Vår Energi AS
VAR.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 7 | NOK 7 | NOK 10 | NOK 6 |
| % Growth | 8.2% | -30.3% | 61.8% | – |
| Cost of Goods Sold | NOK 3 | NOK 1 | NOK 3 | NOK 1 |
| Gross Profit | NOK 4 | NOK 6 | NOK 7 | NOK 5 |
| % Margin | 55% | 85.2% | 73.5% | 82.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 0 | NOK 2 | NOK 0 | NOK 2 |
| Operating Expenses | NOK 0 | NOK 2 | NOK 0 | NOK 2 |
| Operating Income | NOK 4 | NOK 4 | NOK 6 | NOK 3 |
| % Margin | 51.4% | 51.6% | 65.1% | 50.6% |
| Other Income/Exp. Net | -NOK 0 | -NOK 0 | -NOK 1 | -NOK 0 |
| Pre-Tax Income | NOK 3 | NOK 3 | NOK 6 | NOK 3 |
| Tax Expense | NOK 3 | NOK 3 | NOK 5 | NOK 2 |
| Net Income | NOK 0 | NOK 1 | NOK 1 | NOK 1 |
| % Margin | 4.4% | 9% | 9.6% | 10.8% |
| EPS | 0.12 | 0.24 | 0.38 | 0.26 |
| % Growth | -50% | -36.8% | 46.2% | – |
| EPS Diluted | 0.12 | 0.24 | 0.38 | 0.26 |
| Weighted Avg Shares Out | 2 | 2 | 2 | 2 |
| Weighted Avg Shares Out Dil | 2 | 2 | 2 | 2 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Interest Expense | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Depreciation & Amortization | NOK 2 | NOK 1 | NOK 1 | NOK 2 |
| EBITDA | NOK 5 | NOK 5 | NOK 7 | NOK 4 |
| % Margin | 70.9% | 70.2% | 74.8% | 73.7% |