Investor Presentation • Feb 17, 2022
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figures in MNOK | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 7,028 | 5,746 | 26,633 | 22,447 |
| EBITDA* | 1,307 | 859 | 4,810 | 3,675 |
| EBIT* | 903 | 464 | 3,218 | 2,159 |
| Pre-tax profit** | 905 | 552 | 3,255 | 2,037 |
| EPS (NOK)* | 1.79 | 1.30 | 7.18 | 4.55 |
| Total assets | 43,781 | 39,741 | ||
| Net interesting bearing debt *** | 4,019 | 4,651 | ||
| Equity ratio | 58% | 58% | ||
| Group EBITDA incl. 50% of Pelagia EBITDA Salmon/whitefish EBITDA Pelagic incl. proportional Pelagia |
1,482 1,224 258 |
994 750 244 |
5,319 3,778 1,541 |
4,002 3,109 894 |
The Board will recommend to the annual shareholders meeting in 2022 a dividend of NOK 4.50 per share
(NOK 3.50 per share in 2021)
* Before fair value adjustments related to biological assets
** In pre-tax profit the effect from fair value adjustments related to biological assets is excluded (both for subsidiaries and associated companies)
*** Ex. right-of-use assets liabilities
| PERU | CHILE | NORTH ATLANTIC |
AUSTEVOLL SEAFOOD GROUP |
|
|---|---|---|---|---|
| PELAGIC FISHING | 7% 20 of Anchovy quota Fishing vessels Centre-north |
3 8.6% of Fishing vessels Pelagic fishing quota |
4 Fishing vessels |
400,000 - 500,000 MT of pelagic fish caught annually (27 vessels) |
| PELAGIC PROCESSING |
7 Processing plants |
4 Processing plants |
25 Processing plants* |
1.6 – 2.0 Million MT of raw material annually 36 Processing plants |
| WHITEFISH | 11% Whitefish quota (NO) 10 Fishing vessels 8 Processing plants |
100,000 - 120,000 MT of whitefish (10 vessels) 8 Processing plants |
||
| SALMON | Norway: Salmon licenses • Incl. salmon operation UK* |
210,000 - 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)
• IMARPE will start their cruise in front of first season 2022 by end February
| Volume '000 MT | Q4 2021 | Q4 2020 | 2021 | 2020 | 2022E |
|---|---|---|---|---|---|
| Own catch | |||||
| Anchoveta | 143 | 125 | 365 | 289 | 302 |
| Mackerel | - | 1 | 13 | 19 | 12 |
| Purchase | |||||
| Anchoveta | 70 | 40 | 191 | 82 | 124 |
| Mackerel/Squid | - | 1 | 1 | 1 | 5 |
| Total ('000 MT) | 213 | 167 | 569 | 391 | 443 |
• Sardine/anchovy: Remaining quota from 2021 transferred to 2022, for artisanal only
| Volume '000 MT | Q4 2021 | Q4 2020 | 2 021 | 2 020 | 2022E |
|---|---|---|---|---|---|
| Own catch: | |||||
| Mackerel and other species | 4 | - | 72 | 63 | 78 |
| Purchase: | |||||
| Sardine/anchovy | - | 5 | 31 | 27 | 33 |
| Giant squid/mackerel | - | - | 2 | 2 | 2 |
| Total ('000 MT) | 4 | 5 | 105 | 92 | 113 |
Focus in securing raw material from third parties & providing a coronavirus-safe environment for workers and
* incl. horse-mackerel, sand eel, Norway pout, and boar fish
| Volume '000 MT | Q4 2021 | Q4 2020 | 2021 | 2020 | 2022E |
|---|---|---|---|---|---|
| Raw Material: | |||||
| Fishmeal and fish oil | 101 | 122 | 481 | 691 | 502 |
| Protein concentrate/ oil | 92 | 80 | 326 | 288 | 351 |
| Total ('000 MT) | 193 | 202 | 807 | 979 | 853 |
| Volume ('000 MT) | Q4 2021 | Q4 2020 | 2021 | 2020 | 2022E |
|---|---|---|---|---|---|
| Raw material intake | 162 | 200 | 430 | 388 | 424 |
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 2 882 | 3 136 | 10 002 | 8 814 |
| EBITDA | 350 | 271 | 1 018 | 655 |
| EBIT | 257 | 208 | 727 | 408 |
| Sales volumes (tonnes): | ||||
| Frozen | 109 600 | 123 200 | 333 600 | 314 300 |
| FM/FPC/Oil | 35 600 | 55 500 | 263 100 | 180 800 |
The 2021 figures includes a gain from one-off effect of MNOK 139
Q4/21 sales figures FM/FPC/oil includes Hordafor Group volumes. YTD Q4/21 sales figures included Hordafor Group volumes from July 1st.
