Investor Presentation • Nov 15, 2019
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figures in NOK 1,000 | Q3 2019 | Q3 2018 | YTD Q3 2019 | YTD Q3 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 5 768 367 | 5 317 212 | 17 411 091 | 17 071 741 | 22 837 084 |
| EBITDA* | 901 169 | 1 008 046 | 3 263 873 | 4 022 980 | 5 238 612 |
| EBIT* | 559 480 | 770 720 | 2 271 234 | 3 323 415 | 4 278 538 |
| Pre-tax profit** | 471 854 | 757 904 | 2 366 444 | 3 429 071 | 4 396 999 |
| EPS (NOK)* | 1,13 | 1,44 | 5,53 | 6,88 | 9,79 |
| Total assets Net interesting bearing debt *** |
39 309 854 4 297 985 |
37 632 745 4 435 398 |
37 954 835 3 982 594 |
||
| Equity ratio | 57 % | 58 % | 59 % | ||
| Group EBITDA incl. 50% of Pelagia EBITDA Salmon/whitefish EBITDA Pelagic incl. proportional Pelagia |
979 183 758 409 220 774 |
1 035 363 819 662 215 700 |
3 566 919 2 715 418 851 501 |
4 238 801 3 094 522 1 144 279 |
5 561 212 4 228 205 1 333 007 |
* 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.
*** Ex. right-of-use assets liabilities
| PERU | CHILE | NORTH ATLANTIC | AUSTEVOLL SEAFOOD GROUP | |
|---|---|---|---|---|
| PELAGIC FISHING |
7% of anchovy quota centre-north 20 fishing vessels |
8.4% of pelagic fishing quota 3 fishing vessels |
3 fishing vessels | 400,000 - 500,000 MT of pelagic fish caught annually (26 vessels) |
| PELAGIC PROCESSING |
7 processing plants | 4 processing plants | 27 processing plants* | 38 processing plants Intake of 1.6 – 2.0 mill MT of fish annually |
| WHITEFISH | 11% whitefish quota (NO) • 9 fishing vessels • 8 Processing plants |
100,000 - 120,000 MT of whitefish (9 vessels) 8 processing plants |
||
| SALMON | Norway: Salmon licenses • incl. salmon operation UK* |
190,000 - 200,000 MT of salmon |
||
| SALES | Integrated sales organisation | Integrated sales organisation | Integrated sales organisation | Wholesale with global sales & distribution |
* Associated companies
3
Austral Group S.A.A Foodcorp Chile S.A Br. Birkeland AS Pelagia AS (associated)




o Catch by end October is 18,650 MT vs. 11,350 MT in 2018
| Volume '000 MT |
Q3 2019 |
Q3 2018YTD |
Q3 2019YTD |
2019E | 2018 | |
|---|---|---|---|---|---|---|
| catch Own |
||||||
| Anchoveta | 10 | 1 | 173 | 277 | 293 | 403 |
| JackMackerel | 13 | 3 | 13 | 5 | ||
| Mackerel | 2 | 4 | 4 | 5 | 6 | |
| Purchase | ||||||
| Anchoveta | 3 | 14 | 75 | 138 | 130 | 187 |
| Mackerel | ||||||
| ('000 MT) Total |
13 | 17 | 265 | 422 | 441 | 601 |

| Volume '000 MT |
Q3 2019 |
Q3 2018 |
YTD Q3 2019 |
YTD Q3 2018 |
2019E | 2018 |
|---|---|---|---|---|---|---|
| Own catch: |
||||||
| Mackerel and other species |
13 | 10 | 50 | 52 | 54 | 57 |
| Purchase: | ||||||
| Sardine/anchovy | 1 | 1 | 24 | 24 | 26 | 26 |
| squid/mackerel Giant |
1 | 1 | 4 | 11 | 4 | 12 |
| Total ('000 MT) |
15 | 12 | 78 | 87 | 84 | 95 |


