Vår Energi AS
VAR.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | NOK 7,736,782 | NOK 7,888,747 | NOK 8,551,489 | NOK 7,837,635 |
| - Cash | NOK 266,583 | NOK 724,726 | NOK 434,693 | NOK 214,133 |
| + Debt | NOK 5,294,027 | NOK 3,263,510 | NOK 3,165,235 | NOK 4,818,514 |
| Enterprise Value | NOK 12,764,226 | NOK 10,427,531 | NOK 11,282,031 | NOK 12,442,016 |
| Revenue | NOK 7,372,336 | NOK 6,815,965 | NOK 9,780,543 | NOK 6,043,375 |
| % Growth | 8.2% | -30.3% | 61.8% | – |
| Gross Profit | NOK 4,053,535 | NOK 5,806,899 | NOK 7,189,437 | NOK 5,004,012 |
| % Margin | 55% | 85.2% | 73.5% | 82.8% |
| EBITDA | NOK 5,225,801 | NOK 4,783,872 | NOK 7,311,951 | NOK 4,453,495 |
| % Margin | 70.9% | 70.2% | 74.8% | 73.7% |
| Net Income | NOK 327,108 | NOK 610,229 | NOK 936,402 | NOK 654,356 |
| % 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 3,407,907 | NOK 3,420,273 | NOK 5,681,877 | NOK 4,579,902 |
| Capital Expenditures | -NOK 2,941,217 | -NOK 2,641,033 | -NOK 2,593,147 | -NOK 2,584,911 |
| Free Cash Flow | NOK 466,690 | NOK 779,240 | NOK 3,088,730 | NOK 1,994,991 |