Veidekke ASA Income Statement

Financials in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	43,142	41,403	43,146	38,658	37,592	38,140
Revenue Growth (YoY)	4.20%	-4.04%	11.61%	2.84%	-1.44%	4.30%
Cost of Revenue	-	33,877	36,031	31,744	31,478	31,937
Gross Profit	43,142	7,526	7,115	6,914	6,114	6,203
Depreciation & Amortization Expenses	1,104	1,107	1,045	938	919	910
Other Operating Expenses	-	4,863	4,685	4,506	3,834	4,085
Total Operating Expenses	1,104	5,970	5,730	5,444	4,753	4,995
Operating Income	1,957	1,605	1,409	1,508	1,364	1,213
Interest Income	170	122	167	82	72	84
Interest Expense	-88	-94	-109	-87	-92	-91
Total Non-Operating Income (Expense)	82	28	58	-5	-20	-7
Pretax Income	2,058	1,683	1,444	1,467	1,342	1,202
Provision for Income Taxes	430	331	293	308	313	279
Net Income	1,553	1,261	1,069	1,092	958	2,108
Minority Interest in Earnings	74	91	81	67	71	81
Earnings From Discontinued Operations	-	-	-	-	-	1,266
Net Income to Common	1,553	1,261	1,069	1,092	958	2,108
Net Income Growth	23.06%	17.96%	-2.11%	13.99%	-54.55%	130.63%
Shares Outstanding (Basic)	135	135	135	135	135	135
Shares Outstanding (Diluted)	135	135	135	135	136	135
Shares Change (YoY)	-0.12%	-	-0.15%	-0.07%	0.22%	1.12%
EPS (Basic)	11.40	9.30	7.90	8.10	7.10	15.60
EPS (Diluted)	11.40	9.30	7.90	8.10	7.10	15.60
EPS Growth	21.28%	17.72%	-2.47%	14.09%	-54.49%	129.41%
Free Cash Flow	2,891	1,530	2,095	624	1,443	1,451
Free Cash Flow Growth	88.95%	-26.97%	235.74%	-56.76%	-0.55%	36.76%
Free Cash Flow Per Share	-	11.32	15.50	4.61	10.65	10.73
Dividends Per Share	11.250	9.000	7.900	7.750	7.000	5.750
Dividend Growth	25.00%	13.92%	1.93%	10.71%	21.74%	130.00%
Gross Margin	100.00%	18.18%	16.49%	17.89%	16.26%	16.26%
Operating Margin	4.54%	3.88%	3.27%	3.90%	3.63%	3.18%
Profit Margin	3.77%	3.27%	2.67%	3.00%	2.74%	5.74%
FCF Margin	6.70%	3.70%	4.86%	1.61%	3.84%	3.80%
EBITDA	3,061	2,711	2,453	2,447	2,283	2,127
EBITDA Margin	7.10%	6.55%	5.69%	6.33%	6.07%	5.58%
EBIT	1,957	1,605	1,409	1,508	1,364	1,213
EBIT Margin	4.54%	3.88%	3.27%	3.90%	3.63%	3.18%
Effective Tax Rate	20.89%	19.67%	20.29%	21.00%	23.32%	23.21%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.