Investor Presentation • Feb 21, 2023
Investor Presentation
Open in ViewerOpens in native device viewer
financial presentation
Arne Møgster CEO
Britt Kathrine Drivenes CFO
| figures MNOK All in |
Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 7 639 |
7 028 |
31 150 |
26 633 |
| EBITDA* | , 1 069 |
, 1 307 |
, 990 5 |
, 4 810 |
| EBIT* | , 630 |
, 903 |
, 4 260 |
, 3 218 |
| , | , | |||
| Pre-tax profit** |
727 | 905 | 4 435 , |
3 255 , |
| EPS (NOK)* |
1 84 |
2 14 |
10 06 |
53 7 |
| Total assets |
48 018 , |
43 781 , |
||
| Net interest bearing debt *** |
140 5 , |
3 969 , |
||
| Equity ratio |
59% | 58% | ||
| Group EBITDA incl 50% of Pelagia * |
1 399 , |
1 482 , |
6 842 , |
5 319 , |
| Salmon/whitefish* EBITDA |
1 141 , |
1 224 , |
4 730 , |
3 778 , |
| EBITDA Pelagic incl . proportional Pelagia |
258 | 258 | 2 112 , |
1 541 , |
The Board will recommend to the annual shareholders meeting in 2023 a dividend of NOK 5.50 per share
(NOK 4.50 per share in 2022)
* Before fair value adjustments related to biological assets and settlement costs
** In pre-tax profit the effect from fair value adjustments related to biological assets is excluded (both for subsidiaries and associated companies) and expenses related to settlement of MNOK 209
*** Ex. right-of-use assets liabilities
| PERU | CHILE | NORTH ATLANTIC |
AUSTEVOLL SEAFOOD GROUP |
|
|---|---|---|---|---|
| PELAGIC FISHING | 7% 19 of Anchovy quota Fishing vessels Centre-north |
3 8.6%of Fishing vessels Pelagic fishing quota |
4 Fishing vessels |
350,000 - 450,000 MT of pelagic fish caught annually (26 vessels) |
| PELAGIC PROCESSING |
5 Processing plants |
3 Processing plants |
25 Processing plants* |
1.6 – 2.0 Million MT of raw material annually 33 Processing plants |
| WHITEFISH | 11%Whitefish quota (NO) 10Fishing vessels 8 Processing plants |
90,000 - 110,000 MT of whitefish (10 vessels) 8 Processing plants |
||
| SALMON | Norway: Salmon licenses • Incl. salmon operation UK* |
200,000 - 220,000 MT of salmon |
||
| SALES | Integrated sales organisation |
Integrated sales organisation |
Integrated sales organisation |
Wholesale with global sales & distribution |
*Associated companies
Austral Group S.A.A. FoodCorp Chile S.A. Pelagia Holding AS (associated)
• 2 nd season quota 2.3 million MT vs. 2.0 million MT in 2021
| nd season Austral – Centre/ North - 2 |
2022 | 2021 |
|---|---|---|
| Quota caught |
109,167 MT | 143,100 MT |
| Purchase | 35,537 MT | 35,865 MT |
| Super/prime | 61% | 85% |
| Combined fishmeal/oil yield |
24% | 26.3% |
| Austral – South |
2022 | 2021 |
| Purchased raw material |
82,997 MT | 111,141 MT |
| Purchase Q4 | No Purchase | 34,035 MT |
| Austral – Q4 |
2022 | 2021 |
• Peruvian first season expected to be announced April 2023
| Volume '000 MT | Q4 2022 | Q4 2021 | 2022 | 2021 | 2023E |
|---|---|---|---|---|---|
| Own catch: | |||||
| Mackerel and other species | 5 | 4 | 80 | 72 | 90 |
| Purchase: | |||||
| Sardine/anchovy | 2 | - | 26 | 31 | 32 |
| G. squid/mackerel/ot | - | - | 1 | 2 | - |
| Total ('000 MT) | 7 | 4 | 107 | 105 | 122 |
