SalMar ASA
ISIN: NO0010310956 | Ticker: SALM | LEI: 5967007LIEEXZXGDBK67
Country: Norway
SalMar ASA is a Norwegian fish farm company and one of the world's largest producers of farmed salmon. The company's main activities include marine-phase farming, broodfish and smolt production, processing and sale of farmed salmon.
Year founded1991
Served areaWorldwide
HeadquartersIndustriveien 51, 7266 Kverva – Norway
| Line item in (nok) | 01.01.2020 | 01.01.2021 | 01.01.2022 | 01.01.2023 |
|---|---|---|---|---|
| Assets | N/A | 21,998,194,000.00 | 28,085,251,000.00 | 62,500,963,000.00 |
| Noncurrent Assets | N/A | 14,080,022,000.00 | 17,841,013,000.00 | 33,554,736,000.00 |
| Property Plant And Equipment | N/A | 5,554,028,000.00 | 7,133,246,000.00 | 11,131,221,000.00 |
| Goodwill | N/A | 441,130,000.00 | 752,063,000.00 | 2,999,859,000.00 |
| Licences And Franchises | N/A | 6,172,183,000.00 | 7,487,421,000.00 | 14,875,519,000.00 |
| Other Intangible Assets | N/A | 212,918,000.00 | 290,986,000.00 | 415,674,000.00 |
| Investment Accounted For Using Equity Method | N/A | N/A | 1,174,428,000.00 | 2,371,747,000.00 |
| Investments In Associates Accounted For Using Equity Method | N/A | 752,562,000.00 | 1,174,428,000.00 | N/A |
| Other Noncurrent Receivables | N/A | 90,747,000.00 | 109,898,000.00 | 328,876,000.00 |
| Noncurrent Recognised Assets Defined Benefit Plan | N/A | 7,217,000.00 | 8,655,000.00 | 2,802,000.00 |
| Noncurrent Investments Other Than Investments Accounted For Using Equity Method | N/A | 472,000.00 | 7,512,000.00 | 42,434,000.00 |
| Current Assets | N/A | 7,918,172,000.00 | 10,244,238,000.00 | 17,474,418,000.00 |
| Inventories | N/A | 680,999,000.00 | 647,220,000.00 | 929,877,000.00 |
| Trade And Other Current Receivables | N/A | 1,024,936,000.00 | 1,414,551,000.00 | 2,077,113,000.00 |
| Current Trade Receivables | N/A | 588,989,000.00 | 934,934,000.00 | 1,414,135,000.00 |
| Other Current Receivables | N/A | 435,947,000.00 | 479,617,000.00 | 662,978,000.00 |
| Current Biological Assets | N/A | 5,988,790,000.00 | 7,280,824,000.00 | 11,754,721,000.00 |
| Cash and cash equivalents | 230,990,000.00 | 223,447,000.00 | 901,644,000.00 | 2,712,707,000.00 |
| Noncurrent Assets Or Disposal Groups Classified As Held For Sale | N/A | N/A | 0.00 | 11,471,809,000.00 |
| Equity And Liabilities | N/A | 21,998,194,000.00 | 28,085,251,000.00 | 62,500,963,000.00 |
| Equity | 9,740,100,000.00 | 10,986,902,000.00 | 15,483,176,000.00 | 24,154,763,000.00 |
| Issued Capital | N/A | 28,325,000.00 | 29,450,000.00 | 36,285,000.00 |
| Share Premium | N/A | 415,286,000.00 | 3,101,961,000.00 | 12,182,189,000.00 |
| Treasury Shares | N/A | 58,000.00 | 26,000.00 | 3,185,000.00 |
| Additional Paidin Capital | N/A | 248,394,000.00 | 295,105,000.00 | 343,902,000.00 |
| Equity Attributable To Owners Of Parent | N/A | 9,851,016,000.00 | 13,230,349,000.00 | 19,355,969,000.00 |
| Noncontrolling Interests | N/A | 1,135,886,000.00 | 2,252,827,000.00 | 4,798,794,000.00 |