Associated company, AUSS share = 50%
Lerøy Seafood Group ASA
| 2015 GWT |
2016 GWT |
2017 GWT |
2018 GWT |
2019 GWT |
2020 GWT |
2021 GWT |
2022E GWT |
|
|---|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS* | 29 200 | 30 000 | 39 200 | 36 800 | 32 800 | ~35 000 | ~44 000 | ~40 000 |
| Lerøy Midt AS |
71 400 | 52 200 | 64 500 | 66 500 | 64 800 | ~67 900 | ~72 600 | ~71 000 |
| Lerøy Sjøtroll | 57 100 | 68 000 | 54 000 | 58 800 | 60 600 | ~68 000 | ~70 000 | ~74 000 |
| Total Norway | 157 700 | 150 200 | 157 800 | 162 000 | 158 200 | ~170 900 | ~186 600 | ~185 000 |
| Norskott Havbruk (UK)* |
13 500 | 14 000 | 15 500 | 13 700 | 12 900 | ~12 000 | ~16 200 | ~23 000 |
*) LSG's share, not consolidated
| Catch volume Catch volume |
Remaining quota transferred to 2022 |
|||||
|---|---|---|---|---|---|---|
| Q4/2021 | Q4/2020 | YTD 2021 | YTD 2020 | 2021 | ||
| Cod | 8 842 | 7 022 | 26 582 | 23 594 | 1350 | |
| Saithe | 3 286 | 2 089 | 13 156 | 14 547 | ||
| Haddock | 1 543 | 994 | 10 878 | 7 402 | ||
| Shrimps | - | 16 | 9 433 | 6 348 | ||
| Other | 3 448 | 2 499 | 11 473 | 16 527 | ||
| Total | 17 119 | 12 620 | 71 521 | 68 418 |
Q4 2021
| Figures in 1,000 tonnes | Q4 2021 | Q4 2020 | 2021 | 2020 | 2022E |
|---|---|---|---|---|---|
| Group companies: | |||||
| Norway (whitefish) | 17 | 13 | 72 | 68 | 68 |
| Norway (pelagic) | 8 | 12 | 30 | 32 | 31 |
| Chile own catch | 4 | - | 72 | 63 | 78 |
| Chile purchase | 0 | 5 | 33 | 29 | 35 |
| Peru own catch | 143 | 126 | 377 | 308 | 314 |
| Peru purchase | 70 | 42 | 192 | 83 | 129 |
| Total Group companies | 242 | 197 | 775 | 584 | 654 |
| Joint ventures: | |||||
| Europe purchase (HC) | 162 | 200 | 430 | 388 | 424 |
| Europe purchase (FM/FPC/Oil) | 193 | 202 | 807 | 979 | 853 |
| Totalt Joint venture: | 355 | 403 | 1 237 | 1 368 | 1 277 |
| Total wildcatch | 597 | 600 | 2 012 | 1 952 | 1 931 |
| Salmon/trout (GWT)* | 56 | 54 | 211 | 190 | 216 |
| Total Group | 653 | 654 | 2 223 | 2 141 | 2 147 |
* Incl. 50% of the Scottish Sea Farms volumes
| (MNOK) | Q4 2021 | Q4 2020 | Δ% | Q4 2021 | Q4 2020 a) |
a) | Δ% |
|---|---|---|---|---|---|---|---|
| Revenue | 7,028 | 5,746 | 22.3 % | 8,469 | 7,314 | 15.8 % | |
| EBITDA* | 1,307 | 859 | 52.2 % | 1,482 | 994 | 49.0 % | |
| Depreciation/impairment | 404 | 395 | 450 | 427 | |||
| EBIT* | 903 | 464 | 94.8 % | 1,031 | 567 | 81.8 % | |
| Income from associates* | 83 | 148 | |||||
| Net finance | -81 | -60 | |||||
| Pre-tax** | 905 | 552 | 64.1 % | ||||
| Net profit | 909 | -108 | |||||
| EPS (NOK) | 2.30 | -0.16 | |||||
| EPS (NOK)* | 1.79 | 1.30 |
* Before fair value adjustments related to biological assets
** In pre-tax profit the effect from fair value adjustments related to biological assets is excluded. This effect is also excluded for biological assets in associated companies.
