Investor Presentation • Nov 11, 2021
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figures in MNOK | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 7,390 | 5,538 | 19,605 | 16,701 | 22,447 |
| EBITDA* | 1,146 | 789 | 3,503 | 2,816 | 3,675 |
| EBIT* | 741 | 415 | 2,315 | 1,695 | 2,159 |
| Pre-tax profit** | 839 | 393 | 2,350 | 1,485 | 2,037 |
| EPS (NOK)* | 2.26 | 0.86 | 5.39 | 3.25 | 4.55 |
| Total assets Net interesting bearing debt *** |
42,631 3,926 |
39,999 4,626 |
39,741 4,651 |
||
| Equity ratio | 57% | 59% | 58% | ||
| Group EBITDA incl. 50% of Pelagia EBITDA Salmon/whitefish EBITDA Pelagic incl. proportional Pelagia |
1,374 895 478 |
842 656 187 |
3,837 2,554 1,283 |
3,008 2,359 649 |
4,002 3,109 894 |
* 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 8.4%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 |
30 Processing plants* |
1.6 – 2.0 Million MT of raw material annually 41 Processing plants |
| WHITEFISH | 11%Whitefish quota (NO) 10Fishing vessels 8 Processing plants |
100,000 - 120,000 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)
• 1 st season quota 2.5 million MT vs. 2.4 million MT in 2020
| Volume '000 MT | Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | 2021E | 2020 |
|---|---|---|---|---|---|---|
| Own catch | ||||||
| Anchoveta | 2 7 |
5 0 |
222 | 164 | 321 | 289 |
| Mackerel | - | 2 | 1 3 |
1 8 |
1 3 |
1 9 |
| Purchase | ||||||
| Anchoveta | 1 1 |
4 | 121 | 4 2 |
141 | 8 2 |
| Mackerel | - | - | 1 | - | 1 | - |
| Total ('000 MT) | 38 | 56 | 357 | 224 | 476 | 390 |
• Sardine/anchovy: Remaining quota from 2020 added to 2021, for artisanal only
| Volume '000 MT | Q3 2021 | Q3 2020 | YTD Q3 2021 |
YTD Q3 2020 |
2021E | 2020 |
|---|---|---|---|---|---|---|
| Own catch: | ||||||
| Mackerel and other species | 8 | 7 | 68 | 63 | 72 | 63 |
| Purchase: | ||||||
| Sardine/anchovy | 0 | 0 | 31 | 22 | 31 | 27 |
| Giant squid/mackerel | 0 | - | 2 | 2 | 2 | 2 |
| Total ('000 MT) | 9 | 7 | 101 | 87 | 105 | 92 |
Focus in securing raw material from third parties & providing a coronavirus-safe environment for workers and suppliers
* incl. horse-mackerel, sand eel, Norway pout, and boar fish
| Volume '000 MT | Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | 2021E | 2020 |
|---|---|---|---|---|---|---|
| Raw Material: | ||||||
| Fishmeal and fish oil | 71 | 89 | 381 | 569 | 470 | 691 |
| Protein concentrate/ oil | 75 | 62 | 233 | 208 | 342 | 288 |
| Total ('000 MT) | 146 | 151 | 614 | 777 | 812 | 979 |
Fishmeal plants
| Volume ('000 MT) | Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | 2021E | 2020 |
|---|---|---|---|---|---|---|
| Raw material intake | 109 | 39 | 268 | 188 | 410 | 388 |
| (MNOK) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 3,037 | 1,570 | 7,120 | 5,678 | 8,814 |
| EBITDA | 455 | 106 | 668 | 383 | 655 |
| EBIT | 379 | 44 | 470 | 201 | 408 |
| Sales volumes (tonnes): | |||||
| Frozen | 80,200 | 34,200 | 224,000 | 191,100 | 314,300 |
| FM/FPC/Oil | 106,800 | 38,000 | 204,500 | 110,600 | 180,800 |
Q3/21 and YTD Q3/21 figures includes a gain from one-off effect of MNOK 139
Q3/21 sales figures FM/FPC/oil includes Hordafor Group volumes. YTD Q3/21 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 |
2021E GWT |
2022E GWT |
|
