Vår Energi AS
VAR.OL
29.9
NOK+0.07
(+0.23%)Day's range
29.65
30.38
52 wk Range
26.81
39.49
VAR.OL Income Statement
| Period Ending | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|
| Total Revenue | 2,821,056,000 | 2,868,635,000 | 6,043,375,000 | 9,780,543,000 | 6,815,965,000 | 7,372,336,000 | |
| Cost of Revenue | 948,562,000 | 1,057,224,000 | 2,845,582,000 | 2,591,106,000 | 1,009,066,000 | 3,318,801,000 | |
| Gross Profit | 1,872,494,000 | 1,811,411,000 | 3,197,793,000 | 7,189,437,000 | 5,806,899,000 | 4,053,535,000 | |
| Gross Profit Margin | 0.664 | 0.631 | 0.529 | 0.735 | 0.852 | 0.55 | |
| R&D Expenses | 19,009,000 | 25,170,000 | 32,183,000 | 31,535,000 | 34,980,000 | 38,682,000 | |
| General & Administrative Expenses | 12,149,000 | 20,210,000 | 26,499,000 | 26,331,000 | 28,771,000 | 35,335,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | |
| SG&A Expenses | 12,149,000 | 20,210,000 | 26,499,000 | 26,331,000 | 28,771,000 | 35,335,000 | |
| Other Expenses | 1,303,117,000 | 1,916,297,000 | 176,547,000 | 210,256,000 | 2,226,603,000 | 189,068,000 | |
| Total Operating Expenses | 1,334,275,000 | 1,961,677,000 | 235,229,000 | 268,122,000 | 2,290,354,000 | 263,085,000 | |
| Total Costs & Expenses | 2,282,837,000 | 3,018,901,000 | 3,080,811,000 | 2,859,228,000 | 3,299,420,000 | 3,581,886,000 | |
| Interest Income | 13,134,000 | 32,224,000 | 0 | 9,496,000 | 0 | 25,029,000 | |
| Interest Expense | 62,904,000 | 166,102,000 | 175,742,000 | 8,120,000 | 7,030,000 | 20,619,000 | |
| Depreciation & Amortization | 1,168,298,000 | 1,706,740,000 | 1,704,561,000 | 1,447,966,000 | 1,422,598,000 | 1,915,855,000 | |
| EBITDA | 1,682,639,000 | -331,162,000 | 4,453,495,000 | 7,958,717,000 | 4,783,872,000 | 5,225,801,000 | |
| EBITDA Margin | 0.596 | -0.115 | 0.737 | 0.814 | 0.702 | 0.709 | |
| Operating Income | 642,846,000 | 150,631,000 | 3,058,546,000 | 6,368,820,000 | 3,516,545,000 | 3,790,450,000 | |
| Operating Income Margin | 0.228 | 0.053 | 0.506 | 0.651 | 0.516 | 0.514 | |
| Total Other Income/Expenses (Net) | -191,409,000 | 48,897,000 | -411,859,000 | -512,929,000 | -159,612,000 | -477,331,000 | |
| Income Before Tax | 451,437,000 | -2,204,004,000 | 2,646,687,000 | 5,855,891,000 | 3,356,933,000 | 3,313,119,000 | |
| Pre-Tax Income Margin | 0.16 | -0.768 | 0.438 | 0.599 | 0.493 | 0.449 | |
| Income Tax Expense | 373,011,000 | -577,380,000 | 1,992,331,000 | 4,919,489,000 | 2,746,704,000 | 2,986,011,000 | |
| Net Income | 78,427,000 | -1,626,624,000 | 654,356,000 | 936,402,000 | 610,229,000 | 327,108,000 | |
| Net Income Margin | 0.028 | -0.567 | 0.108 | 0.096 | 0.09 | 0.044 | |
| Earnings Per Share (EPS) | 0.031 | -0.65 | 0.26 | 0.38 | 0.24 | 0.12 | |
| Diluted Earnings Per Share (EPS) | 0.031 | -0.65 | 0.26 | 0.38 | 0.24 | 0.12 | |
| Weighted Average Shares Outstanding | 2,496,406,246 | 2,496,406,246 | 2,496,406,246 | 2,496,406,000 | 2,496,406,000 | 2,496,406,250 | |
| Weighted Average Shares Outstanding (Diluted) | 2,496,406,246 | 2,496,406,246 | 2,496,406,246 | 2,496,406,000 | 2,496,406,000 | 2,496,406,250 |