Bonheur ASA (OSL:BONHR)

Bonheur ASA Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	12,493	13,994	12,469	11,433	7,541
Revenue Growth (YoY)	-10.73%	12.23%	9.06%	51.62%	22.13%
Cost of Revenue	8,748	973.94	1,022	955.02	673.66
Gross Profit	3,745	13,021	11,447	10,478	6,867
Selling, General & Admin	-	2,560	2,421	2,006	1,816
Other Operating Expenses	-	6,924	5,559	4,618	3,115
Operating Expenses	1,254	10,621	9,050	7,712	5,863
Operating Income	2,491	2,400	2,397	2,766	1,004
Interest Expense	-1,356	-639.89	-592.13	-440.39	-433.1
Interest & Investment Income	1,101	361.48	263.84	97.99	147.53
Earnings From Equity Investments	-24	-20.33	-20.36	-14.24	-6.31
Currency Exchange Gain (Loss)	-	155.82	178.01	125.82	-13.2
Other Non Operating Income (Expenses)	1	-80.23	-61.82	-31.91	-23.69
EBT Excluding Unusual Items	2,213	2,177	2,165	2,503	675.11
Gain (Loss) on Sale of Investments	-	-8.53	-172.55	408.03	240.27
Gain (Loss) on Sale of Assets	-	0.59	90.07	0.73	0.48
Asset Writedown	-	-76.01	-44.97	-452.05	-0.04
Pretax Income	2,213	2,093	2,037	2,460	915.82
Income Tax Expense	326	445.41	457.79	757.53	482.2
Earnings From Continuing Operations	1,887	1,647	1,579	1,702	433.62
Net Income to Company	1,887	1,647	1,579	1,702	433.62
Minority Interest in Earnings	-464	-506.68	-541.46	-1,305	-540.18
Net Income	1,423	1,141	1,038	397.31	-106.56
Net Income to Common	1,423	1,141	1,038	397.31	-106.56
Net Income Growth	24.76%	9.91%	161.21%	-	-
Shares Outstanding (Basic)	43	43	43	43	43
Shares Outstanding (Diluted)	43	43	43	43	43
EPS (Basic)	33.46	26.82	24.40	9.34	-2.51
EPS (Diluted)	33.46	26.82	24.40	9.34	-2.51
EPS Growth	24.76%	9.91%	161.21%	-	-
Free Cash Flow	-242	2,102	1,472	1,490	657.37
Free Cash Flow Per Share	-5.69	49.43	34.60	35.03	15.46
Dividend Per Share	7.300	6.750	6.000	5.000	4.300
Dividend Growth	8.15%	12.50%	20.00%	16.28%	7.50%
Gross Margin	29.98%	93.04%	91.80%	91.65%	91.07%
Operating Margin	19.94%	17.15%	19.22%	24.19%	13.31%
Profit Margin	11.39%	8.15%	8.32%	3.48%	-1.41%
Free Cash Flow Margin	-1.94%	15.02%	11.80%	13.03%	8.72%
EBITDA	3,745	3,441	3,382	3,779	1,859
EBITDA Margin	29.98%	24.59%	27.12%	33.05%	24.65%
D&A For EBITDA	1,254	1,042	985.04	1,013	854.65
EBIT	2,491	2,400	2,397	2,766	1,004
EBIT Margin	19.94%	17.15%	19.22%	24.19%	13.31%
Effective Tax Rate	14.73%	21.28%	22.47%	30.80%	52.65%
Revenue as Reported	-	13,995	12,560	11,435	7,541

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.