|---|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS* | 29 200 | 30 000 | 39 200 | 36 800 | 32 800 | ~35 000 | ~44 000 | ~43 000 |
| Lerøy Midt AS |
71 400 | 52 200 | 64 500 | 66 500 | 64 800 | ~67 900 | ~72 000 | ~71 000 |
| Lerøy Sjøtroll | 57 100 | 68 000 | 54 000 | 58 800 | 60 600 | ~68 000 | ~71 000 | ~76 000 |
| Total Norway | 157 700 | 150 200 | 157 800 | 162 000 | 158 200 | ~170 900 | ~187 000 | ~190 000 |
| Norskott Havbruk (UK)* |
13 500 | 14 000 | 15 500 | 13 700 | 12 900 | ~12 000 | ~16 500 | ~16 500 |
*) LSG's share, not consolidated
| Catch volume | Catch volume | Remaining quota | ||||
|---|---|---|---|---|---|---|
| Q3/2021 | Q3/2020 | YTD 2021 | YTD 2020 | 2021 | 2020 | |
| Cod | 3 387 | 1 743 | 17 740 | 16 572 | 10 853 | 7 118 |
| Saithe | 2 494 | 2 638 | 9 870 | 12 458 | 9 688 | 5 350 |
| Haddock | 902 | 164 | 9 335 | 6 408 | 6146 | 8 395 |
| Shrimps | 4 259 | 4 218 | 9 433 | 6 333 | ||
| Other | 1 294 | 2 319 | 8 024 | 14 028 | ||
| Total | 12 336 | 11 083 | 54 402 | 55 800 | 26 687 | 18 408 |
Q3 2021
| Figures in 1,000 tonnes | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2021E | 2020 |
|---|---|---|---|---|---|---|
| Group companies: | ||||||
| Norway (whitefish) | 12 | 11 | 54 | 56 | 71 | 68 |
| Norway (pelagic) | 7 | 2 | 22 | 20 | 30 | 32 |
| Chile own catch | 8 | 7 | 68 | 63 | 72 | 63 |
| Chile purchase | 0 | 0 | 33 | 24 | 33 | 29 |
| Peru own catch | 27 | 53 | 234 | 182 | 334 | 308 |
| Peru purchase | 12 | 4 | 122 | 42 | 142 | 83 |
| Total Group companies | 67 | 76 | 534 | 387 | 681 | 584 |
| Joint ventures: | ||||||
| Europe purchase (HC) | 109 | 39 | 268 | 188 | 410 | 388 |
| Europe purchase (FM/FPC/Oil) | 146 | 152 | 614 | 777 | 812 | 979 |
| Totalt Joint venture: | 255 | 190 | 882 | 965 | 1,222 | 1,368 |
| Total wildcatch | 322 | 267 | 1,415 | 1,352 | 1,903 | 1,952 |
| Salmon/trout (GWT)* | 64 | 50 | 155 | 136 | 211 | 190 |
| Total Group | 386 | 316 | 1,571 | 1,487 | 2,115 | 2,141 |
* Incl. 50% of the Scottish Sea Farms volumes
| Key financial figures Q3 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (MNOK) | Q3 2021 | Q3 2020 | Δ% | Q3 2021 | a ) |
Q3 2020 a ) |
Δ% | ||
| Revenue | 7,390 | 5,538 | 33.4 % | 8,908 | 6,323 | 40.9 % | |||
| EBITDA* | 1,146 | 789 | 45.2 % | 1,374 | 842 | 63.1 % | |||
| Depreciation/impairment | 405 | 374 | 443 | 405 | |||||
| EBIT* | 741 | 415 | 78.5 % | 930 | 437 | 112.7 % | |||
| Income from associates* | 194 | 71 | |||||||
| Net finance | -97 | -93 | |||||||
| Pre-tax** | 839 | 393 | 113.4 % | ||||||
| Net profit | 517 | 363 | |||||||
| EPS (NOK) | 1.83 | 0.99 | |||||||
| EPS (NOK)* | 2.26 | 0.86 |
* 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
| Q3 2021 | Q3 2020 |
|---|---|
| -185 | 57 |
| -23 | 7 |
| Key financial figures YTD Q3 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (MNOK) | YTD Q3 2021 | YTD Q3 2020 | Δ% | YTD Q3 2021 a ) |
YTD Q3 2020 a ) |
Δ% | |||
| Revenue | 19,605 | 16,701 | 17.4 % | 23,165 | 19,539 | 18.6 % | |||
| EBITDA* | 3,503 | 2,816 | 24.4 % | 3,837 | 3,008 | 27.6 % | |||
| Depreciation/impairment | 1,189 | 1,121 | 1,288 | 1,213 | |||||
| EBIT* | 2,315 | 1,695 | 36.5 % | 2,550 | 1,796 | 42.0 % | |||
| Income from associates* | 305 | 158 | |||||||
| Net finance | -269 | -368 | |||||||