a) AUSS incl. proportional 50% of Pelagia AS
| Q4 2021 | Q4 2020 | |
|---|---|---|
| Biomass adj group company | 246 | -704 |
| Biomass adj group associated companies | 3 | -8 |
| (MNOK) | 2021 | 2020 (audited) | Δ% | 2021 | a) | 2020 (audited) a) |
Δ% |
|---|---|---|---|---|---|---|---|
| Revenue | 26,633 | 22,447 | 18.7 % | 31,634 | 26,854 | 17.8 % | |
| EBITDA* | 4,810 | 3,675 | 30.9 % | 5,319 | 4,002 | 32.9 % | |
| Depreciation/impairment | 1,592 | 1,516 | 1,738 | 1,639 | |||
| EBIT* | 3,218 | 2,159 | 49.1 % | 3,581 | 2,363 | 51.6 % | |
| Income from associates* | 387 | 306 | |||||
| Net finance | -350 | -427 | |||||
| Pre-tax** | 3,255 | 2,037 | 59.8 % | ||||
| Net profit | 3,436 | 823 | |||||
| EPS (NOK) | 9.47 | 2.45 | |||||
| EPS (NOK)* | 7.18 | 4.55 |
* Before fair value adjustments related to biological assets
** In pre-tax profit the effect from fair value adjustments related to biological assets is excluded. This effect is also excluded for biological assets in associated companies.
a) AUSS incl. proportional 50% of Pelagia AS
| 2021 | 2020 (audited) | |
|---|---|---|
| Biomass adj group company | 1,114 | -954 |
| Biomass adj group associated companies | 6 | -56 |
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 6 529 | 5 171 | 23 136 | 19 966 |
| EBITDA* | 1 224 | 750 | 3 778 | 3 109 |
| EBIT* | 902 | 441 | 2 519 | 1 950 |
| Harvested volume (GWT) | 51 332 | 48 349 | 186 635 | 170 849 |
| EBIT/kg* ex. Wild Catch (NOK) | 16,1 | 9,3 | 11,7 | 10,2 |
| Havfisk catch volume (MT) | 17 119 | 12 620 | 71 521 | 68 418 |
| EBIT Wild Catch (MNOK) | 73 | -10 | 340 | 205 |
* Before fair value adjustments related to biological assets
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 270 | 259 | 2,017 | 1,241 |
| EBITDA | 101 | 115 | 673 | 338 |
| EBIT | 60 | 70 | 506 | 134 |
| Raw material (MT): | 213,000 | 167,879 | 569,340 | 391,286 |
| Sales volumes: | ||||
| Fishmeal (MT) | 15,578 | 6,403 | 109,456 | 60,705 |
| Fish oil (MT) | 200 | 4,726 | 18,973 | 8,793 |
| Frozen/fresh JM/M(MT) | - | 570 | 13,639 | 17,222 |
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 75 | 69 | 716 | 638 |
| EBITDA | -35 | -41 | 192 | 138 |
| EBIT | -44 | -49 | 150 | 101 |
| Raw material intake: | 4,272 | 5,055 | 104,856 | 92,369 |
| Sales volumes: | ||||
| Fishmeal (MT) | 2,267 | 3,018 | 12,117 | 13,411 |
| Fish oil (MT) | 196 | 138 | 3,967 | 4,311 |
| Frozen (MT) | 3,276 | 533 | 45,597 | 36,987 |
NIBD Q4/21 MNOK -268, cash positive (Q4/20 MNOK -163, cash positive)
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue EBITDA EBIT |
