Bonheur ASA (OSL: BONHR)
Norway
· Delayed Price · Currency is NOK 264.00
-3.00 (-1.12%)
Nov 19, 2024, 9:18 AM CET
Bonheur ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 14,302 | 12,469 | 11,433 | 7,541 | 6,174 | 7,835 | Upgrade
|
| Revenue Growth (YoY) | 15.45% | 9.06% | 51.62% | 22.13% | -21.19% | 15.47% | Upgrade
|
| Cost of Revenue | 2,544 | 1,022 | 955.02 | 673.66 | 711.61 | 815.78 | Upgrade
|
| Gross Profit | 11,758 | 11,447 | 10,478 | 6,867 | 5,463 | 7,019 | Upgrade
|
| Selling, General & Admin | 2,421 | 2,421 | 2,006 | 1,816 | 1,004 | 1,032 | Upgrade
|
| Other Operating Expenses | 5,559 | 5,559 | 4,618 | 3,115 | 3,914 | 4,513 | Upgrade
|
| Operating Expenses | 9,133 | 9,050 | 7,712 | 5,863 | 5,968 | 6,506 | Upgrade
|
| Operating Income | 2,625 | 2,397 | 2,766 | 1,004 | -505.69 | 512.52 | Upgrade
|
| Interest Expense | -648.43 | -592.13 | -440.39 | -433.1 | -431.34 | -422 | Upgrade
|
| Interest & Investment Income | 166.14 | 263.84 | 97.99 | 147.53 | 26.37 | 63.87 | Upgrade
|
| Earnings From Equity Investments | -25.56 | -20.36 | -14.24 | -6.31 | -2 | -15.8 | Upgrade
|
| Currency Exchange Gain (Loss) | 178.01 | 178.01 | 125.82 | -13.2 | 69.41 | 52.23 | Upgrade
|
| Other Non Operating Income (Expenses) | -62.02 | -61.82 | -31.91 | -23.69 | -75.39 | -131.57 | Upgrade
|
| EBT Excluding Unusual Items | 2,233 | 2,165 | 2,503 | 675.11 | -918.64 | 59.24 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -92.98 | -4.03 | Upgrade
|
| Gain (Loss) on Sale of Investments | -172.55 | -172.55 | 408.03 | 240.27 | 171.94 | -105.31 | Upgrade
|
| Gain (Loss) on Sale of Assets | 90.07 | 90.07 | 0.73 | 0.48 | 0.12 | 0.81 | Upgrade
|
| Asset Writedown | -55.07 | -44.97 | -452.05 | -0.04 | -283.32 | -239.1 | Upgrade
|
| Pretax Income | 2,095 | 2,037 | 2,460 | 915.82 | -1,123 | -288.38 | Upgrade
|
| Income Tax Expense | 460.09 | 457.79 | 757.53 | 482.2 | 78.86 | 54.76 | Upgrade
|
| Earnings From Continuing Operations | 1,635 | 1,579 | 1,702 | 433.62 | -1,202 | -343.14 | Upgrade
|
| Net Income to Company | 1,635 | 1,579 | 1,702 | 433.62 | -1,202 | -343.14 | Upgrade
|
| Minority Interest in Earnings | -466.06 | -541.46 | -1,305 | -540.18 | 3.13 | -45.69 | Upgrade
|
| Net Income | 1,169 | 1,038 | 397.31 | -106.56 | -1,199 | -388.83 | Upgrade
|
| Net Income to Common | 1,169 | 1,038 | 397.31 | -106.56 | -1,199 | -388.83 | Upgrade
|
| Net Income Growth | -4.58% | 161.21% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 43 | 43 | 43 | 43 | 43 | 43 | Upgrade
|
| Shares Outstanding (Diluted) | 43 | 43 | 43 | 43 | 43 | 43 | Upgrade
|
| EPS (Basic) | 27.49 | 24.40 | 9.34 | -2.51 | -28.18 | -9.14 | Upgrade
|
| EPS (Diluted) | 27.49 | 24.40 | 9.34 | -2.51 | -28.18 | -9.14 | Upgrade
|
| EPS Growth | -4.58% | 161.21% | - | - | - | - | Upgrade
|
| Free Cash Flow | 2,300 | 1,472 | 1,490 | 657.37 | -2,468 | 353.41 | Upgrade
|
| Free Cash Flow Per Share | 54.08 | 34.60 | 35.03 | 15.46 | -58.03 | 8.31 | Upgrade
|
| Dividend Per Share | 6.000 | 6.000 | 5.000 | 4.300 | 4.000 | 4.300 | Upgrade
|
| Dividend Growth | 20.00% | 20.00% | 16.28% | 7.50% | -6.98% | 7.50% | Upgrade
|
| Gross Margin | 82.21% | 91.80% | 91.65% | 91.07% | 88.47% | 89.59% | Upgrade
|
| Operating Margin | 18.35% | 19.22% | 24.19% | 13.31% | -8.19% | 6.54% | Upgrade
|
| Profit Margin | 8.17% | 8.32% | 3.48% | -1.41% | -19.41% | -4.96% | Upgrade
|
| Free Cash Flow Margin | 16.08% | 11.80% | 13.03% | 8.72% | -39.98% | 4.51% | Upgrade
|
| EBITDA | 3,693 | 3,382 | 3,779 | 1,859 | 446.22 | 1,393 | Upgrade
|
| EBITDA Margin | 25.82% | 27.12% | 33.05% | 24.65% | 7.23% | 17.78% | Upgrade
|
| D&A For EBITDA | 1,068 | 985.04 | 1,013 | 854.65 | 951.91 | 880.84 | Upgrade
|
| EBIT | 2,625 | 2,397 | 2,766 | 1,004 | -505.69 | 512.52 | Upgrade
|
| EBIT Margin | 18.35% | 19.22% | 24.19% | 13.31% | -8.19% | 6.54% | Upgrade
|
| Effective Tax Rate | 21.96% | 22.47% | 30.80% | 52.65% | - | - | Upgrade
|
| Revenue as Reported | 12,560 | 12,560 | 11,435 | 7,541 | 6,175 | 7,836 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.