Awaiting quota in 2020
Source: Norges Sildesalgslag, Havforskningsinstituttet.
Estimates is based on data from the above sources and ICES recommendation
* Horse Mackerel, Sand Eel, Norway Pout, Boar ** Capelin from both the Barents Sea and Iceland
| Norway, UK and Ireland ('000 MT) |
Q3 2019 |
Q3 2018 |
YTD Q3 2019 |
YTD Q3 2018 |
2019E | 2018 |
|---|---|---|---|---|---|---|
| Material: Raw |
||||||
| Fishmeal and fish oil |
98 | 100 | 488 | 577 | 570 | 674 |
| concentrate/oil Protein |
58 | 49 | 202 | 189 | 274 | 247 |
| Total ('000 MT) |
156 | 150 | 690 | 766 | 844 | 921 |
All volume based on 100%

| Volume ('000 MT) | Q3 2019 | Q3 2018 | YTD Q3 2019 | YTD Q3 2018 | 2019E | 2018 |
|---|---|---|---|---|---|---|
| Raw material intake | 44 | 55 | 160 | 227 | 320 | 416 |

| (MNOK) | Q3 2019 |
Q3 2018 |
* YTD Q3 2019 |
YTD Q3 2018 |
2018 |
|---|---|---|---|---|---|
| Revenue | 1 430 |
1 244 |
4 545 |
3 983 |
6 369 |
| EBITDA | 156 | 55 | 606 | 432 | 645 |
| EBIT | 101 | 4 | 444 | 280 | 443 |
| Sales volumes |
|||||
| (tonnes): | |||||
| Frozen | 34 400 |
44 500 |
153 800 |
173 300 |
284 700 |
| FM/FPC/Oil | 54 900 |
53 300 |
138 600 |
129 400 |
177 700 |
*YTD Q3 2019: Including gain of sale of MNOK 105

Associated company, AUSS share = 50%
Lerøy Seafood Group ASA


| 2014 GWT |
2015 GWT |
2016 GWT |
2017 GWT |
2018 GWT |
2019E GWT |
2020E GWT |
|
|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS* | 26 800 | 29 200 | 30 000 | 39 200 | 36 800 | ~33 000 | ~40 000 |
| Lerøy Midt AS |
68 300 | 71 400 | 52 200 | 64 500 | 66 500 | ~66 000 | ~66 000 |
| Lerøy Sjøtroll | 63 200 | 57 100 | 68 000 | 54 000 | 58 800 | ~61 000 | ~66 000 |
| Total Norway | 158 300 | 157 700 | 150 200 | 157 800 |
162 000 | ~160 000 | ~172 000 |
| Villa Organic AS** | 6 000 | ||||||
| Norskott Havbruk (UK)*** |
13 800 | 13 500 | 14 000 | 15 500 | 13 700 | ~13 500 | ~13 000 |
| Total | 178 100 | 171 200 | 164 200 | 173 300 | 175 800 | ~173 500 | ~185 000 |
*) Included harvested volume from Villa Organic after split July 2014
**) LSG's share of Villa Organic's volume in H1 2014, not consolidated
***) LSG's share, not consolidated
| Catch volume |
Catch | volume | Remaining quota |
|||
|---|---|---|---|---|---|---|
| Q3/19 | Q3/18 | YTD 2019 |
YTD 2018 |
2 019 |
2 018 |
|
| Cod | 3 411 |
4 714 |
15 301 |
17 805 |
7 200 |
6 475 |
| Haddock | 615 | 1 008 |
6 789 |
7 995 |
2 307 |
2 136 |
| Saithe | 469 4 |
3 907 |
9 932 |
12 992 |
637 1 |
* 6 506 |
| Shrimps | 2 814 |
2 703 |
9 917 |
7 307 |
||
| Other | 1 843 |
1 949 |
7 609 |
8 641 |
||
| Total | 13 152 |
281 14 |
49 547 |
740 54 |
11 144 |
15 117 |
*) Of this quota in 2018 3,940 tonnes saithe was related to fisheries in the North Sea, and Havfisk did not fish for saithe in the North Sea in Q4/18