97 9 -8 |
110 -33 -49 |
432 52 -12 |
306 -30 -80 |
| Harvested volume (GWT) | 1,774 | 2,568 | 8,151 | 6,790 |
| EBIT/kg* all incl. (NOK) | -4.5 | -19.1 | -1.5 | -11.8 |
* Before fair value adjustments related to biological assets
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 61 | 126 | 306 | 249 |
| EBITDA | 9 | 69 | 111 | 103 |
| EBIT | -1 | 58 | 70 | 59 |
NIBD Q4/21 MNOK -133, cash positive (Q4/20 MNOK -249, cash positive)
| (MNOK) | 31-Dec-21 | 31-Dec-20 |
|---|---|---|
| Intangible assets | 11,748 | 11,526 |
| Tangible fixed assets | 9,281 | 8,379 |
| Right-of-use assets | 3,064 | 3,106 |
| Financial non-current assets | 3,217 | 2,732 |
| Total non-current assets | 27,310 | 25,743 |
| Biological assets at cost | 4,705 | 4,859 |
| Fair value adjustment of biomass | 1,467 | 307 |
| Other inventory | 1,932 | 1,569 |
| Receivables | 3,116 | 2,800 |
| Cash and cash equivalents | 5,251 | 4,463 |
| Total current assets | 16,471 | 13,998 |
| Total assets | 43,781 | 39,741 |
| NIBD ex. right-of-use assets liabilities | 4,019 | 4,651 |
| NIBD incl. right-of-use assets liabilities | 5,663 | 5,942 |
| Equity | 25,187 | 22,991 |
| Equity ratio | 58% | 58% |
USD/NOK:
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 2021 | Q4 2020 | 2021 | 2020 (audited) |
|---|---|---|---|---|
| Pre tax profit | 1,154 | -160 | 4,376 | 1,027 |
| Biomass adjustment | -246 | 704 | -1,114 | 954 |
| Taxes paid | -165 | -16 | -447 | -494 |
| Depreciaton and impairments | 404 | 395 | 1,592 | 1,516 |
| Associated companies | -85 | -140 | -393 | -250 |
| Interest (net) | 71 | 67 | 284 | 295 |
| Working capital | -288 | -143 | 260 | -104 |
| Cash from operating activities | 844 | 706 | 4,557 | 2,944 |
| Net investment in capex | -419 | -294 | -1,338 | -1,529 |
| Acquisitions and divestments | -292 | -35 | -461 | -19 |
| Dividend received | - | 3 | 114 | 130 |
| Others | 17 | 17 | 35 | 16 |
| Cash from investing activities | -694 | -308 | -1,650 | -1,403 |
| Change in long term loans | -386 | -258 | -73 | -113 |
| Change in short term loans | 236 | 335 | -410 | 144 |
| Dividends | -16 | - | -1,335 | -983 |
| Others | -104 | -170 | -310 | -373 |
| Cash from financing activities | -271 | -93 | -2,128 | -1,326 |
| Cash at the beginning of the period | 5,372 | 4,173 | 4,463 | 4,251 |
| Net change in cash (incl.exchange gain/losses) | -121 | 290 | 788 | 212 |
| Cash at the end of the period | 5,251 | 4,463 | 5,251 | 4,463 |
The Board will recommend to the annual shareholders meeting in 2022 a dividend of NOK 4.50 per share.