| Liabilities | N/A | 11,011,292,000.00 | 12,602,075,000.00 | 38,346,200,000.00 |
| Noncurrent Liabilities | N/A | 6,274,865,000.00 | 7,915,996,000.00 | 21,447,869,000.00 |
| Deferred Tax Liabilities | N/A | 1,828,109,000.00 | 2,258,689,000.00 | 1,927,804,000.00 |
| Noncurrent Recognised Liabilities Defined Benefit Plan | N/A | N/A | 0.00 | 17,877,000.00 |
| Longterm Borrowings | N/A | 3,677,627,000.00 | 4,906,560,000.00 | 18,349,972,000.00 |
| Current Liabilities | N/A | 4,736,427,000.00 | 4,686,079,000.00 | 11,285,886,000.00 |
| Trade And Other Current Payables To Trade Suppliers | N/A | 2,056,323,000.00 | 2,317,308,000.00 | 3,337,649,000.00 |
| Current Payables On Social Security And Taxes Other Than Income Tax | N/A | 110,839,000.00 | 263,887,000.00 | 350,512,000.00 |
| Current Tax Liabilities Current | N/A | 537,833,000.00 | 543,307,000.00 | 2,612,569,000.00 |
| Liabilities Included In Disposal Groups Classified As Held For Sale | N/A | N/A | 0.00 | 5,612,445,000.00 |
| Other Current Liabilities | N/A | 428,430,000.00 | 773,884,000.00 | 1,269,954,000.00 |
| Line item in (nok) | 01.01.2020/ 01.01.2021 |
01.01.2021/ 01.01.2022 |
01.01.2022/ 01.01.2023 |
|---|---|---|---|
| Revenue | 12,912,342,000.00 | 15,043,945,000.00 | 20,158,279,000.00 |
| Revenue From Interest | 10,264,000.00 | 15,192,000.00 | 28,408,000.00 |
| Other Revenue | 55,563,000.00 | 71,957,000.00 | 88,164,000.00 |
| Revenue From Contracts With Customers | 12,856,778,000.00 | 14,971,988,000.00 | 20,070,115,000.00 |
| Cost Of Merchandise Sold | 5,870,577,000.00 | 7,327,973,000.00 | 9,599,414,000.00 |
| Employee Benefits Expense | 1,319,961,000.00 | 1,539,686,000.00 | 1,893,764,000.00 |
| Depreciation And Amortisation Expense | 780,972,000.00 | 803,136,000.00 | 1,001,053,000.00 |
| Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss | 31,121,000.00 | 3,544,000.00 | 36,642,000.00 |
| Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss | 31,121,000.00 | 3,544,000.00 | 36,642,000.00 |
| Other Expense By Nature | 1,902,210,000.00 | 2,442,610,000.00 | 3,446,233,000.00 |
| Profit Loss From Operating Activities | 2,827,968,000.00 | 3,450,968,000.00 | 4,738,158,000.00 |
| Share Of Profit Loss Of Associates And Joint Ventures Accounted For Using Equity Method | N/A | 94,879,000.00 | 66,432,000.00 |
| Profit Loss Before Tax | 2,571,645,000.00 | 3,386,942,000.00 | N/A |
| Income Tax Expense Continuing Operations | 563,355,000.00 | 718,822,000.00 | 953,996,000.00 |
| Profit Loss From Continuing Operations | N/A | 2,668,120,000.00 | 3,608,036,000.00 |
| Profit Loss From Discontinued Operations | N/A | 0.00 | 107,372,000.00 |
| Profit (loss) | 2,008,290,000.00 | 2,668,120,000.00 | 3,715,408,000.00 |
| Profit Loss Attributable To Owners Of Parent | 1,979,018,000.00 | 2,616,716,000.00 | 3,311,955,000.00 |
| Profit Loss Attributable To Noncontrolling Interests | 29,272,000.00 | 51,404,000.00 | 403,453,000.00 |
| Line item in (nok) | 01.01.2020 | 01.01.2021 | 01.01.2022 | 01.01.2023 |