Focus in securing raw material from third parties and providing a coronavirus-safe environment for workers and suppliers
* incl. horse-mackerel, sand eel, Norway pout, and boar fish
| Volume ('000 MT) | Q4 2022 | Q4 2021 | 2022 | 2021 | 2023E | |
|---|---|---|---|---|---|---|
| Raw material intake for FM/FPC/Oil |
240 | 211 | 880 | 827 | 906 |
| Volume ('000 MT) | Q4 2022 | Q4 2021 | 2022 | 2021 | 2023E | |
|---|---|---|---|---|---|---|
| Raw material intake | 138 | 162 | 404 | 430 | 390 |
| (MNOK) | Q4 2022 |
Q4 2021 |
* 2022 |
2021 |
|---|---|---|---|---|
| Revenue | 3 798 , |
2 882 , |
11 282 , |
10 002 , |
| EBITDA | 661 | 350 | 1 703 , |
1 018 , |
| EBIT | 567 | 257 | 1 349 , |
727 |
| EBIT margin |
15% | 9 % |
12% | 7 % |
| Total assets |
9 137 , |
582 7 , |
||
| Sales volumes (tonnes): |
||||
| Frozen | 114 000 , |
109 600 , |
304 000 , |
333 600 , |
| FM/FPC/Oil | 89 300 , |
58 600 , |
336 000 , |
263 100 , |
FY 2021 figures includes a gain from one-off effect of MNOK 139
Lerøy Seafood Group ASA
| 2017 GWT |
2018 GWT |
2019 GWT |
2020 GWT |
2021 GWT |
2022 GWT |
2023E GWT |
|
|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS | 39 200 | 36 800 | 32 800 | 35 000 | 44 000 | ~40 100 | ~47 000 |
| Lerøy Midt AS |
64 500 | 66 500 | 64 800 | 67 900 | 72 600 | ~68 800 | ~64 000 |
| Lerøy Sjøtroll | 54 000 | 58 800 | 60 600 | 68 000 | 70 000 | ~65 700 | ~64 000 |
| Total Norway | 157 800 |
162 000 | 158 200 | 170 900 | ~186 600 | ~174 600 | ~175 000 |
| Norskott Havbruk (UK)* |
15 500 | 13 700 | 12 900 | 12 000 | ~16 200 | ~18 000 | ~18 500 |
| Total | 173 300 | 175 800 | 171 100 | 182 900 | ~202 800 | ~192 600 | ~193 500 |
*) LSG's share, not consolidated. Volume for 2022E includes acquisition of Grieg Seafood Hjaltland UK
| Catch volumes wild catch | Q4-22 | $Q4-21$ | 2022 | 2021 |
|---|---|---|---|---|
| Cod | 5,7 | 8,8 | 23,7 | 26,6 |
| Saithe | 2,7 | 3,3 | 12,9 | 13,2 |
| Haddock | 1,4 | 1,5 | 10,4 | 10,9 |
| Shrimps | 0,0 | $-.0$ | 9,3 | 9,4 |
| Other | 3,3 | 3,4 | 15,4 | 11,5 |
| Total | 13,1 | 17,1 | 71,7 | 71,5 |
Q4 2022
| Figures in 1,000 tonnes |
Q4 2022 |
Q4 2021 |
2022 | 2021 | 2023E |
|---|---|---|---|---|---|
| Group companies: |
|||||
| Norway (whitefish) |
13 | 17 | 72 | 72 | 68 |
| Norway (pelagic) |
5 | 8 | 32 | 30 | 34 |
| Chile catch own |
5 | 4 | 80 | 72 | 90 |
| Chile purchase |
2 | 0 | 27 | 33 | 32 |
| Peru catch own |
72 | 143 | 247 | 377 | 344 |
| Peru purchase |
31 | 70 | 177 | 192 | 170 |
| Total Group companies |
128 | 242 | 634 | 775 | 737 |
| Joint ventures: |
|||||
| Europe purchase (HC) |
138 | 162 | 404 | 430 | 374 |
| Europe purchase (FM/FPC/Oil) |
240 | 211 | 880 | 827 | 906 |
| Totalt Joint venture: |
377 | 373 | 1 284 |
1 257 |
1 280 |
| Total wildcatch |
505 | 615 | 1 919 |
2 033 |
2 017 |
| Salmon/trout (GWT)* |
60 | 56 | 201 | 211 | 201 |
| Total Group |
565 | 670 | 2 120 |
2 244 |
2 218 |
* Incl. 50% of the Scottish Sea Farms volumes
| (MNOK) | Q4 2022 |
Q4 2021 |
Δ% | Q4 2022 |
Q4 a) 2021 a) |
Δ% |
|---|---|---|---|---|---|---|
| Revenue | 7 639 |
7 028 |
8 7 % , |
9 538 |
8 469 |
12 6 % , |
| EBITDA* | 1 069 |