(NOK 3.50 per share in 2021)
Fish meal production - week 52 (cumulative)1
| Regions | 2021 | 2020 | Change % |
|---|---|---|---|
| Chile# | 351,734 | 330,332 | 6.5 % |
| Peru | 1,229,699 | 1,066,586 | 15.3 % |
| Danmark/Norway | 182,534 | 284,898 | -35.9 % |
| Iceland/North Atlantic* | 161,327 | 185,578 | -13.1 % |
| Total | 1,925,294 | 1,867,394 | 3.1 % |
Source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived meal *Includes U.K., Ireland and Faroe Islands
| Production | • IFFO Fishmeal production increased 3.1% Y-o-Y, |
|---|---|
| Peru 15.3% up vs. 2020 |
Prices (FOB Peru)
All prices and figures shown are only for statistical purposes and should not be taken as a reference Source: IFFO, week 3, 2022, JCI report 1 dated 29.01.2022
Fish oil production - week 52 (cumulative)1
| Regions | 2021 | 2020 | Change % |
|---|---|---|---|
| Chile# | 144,604 | 141,644 | 2.1 % |
| Peru | 159,802 | 172,427 | -7.3 % |
| Danmark/Norway | 51,120 | 81,144 | -37.0 % |
| Iceland/North Atlantic* | 55,340 | 48,207 | 14.8 % |
| Total | 410,866 | 443,422 | -7.3 % |
Source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived meal *Includes U.K., Ireland and Faroe Islands
| Production | • IFFO Fish oil production decreased 7.3% Y-o-Y |
|---|---|
| 2nd • Low yields in Peru´s season explains the fall in production |
|
| Prices (FOB Peru) |
• Feed grade: USD 3,100/MT2 • Omega-3 grade: USD 3,300/MT2 |
Supply • Limited stock available for new offers
All prices and figures shown are only for statistical purposes and should not be taken as a reference Source: IFFO, week 521, 2021 and week 32, 2022
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Region | Volume | Change | Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change | |||||
| Europe | 1 429 700 | $-4,4%$ | 1 493 900 | 4,5 % | 505 100 | 0,7% | 650 500 | 9,7% | 1 675 000 | 1,5% | 1893900 | 13,1% | 900 400 | 0,3% |
| Norway | 1 1 7 1 100 |
$-5,1%$ | 207 800 | 3,1% | 253 400 | 3,8 % | 333 400 | 6,4 % | 369 100 | 2.7% | 532 100 | 11,9 % | 540 600 | 0,6% |
| United Kingdom | 157 400 | $-5,4%$ | 177 200 | 12,6% | 152 100 | $-14,2%$ | 190 500 | 25,2 % | 178 300 | $-6,4%$ | 198 900 | 11,6 % | 200 400 | 0,8% |
| Faroe Islands | 77 300 | 2,2% | 80 300 | 3,9% | 71 700 | $-10,7%$ | 86 600 | 20,8 % | 80 600 | $-6,9%$ | 105 500 | 30,9 % | 98 000 | $-7,1%$ |
| Iceland | 8 100 | 125,0% | 11 600 | 43,2 % | 13 600 | 17.2% | 24 500 | 80,1% | 31 200 | 27,3 % | 41 500 | 33,0 % | 46 000 | 10,8 % |
| Ireland | 15 800 | 0,6% | 17 000 | 7,6% | 14 300 | $-15,9%$ | 15 500 | 8,4% | 15 800 | 1,9% | 15 900 | 0,6% | 15 400 | $-3,1%$ |
| Americas | 731 500 | $-11,1%$ | 799 000 | 9,2% | 897 700 | 12,4% | 927 600 | 3,3% | 036 590 | 11,7% | 999 000 | $-3,6%$ | 990 000 | $-0,9%$ |