| Figures in 1,000 tonnes | Q3 2019 | Q3 2018 | YTD Q3 2019 | YTD Q3 2018 | 2019 E | 2018 |
|---|---|---|---|---|---|---|
| Group companies: | ||||||
| Norway (whitefish) | 13 | 14 | 50 | 55 | 62 | 66 |
| Norway (pelagic) | 5 | 3 | 21 | 33 | 31 | 41 |
| Chile own catch | 14 | 10 | 50 | 52 | 54 | 57 |
| Chile purchase | 2 | 2 | 28 | 35 | 30 | 38 |
| Peru own catch | 10 | 3 | 190 | 283 | 311 | 415 |
| Peru purchase | 3 | 15 | 77 | 139 | 130 | 188 |
| Total Group companies | 46 | 46 | 416 | 597 | 618 | 805 |
| Joint ventures: | ||||||
| Europe purchase (HC) | 44 | 55 | 160 | 227 | 320 | 416 |
| Europe purchase (FM/FPC/Oil) | 156 | 150 | 690 | 765 | 844 | 921 |
| Totalt Joint venture: | 201 | 205 | 850 | 992 | 1 164 | 1 337 |
| Total wildcatch | 247 | 252 | 1 266 | 1 589 | 1 782 | 2 142 |
| Salmon/trout (GWT)* | 53 | 43 | 131 | 127 | 181 | 182 |
| Total Group | 299 | 294 | 1 397 | 1 716 | 1 962 | 2 324 |
* Incl. 50% of the Scottish Sea Farms volumes
| (NOK 000) 1 , |
Q3 2019 |
Q3 2018 |
Δ % |
Q3 2019 a) |
Q3 2018 a) |
Δ % |
|---|---|---|---|---|---|---|
| Revenue | 768 367 5 |
317 212 5 |
8 % 5 , |
6 483 239 |
939 133 5 |
9 2 % , |
| EBITDA* | 901 169 |
1 008 046 |
-10 6 % , |
979 182 |
1 035 362 |
-5 4 % , |
| Depreciation/impairment | 341 689 |
237 326 |
369 241 |
262 793 |
||
| EBIT* | 559 480 |
770 720 |
-27 4 % , |
609 941 |
772 569 |
-21 1 % , |
| Income from associates* |
45 294 |
73 873 |
||||
| Net finance |
-132 920 |
-86 689 |
||||
| Pre-tax** | 471 854 |
757 904 |
-37 7 % , |
|||
| The Group implemented IFRS 16 regarding leases (right of use assets) | ||||||
| Net profit |
-132 694 |
607 895 |
with effect from January 1st, 2019. The profit figures are therefore not directly comparable to corresponding figures in 2018. See note 1 in the |
|||
| EPS (NOK) |
-0 19 , |
1 50 , |
Financial report for Q3 2019 for more details | |||
| EPS (NOK)* |
1 13 , |
1 44 , |
||||
| Q3 2019 a) | Q3 2018 a) | △% |
|---|---|---|
| 6 483 239 | 5 939 133 | 9.2 % |
| 979 182 | 1 035 362 | -5.4 % |
| 369 241 | 262 793 | |
| 609 941 | 772 569 | -21.1 % |
* 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 2019 |
Q3 2018 |
|
|---|---|---|
| Biomass adj group company |
-584 330 |
71 834 |
| Biomass adj group associated companies |
-48 911 |
-31 892 |
| (NOK 1 000) , |
YTD Q3 2019 |
YTD Q3 2018 |
Δ % |
YTD Q3 a) 2019 |
YTD Q3 a) 2018 |
Δ % |
|---|---|---|---|---|---|---|
| Revenue | 17 411 091 |
17 071 741 |
2 0 % , |
19 683 383 |
19 063 175 |
3 3 % , |
| EBITDA* | 3 263 873 |
4 022 980 |
-18 9 % , |
3 566 919 |
4 238 801 |
-15 9 % , |
| Depreciation/impairment | 992 639 |
699 565 |
1 073 710 |
775 585 |
||
| EBIT* | 2 271 234 |
3 323 415 |
-31 7 % , |
2 493 209 |
3 463 216 |
-28 0 % , |
| Income from associates* |
339 600 |
343 929 |
||||
| Net finance |
-244 390 |
-238 273 |
||||
| Pre-tax** | 2 366 444 |
3 429 071 |
-31 0 % , |
The Group implemented IFRS 16 regarding leases (right of use assets) | ||
| Net profit |
1 395 393 |
3 874 706 |
with effect from January 1st, 2019. The profit figures are therefore not directly comparable to corresponding figures in 2018. See note 1 in the Financial report for Q3 2019 for more details |
|||
| EPS (NOK) |
4 24 , |
9 92 , |
||||
| EPS (NOK)* |
5 53 , |
6 88 , |
||||
| YTD Q3 2019 a) | YTD Q3 2018 a) | 1% |
|---|---|---|
| 19 683 383 | 19 063 175 | 3.3 % |
| 3 566 919 | 4 238 801 | -15.9 % |
| 1 073 710 | 775 585 | |
| 2 493 209 | 3 463 216 | -28.0 % |
* 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 2019 |
YTD Q3 2018 |
|
|---|---|---|
| Biomass adj group company |
-551 990 |
1 539 420 |
| Biomass adj group associated companies |
-61 378 |
-23 049 |
| (MNOK) | Q3 2019 |
Q3 2018 |
YTD Q3 2019 |
YTD Q3 2018 |
2018 |
|---|---|---|---|---|---|
| Revenue | 5 102 |
4 456 |
15 198 |
14 533 |
19 880 |
| EBITDA* | 758 | 820 | 2 715 |
3 095 |
4 228 |
| EBIT* | 501 | 660 | 1 965 |
2 620 |
3 569 |
| (GWT) Harvested volume |
45 983 |
37 227 |
115 355 |
112 625 |
162 039 |
| EBIT/kg* ex. Havfisk (NOK) |
9 8 , |
16 6 , |
15 0 , |
20 3 , |
19 6 , |
| Havfisk catch volume (MT) |
13 152 |
14 282 |
49 547 |
54 740 |
66 255 |
| EBIT Havfisk (MNOK) |
40 | 41 | 252 | 335 | 388 |
* Before fair value adjustments related to biological assets