1 307 |
-18 2 % , |
1 399 |
1 482 |
-5 6 % , |
| Depreciation/impairment | 439 | 404 | 486 | 450 | ||
| EBIT* | 630 | 903 | -30 2 % , |
914 | 1 031 |
-11 4 % , |
| from Income associates* |
140 | 83 | ||||
| Net finance |
-44 | -81 | ||||
| Pre-tax* | 727 | 905 | -19 % 7 , |
|||
| Net profit |
405 | 909 | ||||
| EPS (NOK) |
1 30 , |
2 65 , |
||||
| EPS (NOK)* |
1 84 , |
2 14 , |
* Before fair value adjustments related to biological assets
a) AUSS incl. proportional 50% of Pelagia AS
| Q4 2022 |
Q4 2021 |
|
|---|---|---|
| Biomass adj. Group company |
-210 | 246 |
| Group Biomass adj. associated companies |
-46 | 3 |
| (MNOK) | 2022 | 2021 (audited) |
Δ% | 2022 | a) | (audited) a) 2021 |
Δ% |
|---|---|---|---|---|---|---|---|
| Revenue | 31 150 |
26 633 |
17 0 % , |
36 790 |
31 634 |
16 3 % , |
|
| EBITDA* | 5 990 |
4 810 |
24 % 5 , |
6 633 |
5 319 |
24 % 7 , |
|
| Depreciation/impairment | 1 731 |
1 592 |
1 908 |
1 738 |
|||
| EBIT* | 4 260 |
3 218 |
32 4 % , |
4 725 |
3 581 |
32 0 % , |
|
| Income from associates* |
483 | 387 | |||||
| Net finance |
-307 | -350 | |||||
| Pre-tax* | 4 435 |
3 255 |
36 3 % , |
||||
| Net profit |
4 252 |
3 436 |
|||||
| EPS (NOK) |
12 16 , |
9 82 , |
|||||
| EPS (NOK)* |
10 06 , |
53 7 , |
* Before fair value adjustments related to biological assets and settlement costs
a) AUSS incl. proportional 50% of Pelagia AS
| 2022 | 2021 (audited) |
|
|---|---|---|
| Group Biomass adj. company |
1 189 |
1 114 |
| Group Biomass adj. associated companies |
12 | 6 |
| Settlement costs |
-209 |
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 7,112 | 6,529 | 26,652 | 23,136 |
| EBITDA* | 1,141 | 1,224 | 4,521 | 3,778 |
| EBIT* | 800 | 902 | 3,195 | 2,519 |
| EBIT margin |
11% | 14% | 12% | 11% |
| Total assets |
37,062 | 34,191 | ||
| Slaugthered volume (GWT) |
53,310 | 51,332 | 174,629 | 186,635 |
| EBIT/kg* (NOK) ex. wildcatch |
15.2 | 16.1 | 16.3 | 11.7 |
| Havfisk catch volume (MT) |
13,099 | 17,119 | 71,726 | 71,521 |
| EBIT wildcatch (MNOK) |
-9 | 73 | 348 | 340 |
* Before fair value adjustments related to biological assets (FY figures includes settlement costs of MNOK 209)
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 150 | 270 | 2,562 | 2,017 |
| EBITDA | -83 | 101 | 663 | 673 |
| EBIT | -134 | 60 | 468 | 506 |
| EBIT margin |
22% | 18% | 25% | |
| Total assets |
2,845 | 2,581 | ||
| Raw material (MT): |
103,155 | 213,000 | 423,824 | 569,340 |
| Sales volumes: |
||||
| Fishmeal (MT) |
6,686 | 15,578 | 114,369 | 109,456 |
| Fish oil (MT) |
- | 200 | 12,950 | 18,973 |
| Frozen/fresh JM/M(MT) |
- | - | 12,277 | 13,639 |
| (MNOK) | Q4 2022 | Q4 2021 | 2022 | 2021 |
|---|---|---|---|---|
| Revenue | 75 | 75 | 821 | 716 |
| EBITDA | -47 | -35 | 200 | 192 |
| EBIT | -57 | -44 | 128 | 150 |
| EBIT margin | 16% | 21% | ||
| Total assets | 1,311 | 1,118 | ||
| Raw material intake: | 6,800 | 4,272 | 106,600 | 104,856 |
| Sales volumes: | ||||
| Fishmeal (MT) | 2,114 | 2,267 | 9,603 | 12,117 |
| Fish oil (MT) | 97 | 196 | 3,408 | 3,967 |
| Frozen (MT) | 2,530 | 3,276 | 57,682 | 45,597 |
• As normal seasonal low activity
