Vår Energi AS
VAR.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | NOK 7,737 | NOK 7,889 | NOK 8,551 | NOK 7,838 |
| - Cash | NOK 267 | NOK 725 | NOK 435 | NOK 214 |
| + Debt | NOK 5,294 | NOK 3,264 | NOK 3,165 | NOK 4,819 |
| Enterprise Value | NOK 12,764 | NOK 10,428 | NOK 11,282 | NOK 12,442 |
| Revenue | NOK 7,372 | NOK 6,816 | NOK 9,781 | NOK 6,043 |
| % Growth | 8.2% | -30.3% | 61.8% | – |
| Gross Profit | NOK 4,054 | NOK 5,807 | NOK 7,189 | NOK 5,004 |
| % Margin | 55% | 85.2% | 73.5% | 82.8% |
| EBITDA | NOK 5,226 | NOK 4,784 | NOK 7,312 | NOK 4,453 |
| % Margin | 70.9% | 70.2% | 74.8% | 73.7% |
| Net Income | NOK 327 | NOK 610 | NOK 936 | NOK 654 |
| % Margin | 4.4% | 9% | 9.6% | 10.8% |
| EPS Diluted | 0.12 | 0.24 | 0.38 | 0.26 |
| % Growth | -50% | -36.8% | 46.2% | – |
| Operating Cash Flow | NOK 3,408 | NOK 3,420 | NOK 5,682 | NOK 4,580 |
| Capital Expenditures | -NOK 2,941 | -NOK 2,641 | -NOK 2,593 | -NOK 2,585 |
| Free Cash Flow | NOK 467 | NOK 779 | NOK 3,089 | NOK 1,995 |