| Pre-tax** | 2,350 | 1,485 | 58.2 % | ||||||
| Net profit | 2,527 | 931 | |||||||
| EPS (NOK) | 7.17 | 2.61 | |||||||
| EPS (NOK)* | 5.39 | 3.25 |
* 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
| YTD Q3 2021 | YTD Q3 2020 | |
|---|---|---|
| Biomass adj group company | 868 | -250 |
| Biomass adj group associated companies | 3 | -47 |
| Revenue | 6 331 | 4 777 | 16 607 | 14 795 | 19 966 |
|---|---|---|---|---|---|
| EBITDA* | 895 | 656 | 2 554 | 2 359 | 3 109 |
| EBIT* | 579 | 370 | 1 617 | 1 508 | 1 950 |
| Harvested volume (GWT) | 56 397 | 44 227 | 135 303 | 122 500 | 170 849 |
| EBIT/kg* ex. Wild Catch (NOK) | 9,6 | 9,2 | 10,1 | 10,5 | 10,2 |
| Havfisk catch volume (MT) | 12 337 | 11 083 | 54 403 | 55 800 | 68 419 |
| EBIT Wild Catch (MNOK) | 17 | -50 | 267 | 215 | 205 |
* Before fair value adjustments related to biological assets
| (MNOK) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 658 | 530 | 1 747 | 981 | 1 241 |
| EBITDA | 185 | 139 | 572 | 223 | 338 |
| EBIT | 145 | 90 | 446 | 64 | 134 |
| Raw material (MT): | 38 699 | 56 456 | 356 340 | 223 407 | 391 286 |
| Sales volumes: | |||||
| Fishmeal (MT) | 35 175 | 36 188 | 93 878 | 54 302 | 60 705 |
| Fish oil (MT) | 8 487 | 1 406 | 18 773 | 4 067 | 8 793 |
| Frozen/fresh JM/M(MT) | - | 1 432 | 13 639 | 16 652 | 17 222 |
• Sales
| (MNOK) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 162 | 131 | 641 | 569 | 638 |
| EBITDA | 34 | 10 | 227 | 179 | 138 |
| EBIT | 18 | - | 194 | 150 | 101 |
| Raw material intake: | 8 828 | 6 790 | 100 584 | 87 314 | 92 369 |
| Sales volumes: Fishmeal (MT) |
1 321 | 2 106 | 9 850 | 10 393 | 13 411 |
| Fish oil (MT) | 650 | 304 | 3 771 | 4 173 | 4 311 |
| Frozen (MT) | 12 259 | 11 171 | 42 321 | 36 454 | 36 987 |
• Raw material intake
o As normal seasonal low activity
• Sales
NIBD Q3/21 MNOK -268, cash positive (Q3/20 MNOK -203, cash positive)
| (MNOK) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 110 | 52 | 336 | 196 | 306 |
| EBITDA* | -13 | -28 | 44 | 3 | -30 |
| EBIT* | -30 | -41 | -4 | -31 | -80 |
| Harvested volume (GWT) | 2 329 | 1 542 | 6 377 | 4 222 | 6 790 |
| EBIT/kg* all incl. (NOK) | -12,8 | -26,7 | -0,7 | -7,4 | -11,8 |
* Before fair value adjustments related to biological assets
• Harvested volume (GWT)
• Biomass at sea
o End Q3/21 at 4,088 LWT (Q3/20: 5,213 LWT)
| (MNOK) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 119 | 39 | 246 | 123 | 249 |
| EBITDA | 41 | 7 | 102 | 33 | 103 |
| EBIT | 31 | -4 | 71 | 1 | 59 |
| (MNOK) | 30-Sep-21 | 30-Sep-20 | 31-Dec-20 |
|---|---|---|---|
| Intangible assets | 11,725 | 11,719 | 11,526 |
| Tangible fixed assets | 8,762 | 8,489 | 8,379 |
| Right-of-use assets | 3,433 | 2,997 | 3,106 |
| Financial non-current assets | 2,816 | 2,650 | 2,732 |
| Total non-current assets | 26,736 | 25,855 | 25,743 |
| Biological assets at cost | 4,624 | 4,729 | 4,859 |
| Fair value adjustment of biomass | 1,185 | 1,013 | 307 |
| Other inventory | 1,490 | 1,506 | 1,569 |
| Receivables | 3,225 | 2,723 | 2,800 |
| Cash and cash equivalents | 5,371 | 4,173 | 4,463 |
| Total current assets | 15,895 | 14,143 | 13,998 |
| Total assets | 42,631 | 39,999 | 39,741 |
| NIBD ex. right-of-use assets liabilities | 3,926 | 4,626 | 4,651 |