|---|---|---|---|---|
| Profit (loss) | N/A | 2,008,290,000.00 | 2,668,120,000.00 | 3,715,408,000.00 |
| Adjustments For Increase Decrease In Trade Account Payable | N/A | 547,940,000.00 | 203,901,000.00 | 44,178,000.00 |
| Adjustments For Sharebased Payments | N/A | 46,885,000.00 | 55,534,000.00 | 54,266,000.00 |
| Adjustments For Fair Value Gains Losses | N/A | 163,502,000.00 | -776,543,000.00 | -232,489,000.00 |
| Adjustments For Undistributed Profits Of Associates | N/A | 42,208,000.00 | 94,879,000.00 | N/A |
| Adjustments For Losses Gains On Disposal Of Noncurrent Assets | N/A | -1,904,000.00 | 1,118,000.00 | 0.00 |
| Cash Flows From Used In Operating Activities | N/A | 3,178,890,000.00 | 2,908,352,000.00 | 4,222,444,000.00 |
| Other Cash Receipts From Sales Of Equity Or Debt Instruments Of Other Entities Classified As Investing Activities | N/A | 0.00 | 47,575,000.00 | 1,859,913,000.00 |
| Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities | N/A | 6,206,000.00 | 7,082,000.00 | 104,473,000.00 |
| Purchase Of Property Plant And Equipment Classified As Investing Activities | N/A | 1,729,500,000.00 | 2,126,190,000.00 | 2,265,008,000.00 |
| Purchase Of Intangible Assets Classified As Investing Activities | N/A | 2,025,885,000.00 | 98,028,000.00 | 189,884,000.00 |
| Interest Received Classified As Investing Activities | N/A | 0.00 | 1,364,000.00 | 4,112,000.00 |
| Cash Flows From Used In Investing Activities | N/A | -3,747,495,000.00 | -2,826,840,000.00 | -2,633,226,000.00 |
| Payments From Changes In Ownership Interests In Subsidiaries | N/A | 3,990,000.00 | 0.00 | 3,873,091,000.00 |
| Proceeds From Issuing Shares | N/A | 0.00 | 2,681,822,000.00 | 0.00 |
| Proceeds From Borrowings Classified As Financing Activities | N/A | 1,638,685,000.00 | 3,760,202,000.00 | 11,604,620,000.00 |
| Repayments Of Borrowings Classified As Financing Activities | N/A | 574,850,000.00 | 3,138,284,000.00 | 4,458,033,000.00 |
| Payments Of Lease Liabilities Classified As Financing Activities | N/A | 184,285,000.00 | 198,437,000.00 | 229,333,000.00 |
| Dividends Paid Classified As Financing Activities | N/A | 1,493,002,000.00 | 2,271,159,000.00 | 2,405,353,000.00 |
| Cash Flows From Used In Financing Activities | N/A | 553,631,000.00 | 602,320,000.00 | 164,236,000.00 |
| Increase (decrease) in cash and cash equivalents before effect of exchange rate changes | N/A | -14,973,000.00 | 683,832,000.00 | 1,753,454,000.00 |
| Effect Of Exchange Rate Changes On Cash And Cash Equivalents | N/A | 7,429,000.00 | -5,634,000.00 | 6,898,000.00 |
| Cash and cash equivalents | 230,990,000.00 | 223,447,000.00 | 901,644,000.00 | 2,712,707,000.00 |
Please note that some sums might not add up.
NO0010310956
LEI5967007LIEEXZXGDBK67
SectorAgricultural Products & Services
Listed Stock ExchangeOBX
Main Stock ExchangeKeep yourself informed with the most recent updates on FinancialReports, IPOs, product advancements, and other significant news.