o Frozen 4,300 MT (Q4/21: 2,600 MT)
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 241 | 97 | 743 | 432 |
| EBITDA* | 96 | 9 | 367 | 52 |
| EBIT* | 79 | -8 | 300 | -12 |
| EBIT margin |
33% | 40% | ||
| Total assets |
1,296 | 974 | ||
| Slaugthered volume (GWT) |
3,136 | 1,774 | 8,631 | 8,151 |
| EBIT/kg* all incl (NOK) |
25.3 | -4.5 | 34.8 | -1.5 |
* Before fair value adjustments related to biological assets
o End Q4/22 at 4,784 LWT (Q4/21: 4,379 LWT)
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 48 | 61 | 333 | 306 |
| EBITDA | -42 | 9 | 37 | 111 |
| EBIT | -58 | -1 | -18 | 70 |
| EBIT margin |
23% | |||
| Total assets |
701 | 730 |
| (MNOK) | 31/12/2022 | 31/12/2021 |
|---|---|---|
| Intangible assets |
11 963 , |
11 748 , |
| Tangible fixed assets |
10 257 , |
9 281 , |
| Right-of-use assets |
3 222 , |
3 064 , |
| Financial non-current assets |
3 648 , |
3 217 , |
| Total non-current assets |
29 090 , |
27 310 , |
| Biological assets at cost |
5 328 , |
4 705 , |
| Fair value adjustment of biomass |
2 644 , |
1 467 , |
| Other inventory |
2 956 , |
1 932 , |
| Receivables | 3 660 , |
3 038 , |
| Cash and cash equivalents |
4 340 , |
5 329 , |
| Total current assets |
18 928 , |
16 471 , |
| Total assets |
48 018 , |
43 781 , |
| NIBD right-of-use liabilities assets ex. |
5 140 , |
3 969 , |
| incl . right-of-use liabilities NIBD assets |
6 991 , |
5 629 , |
| Equity | 28 117 , |
25 187 , |
| Equity ratio |
59% | 58% |
USD/NOK:
• 31.12.2022: 9,86
• 31.12.2021: 8.82
Pelagia Holding AS is an associated company which is included in the line Financial non-current assets of the Group balance sheet
o As such the Group balance sheet does not include proportional consolidation of Pelagia Holding AS (50%)
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 (audited) |
|---|---|---|---|---|
| Pre profit tax |
471 | 1 154 |
428 5 |
4 376 |
| Biomass adjustment |
210 | -246 | -1 189 |
-1 114 |
| Taxes paid |
-282 | -165 | -775 | -447 |
| Depreciation and impairments |
439 | 404 | 1 731 |
1 592 |
| Associated companies |
-94 | -85 | -494 | -393 |
| Interest (net) |
81 | 71 | 353 | 284 |
| Working capital |
-264 | -210 | -1 857 |
338 |
| Cash from operating activities |
561 | 922 | 3 195 |
4 635 |
| Net investment in capex |
-464 | -419 | -1 834 |
-1 338 |
| Acquisitions and divestments |
- 4 | -292 | - 3 | -461 |
| Dividends received |
- | - | 131 | 114 |
| Others | 44 | 17 | 32 | 35 |
| Cash from investing activities |
-424 | -694 | -1 675 |
-1 650 |
| Change in long loans term |
-262 | -386 | -996 | -73 |
| Change in short loans term |
459 | 236 | 570 | -410 |
| Dividends | - | -16 | -1 752 |
-1 335 |
| Others | -234 | -104 | -369 | -310 |
| Cash from financing activities |
-37 | -271 | -2 547 |
-2 128 |
| Cash the beginning of the period at |
4 282 |
5 372 |
5 329 |
4 463 |
| Net change in cash (incl.exchange gain/losses) |
57 | -43 | -989 | 866 |
| Cash the end of the period at |
4 340 |
5 329 |
4 340 |
5 329 |
The Board will recommend to the annual shareholders meeting in 2023 a dividend of NOK 5.50 per share.