| NIBD incl. right-of-use assets liabilities | 5,634 | 5,950 | 5,942 |
| Equity | 24,232 | 23,471 | 22,991 |
| Equity ratio | 57% | 59% | 58% |
USD/NOK:
| • | 30.09.2021: 8.78 | |
|---|---|---|
| • | 30.09.2020: 9.48 | |
| • | 31.12.2020: 8.53 |
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) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 (audited) |
|---|---|---|---|---|---|
| Pre tax profit | 631 | 457 | 3,221 | 1,188 | 1,027 |
| Biomass adjustment | 185 | -57 | -868 | 250 | 954 |
| Paid tax | -17 | -192 | -282 | -477 | -494 |
| Depreciaton and impairments | 405 | 374 | 1,189 | 1,121 | 1,516 |
| Associated companies | -172 | -78 | -308 | -111 | -250 |
| Interest (net) | 67 | 72 | 213 | 228 | 295 |
| Working capital | 453 | 291 | 548 | 39 | -104 |
| Cash from operating activities | 1,553 | 867 | 3,713 | 2,238 | 2,944 |
| Net investment in capex | -354 | -338 | -919 | -1,235 | -1,529 |
| Acquisitions and divestments | 1 | 8 | -170 | 15 | -19 |
| Dividend received | - | 102 | 114 | 126 | 130 |
| Others | 10 | 3 | 19 | -0 | 16 |
| Cash from investing activities | -343 | -225 | -956 | -1,094 | -1,403 |
| Change in long term loans | 867 | -160 | 313 | 145 | -113 |
| Change in short term loans | -343 | -688 | -646 | -192 | 144 |
| Dividends | -10 | - | -1,319 | -983 | -983 |
| Others | -54 | -100 | -206 | -203 | -373 |
| Cash from financing activities | 460 | -947 | -1,857 | -1,233 | -1,326 |
| Cash at the beginning of the period | 3,701 | 4,482 | 4,463 | 4,251 | 4,251 |
| Net change in cash (incl.exchange gain/losses) | 1,670 | -309 | 908 | -78 | 212 |
| Cash at the end of the period | 5,371 | 4,173 | 5,371 | 4,173 | 4,463 |
Strong cash performance in Q3/21 and YTD Q3/21
Lerøy Seafood Group ASA successfully placed its first senior unsecured green bond loan of total MNOK 1,500 in Q3/21
Maturity profile:
Fish meal production - w eek 42 (cumulative)1
| Regions | 2021 | 2020 | Change % |
|---|---|---|---|
| Chile# | 300 995 | 278 790 | 8,0 % |
| Peru | 740 041 | 558 376 | 32,5 % |
| Danmark/Norway | 171 324 | 262 905 | -34,8 % |
| Iceland/North Atlantic* | 119 959 | 150 894 | -20,5 % |
| Total | 1 332 319 | 1 250 965 | 6,5 % |
| Source: IFFO All numbers are preliminary and subject to revision # | Includes salmon-derived meal |
*Includes U.K., Ireland and Faroe Islands
Prices (FOB Peru)
• Last Peruvian fishing season is expected to cover their demand up to Q1 2022
Supply • Limited stocks available from the last NC season and south area
All prices and figures shown are only for statistical purposes and should not be taken as a reference
Source: IFFO, week 421 , 2021
All prices and figures shown are only for statistical purposes and should not be taken as a reference
Source: IFFO, week 42, 2021, JCI report 1 dated 01.11.2021
Fish oil production - w eek 42 (cumulative)1
| Regions | 2021 | 2020 | Change % |
|---|---|---|---|
| Chile# | 122 301 | 115 867 | 5,6 % |
| Peru | 126 774 | 80 527 | 57,4 % |
| Danmark/Norway | 46 940 | 72 680 | -35,4 % |
| Iceland/North Atlantic* | 33 715 | 38 750 | -13,0 % |
| Total | 329 730 | 307 824 | 7,1 % |
| Source: IFFO All numbers are preliminary and subject to revision # | Includes salmon-derived meal |
*Includes U.K., Ireland and Faroe Islands