| Chile | 504 400 | $-15.7%$ | 564 200 | 11.9% | 660 100 | 17,0% | 690 300 | 4,6 % | 778 500 | 12,8 % | 720 400 | $-7,5%$ | 716 900 | $-0.5%$ |
| Canada | 146 000 | 8,0 % | 137 000 | $-6,2%$ | 146 000 | 6,6% | 137 500 | $-5,8%$ | 136 800 | $-0.5%$ | 138 800 | 1,5% | 128 500 | $-7,4%$ |
| Australia | 49 600 | $-7,5%$ | 63 100 | 27,2% | 62 300 | $-1,3%$ | 60 900 | $-2,2%$ | 82 800 | 36,0% | 87 500 | 5,7% | 90 100 | 3,0% |
| Others | 9 0 0 0 | $-41,2%$ | 13 000 | 44,4 % | 10300 | $-20,8%$ | 18 100 | 75,7 % | 18 490 | 2,2% | 33 300 | 80,1% | 40 000 | 20,1% |
| USA | 22 500 | 11,4% | 21 700 | $-3,6%$ | 19 000 | $-12,4%$ | 20 800 | 9,5% | 20 000 | $-3,8%$ | 19 000 | $-5,0%$ | 14 500 | $-23,7%$ |
| Totalt | 2 161 200 | $-6,8%$ | 2 292 900 | 6,1% | 2 402 800 | 4,8% | 2 578 100 | 7,3% | 2 711 590 | 5,2 % 2 892 900 | 6,7 % 2 890 400 | $-0,1%$ |
Figures as per 11.02.2022 - Source: Kontali
cross-section, FCA Oslo (Superior quality) as of week 5-2022
| . Q1 | 26 29 34 40 27 36 47 41 58 65 60 | 61 68 52 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| O 2 | 26 36 41 38 28 42 40 38 | 64 67 | 68 | 62 58 | -63 | |||||
| O 3 | 28 32 39 27 26 38 35 41 60 56 | 55 49 47 55 | ||||||||
| $\Omega$ 4 | 26 28 38 23 27 42 39 | 44 66 49 | 55 | 56 43 | -60 | |||||
| Totalt | 27 31 38 32 27 41 40 41 62 59 | 59 57 53 57 | - 71 |
2021 FY
| Market | 2019 | 2020 | 2021 | Chng | Chng % |
|---|---|---|---|---|---|
| EU | 1 130 100 | 1 190 100 | 1 283 800 | 93 700 | 8 % |
| USA | 520 300 | 560 800 | 633 700 | 72 900 | 13 % |
| Russia | 87 100 | 88 000 | 94 800 | 6 800 | 8 % |
| Japan | 58 700 | 71 100 | 72 100 | 1 000 | 1 % |
| Other Markets | 757 400 | 739 900 | 794 500 | 54 600 | 7 % |
| Total | 2 553 600 | 2 649 900 | 2 878 900 | 229 000 | 9 % |
• Quotas not finally set, estimated for cod -20%, haddock -23%, saithe North of 62 degrees unchanged
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 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 2,882 | 3,136 | 10,002 | 8,814 |
| EBITDA | 350 | 271 | 1,018 | 655 |
| EBIT | 257 | 208 | 727 | 408 |
| Net interest bearing debt | 3,303 | 3,468 |
FY 2021 figures includes a gain from one-off effect of MNOK 139
Norskott Havbruk AS (100% figures)
LSG's share = 50%
| (MNOK) | Q4 2021 | Q4 2020 | 2021 | 2020 |
|---|---|---|---|---|
| Revenue | 344 | 427 | 2,307 | 1,699 |
| EBITDA | 2 | 110 | 386 | 435 |
| EBIT* | -29 | 76 | 244 | 308 |
| Volumes (gwt) | 4,903 | 6,389 | 32,350 | 23,968 |
| EBIT/kg* (NOK) | -5.8 | 11.9 | 7.6 | 12.9 |
| Net interest bearing debt | 2,234 | 1,079 | ||
* Before biomass adj.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.