(NOK 4.50 per share in 2022)
Fish meal production - week 52 (cumulative)
| Regions | 2022 | 2021 | Change % |
|---|---|---|---|
| Chile# | 352 913 , |
351 734 , |
0 3 % |
| Peru | 973 359 , |
1 229 699 , , |
-20 8 % |
| Danmark/Norway | 173 088 , |
182 534 , |
-5 2 % |
| Iceland/North Atlantic* |
259 952 , |
161 327 , |
61 1 % |
| Total | 1 759 312 , , |
1 925 294 , , |
-8 6 % |
Source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived meal *Includes U.K., Ireland and Faroe Islands
(FOB Peru)
All prices and figures shown are only for statistical purposes and should not be taken as a reference Source: IFFO, week 521 , 2022 and week 42 , 2023
All prices and figures shown are only for statistical purposes and should not be taken as a reference Source: IFFO, week 4, 2023, JCI report 1 dated 06.02.2023
Fish oil production - week 52 (cumulative)
| Regions | 2022 | 2021 | Change % |
|---|---|---|---|
| Chile# | 146 818 , |
144 604 , |
1 % 5 |
| Peru | 97 825 , |
159 802 , |
-38 8 % |
| Danmark/Norway | 68 324 , |
51 120 , |
33 7 % |
| Iceland/North Atlantic* |
103 088 , |
55 340 , |
86 3 % |
| Total | 416 055 , |
410 866 , |
1 3 % |
Source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived meal *Includes U.K., Ireland and Faroe Islands
All prices and figures shown are only for statistical purposes and should not be taken as a reference Source: IFFO, week 521 , 2022 and week 42 , 2023
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Region | Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change | ||||||
| Europe | 1493900 | 4.5 % | 505 100 | 0.7% | 650 500 | 9.7% | 1675900 | 1.5 % 1 895 500 | 13.1 % 1 845 300 | $-2.6%$ | 897 500 | 2.8% | ||
| Norway | 1 207 800 | 3.1% | 253 400 | 3.8 % | 333 400 | 6.4 % | 370 000 | 2.7%1 | 533 400 | $11.9%$ 1 | 517 100 | $-1.1%$ | 554 800 | 2.5% |
| United Kingdom | 177 200 | 12.6 % | 152 100 | $-14.2%$ | 190 500 | 25.2 % | 178 300 | $-6.4%$ | 199 200 | 11.7 % | 167 200 | $-16.1%$ | 182 100 | 8.9% |
| Faroe Islands | 80 300 | 3.9% | 71 700 | $-10.7%$ | 86 600 | 20.8 % | 80 600 | $-6.9%$ | 105 500 | 30.9 % | 99 500 | $-5.7%$ | 104 000 | 4.5 % |
| Iceland | 11 600 | 43.2 % | 13 600 | 17.2 % | 24 500 | 80.1 % | 31 200 | 27.3 % | 41 500 | 33.0 % | 42 900 | 3.4% | 40 100 | $-6.5%$ |
| Ireland | 17 000 | 7.6 % | 14 300 | $-15.9%$ | 15 500 | 8.4 % | 15 800 | 1.9% | 15 900 | 0.6% | 18 600 | 17.0 % | 16 500 | $-11.3%$ |
| Americas | 799 000 | 9.2% | 897 700 | 12.4% | 927 600 | 3.3% | 1 036 430 | $11.7 %$ 1 | 000 700 | $-3.4 \%$ 1 022 600 | 2.2% | 035 100 | 1.2% | |
| Chile | 564 200 | 11.9 % | 660 100 | 17.0 % | 690 300 | 4.6 % | 778 500 | 12.8 % | 718 300 | $-7.7%$ | 751 600 | 4.6 % | 759 800 | 1.1% |
| Canada | 137 000 | $-6.2%$ | 146 000 | 6.6% | 137 500 | $-5.8%$ | 136 800 | $-0.5%$ | 142 000 | 3.8% | 131 700 | $-7.3%$ | 128 000 | $-2.8%$ |
| Australia | 63 100 | 27.2 % | 62 300 | $-1.3%$ | 60 900 | $-2.2%$ | 82 800 | 36.0% | 87 800 | 6.0% | 88 500 | 0.8% | 89 700 | 1.4% |
| Others | 13 000 | 44.4 % | 10 300 | $-20.8%$ | 18 100 | 75.7 % | 18 330 | 1.3% | 33 600 | 83.3 % | 31 300 | $-6.8%$ | 39 100 | 24.9 % |
| USA | 21700 | $-3.6%$ | 19 000 | $-12.4%$ | 20 800 | 9.5% | 20 000 | $-3.8%$ | 19 000 | $-5.0%$ | 19 500 | 2.6 % | 18 500 | $-5.1%$ |