Prices (FOB Peru)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Region | Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change | ||||||
| Europe | 1429700 | $-4.4%$ | 1493900 | 4.5% | 505 100 | 0.7% | 650 500 | 9.7% | 675 000 | $1.5 \%$ | 879 400 1 |
12.2% | 1953700 | 4.0% |
| Norway | 1 171 100 | $-5.1%$ | 1 207 800 | 3.1% | 253 400 | 3.8 % | 333 400 | 6.4% | 369 100 | 2.7% | 507 400 | 10.1 % | 578 300 | 4.7 % |
| United Kingdom | 157 400 | $-5.4%$ | 177 200 | 12.6 % | 152 100 | $-14.2%$ | 190 500 | 25.2 % | 178 300 | $-6.4%$ | 209 400 | 17.4 % | 205 400 | $-1.9%$ |
| Faroe Islands | 77 300 | 2.2% | 80 300 | 3.9% | 71 700 | $-10.7%$ | 86 600 | 20.8 % | 80 600 | $-6.9%$ | 102 400 | 27.0 % | 105 500 | 3.0% |
| Iceland | 8 100 | 125.0 % | 11 600 | 43.2 % | 13 600 | 17.2 % | 24 500 | 80.1 % | 31 200 | 27.3 % | 44 500 | 42.6 % | 48 500 | 9.0% |
| Ireland | 15 800 | 0.6% | 17 000 | 7.6 % | 14 300 | $-15.9%$ | 15 500 | 8.4% | 15 800 | 1.9% | 15700 | $-0.6%$ | 16 000 | 1.9% |
| Americas | 731 600 | $-11.1%$ | 799 100 | 9.2% | 897 700 | 12.3% | 927 700 | 3.3% | 036 890 | 11.8 % | 942 100 | $-9.1%$ | 007 200 | 6.9% |
| Chile | 504 400 | $-15.7%$ | 564 200 | 11.9 % | 660 100 | 17.0 % | 690 300 | 4.6 % | 778 400 | 12.8 % | 668 500 | $-14.1%$ | 725 700 | 8.6 % |
| Canada | 146 000 | 8.0% | 137 000 | $-6.2%$ | 146 000 | 6.6% | 137 500 | $-5.8%$ | 136 800 | $-0.5%$ | 139 100 | 1.7% | 134 500 | $-3.3%$ |
| Australia | 49 600 | $-7.5%$ | 63 100 | 27.2 % | 62 300 | $-1.3%$ | 60 900 | $-2.2%$ | 82 800 | 36.0 % | 87 200 | 5.3% | 90 100 | 3.3% |
| Others | 9 100 | $-41.7%$ | 13 100 | 44.0 % | 10 300 | $-21.4%$ | 18 200 | 76.7 % | 18 890 | 3.8% | 30 800 | 63.0 % | 42 400 | 37.7 % |
| USA | 22 500 | 11.4% | 21 700 | $-3.6%$ | 19 000 | $-12.4%$ | 20 800 | 9.5% | 20 000 | $-3.8%$ | 16 500 | $-17.5%$ | 14 500 | $-12.1%$ |
| Total | 2 161 300 | $-6.8%$ | 2 293 000 | 6.1% | 2 402 800 | 4.8 % | 2 578 200 | 7.3% | 2711890 | 5.2 % 2 821 500 | 4.0 % 2 960 900 | 4.9 % |
Figures as per 08.11.2021 - Source: Kontali
▪ cross-section, FCA Oslo (Superior quality) as of week 42-2021
| . Q1 | 26 29 34 40 27 36 47 41 58 65 60 61 68 52 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Q2 | 26 36 41 38 28 42 40 38 | 64 67 68 | 62 | 58 | 63 | ||||||
| $\Omega$ 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 | 56 | ||||||||
| Total | 27 | 31 38 32 27 41 40 41 | 62 | 59 — | 59 | 57 53 | 56 |
Figures as per 29.10.2021 Kontali
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) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 3 037 | 1 570 | 7 120 | 5 678 | 8 814 |
| EBITDA | 455 | 106 | 668 | 383 | 655 |
| EBIT | 379 | 44 | 470 | 201 | 408 |
| Net interest bearing debt | 3 236 | 2 720 | 3 468 |
Q3/21 and YTD Q3/21 figures includes a gain from one-off effect of MNOK 139
Norskott Havbruk AS (100% figures)
LSG's share = 50%
| (MNOK) | Q3 2021 | Q3 2020 | YTD Q3 2021 | YTD Q3 2020 | 2020 |
|---|---|---|---|---|---|
| Revenue | 773 | 543 | 1,963 | 1,271 | 1,699 |
| EBITDA | 115 | 134 | 384 | 325 | 435 |
| EBIT* | 80 | 101 | 273 | 233 | 308 |
| Volumes (gwt) | 10,126 | 8,133 | 27,447 | 17,579 | 23,968 |
| EBIT/kg* (NOK) | 7.9 | 12.5 | 9.9 | 13.2 | 12.9 |
| Net interest bearing debt | 679 | 1,027 | 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.