| Total | 2 292 900 | 6.1% | 2 402 800 | 4.8 $%$ | 2 578 100 | 7.3% | 2712330 | 5.2 % 2 896 200 | 6.8 % 2 867 900 | $-1.0 \%$ 2 932 600 | 2.3% |
▪ cross-section, FCA Oslo (Superior quality) as of week 5-2023
| Q 1 | 29 | 34 40 27 36 47 41 | 58 65 60 61 68 | 52 | 80 | 91 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q 2 | 36 41 38 28 42 40 38 | 64 67 | 68 | 62 | 58 63 105 | |||||||
| Q 3 | 32 39 27 26 38 35 41 60 56 55 49 47 55 69 | |||||||||||
| Q 4 | 28 38 23 27 42 39 44 | 66 49 55 | 56 43 60 72 | |||||||||
| Total | 31 38 32 27 41 40 41 62 59 | 59 | 57 53 57 | 79 | 91 |
Q4 2022
| Market | 2019 | 2020 | 2021 | 2022 | Growth | Growth % |
|---|---|---|---|---|---|---|
| EU | 308 328 | 346 823 | 360 303 | 360 683 | 380 | $0.1 \%$ |
| Others | 201 648 | 210 427 | 215 469 | 218 112 | 2,643 | $1.2\%$ |
| USA | 134 673 | 148 085 | 155 878 | 167 766 | 11,889 | 7.6 % |
| Japan | 16 621 | 21 374 | 21 006 | 17 531 | $-3,474$ | $-16.5%$ |
| Russia | 29 702 | 32 127 | 30 278 | 16 503 | $-13,775$ | $-45.5%$ |
| Total | 690 972 | 758 835 | 782 933 | 780 596 | $-2,337$ | $-0.3%$ |
Figures as per 13.02.2023 - Source: Kontali
• General inflation impact cost also for the pelagic operation
An investment in the company involves risk, and several factors could cause the actual results, performance or achievements of the company to be materially different from any future results, performance or achievements that may be expressed or implied by statements and information in this presentation, including, among others, risks or uncertainties associated with the company's business, segments, development, growth management, financing, market acceptance and relations with customers, and, more generally, general economic and business conditions, changes in domestic and foreign laws and regulations, taxes, changes in competition and pricing environments, fluctuations in currency exchange rates and interest rates and other factors.
Should one or more of these risks or uncertainties materialise, or should underlying assumptions prove incorrect, actual results may vary materially from those described in this presentation. the company does not intend, and does not assume any obligation, to update or correct the information included in this presentation.
Pelagia Holding AS (100% figures)
AUSS`s share = 50%
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 3 798 , |
2 882 , |
11 282 , |
10 002 , |
| EBITDA | 661 | 350 | 1 703 , |
1 018 , |
| EBIT | 567 | 257 | 1 349 , |
727 |
| EBIT margin |
15% | 9 % |
12% | 7 % |
| Total assets |
9 137 , |
582 7 , |
||
| Net interest bearing debt |
4 036 , |
3 291 , |
FY 2021 figures includes a gain from one-off effect of MNOK 139
Norskott Havbruk AS (100% figures)
LSG's share = 50%
| (MNOK) | Q4 2022 |
Q4 2021 |
2022 | 2021 |
|---|---|---|---|---|
| Revenue | 693 | 344 | 3 188 , |
2 307 , |
| EBITDA | -23 | 2 | 454 | 386 |
| EBIT* | -128 | -29 | 214 | 244 |
| (gwt) Volumes |
317 7 , |
4 903 , |
35 936 , |
32 350 , |
| EBIT/kg* (NOK) |
-17 5 |
-5 8 |
6 0 |
7 6 |
| Net interest bearing debt |
2 018 , |
2 234 , |
||
* Before biomass adj.
o Challenging biology
o Results negatively impacted with issues with microjellyfish and AGD
o High mortality cost in Q4/22
o Low average harvest weight of fish
o Expect harvest volume reduced to 37,000 GWT in 2023
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.