Wild catch
o Q3/19 harvest volumes at 13,152 MT, down 8% y-o-y
| (MNOK) | Q3 2019 |
Q3 2018 |
Q3 YTD 2019 |
Q3 YTD 2018 |
2018 | |
|---|---|---|---|---|---|---|
| Revenue | 380 | 578 | 1 305 |
1 476 |
1 640 |
fishing season |
| EBITDA | 104 | 157 | 340 | 542 | 619 | Purchased additionally 3,000 MT o |
| EBIT | 54 | 115 | 195 | 421 | 453 | |
| material Raw (MT): |
13 027 |
17 212 |
267 091 |
404 853 |
602 703 |
• Sales |
| Sales volumes: |
Lower sales volumes y-o-y o |
|||||
| Fishmeal (MT) |
18 654 |
30 762 |
73 313 |
87 034 |
93 636 |
Q3/19 vs. end Q3/18 |
| Fish oil (MT) |
5 729 |
11 045 |
12 535 |
15 820 |
16 933 |
|
| Frozen/fresh (MT) |
462 | 1 316 |
13 208 |
6 487 |
11 808 |
vs. same quarter in 2018 |
| Key figures | ||||||
| 180 42 160 140 |
38 | 45 40 35 |
• Inventory by end September 2019 |
|||
| 120 | 30 | |||||
| 100 | 24 | 0 25 0 24 0 |
||||
| 80 60 |
T , 20 M 15 |
|||||
| 40 | 10 | |||||
| 8 | dividend payment in 2018 |

o 2019 paid out dividend MNOK 215 vs. zero dividend payment in 2018
| (MNOK) | Q3 2019 |
Q3 2018 |
YTD Q3 2019 |
YTD Q3 2018 |
2018 |
|---|---|---|---|---|---|
| Revenue | 103 | 152 | 359 | 529 | 603 |
| EBITDA | 3 | 13 | 84 | 121 | 90 |
| EBIT | -6 | 5 | 67 | 99 | 80 |
| Raw material intake: Sales volumes: |
15 167 |
11 594 |
62 755 |
86 721 |
94 971 |
| Fishmeal | 1 | 1 | 319 | 746 | 10 |
| (MT) | 776 | 862 | 7 | 7 | 168 |
| Fish oil (MT) |
821 | 1 504 |
2 473 |
3 568 |
3 696 |
| Frozen | 8 | 9 | 24 | 36 | 40 |
| (MT) | 839 | 201 | 161 | 736 | 277 |

| (MNOK) | Q3 2019 |
Q3 2018 |
YTD Q3 2019 |
YTD Q3 2018 |
2018 |
|---|---|---|---|---|---|
| Revenue EBITDA EBIT |
112 6 -1 |
67 12 7 |
297 65 43 |
233 75 61 |
320 91 70 |
| Harvested volume (GWT) |
1 734 |
1 275 |
4 826 |
4 084 |
5 727 |
| EBIT/kg* (NOK) all incl |
-0 6 , |
5 5 , |
9 0 , |
14 8 , |
12 3 , |
* Before fair value adjustments related to biological assets

| (MNOK) | Q3 2019 | Q3 2018 | YTD Q3 2019 | YTD Q3 2018 | * 2018 |
|---|---|---|---|---|---|
| Revenue | 60 | 63 | 147 | 333 | 407 |
| EBITDA | 22 | 16 | 41 | 198 | 213 |
| EBIT | 10 | -2 | 8 | 146 | 129 |
| * Gain from sale of Maron AS Adjusted EBITDA Adjusted EBIT |
157 41 -11 |
157 56 -28 |

| (NOK 1,000) | 30-Sep-19 | 30-Sep-18 | 31-Dec-18 |
|---|---|---|---|
| Intangible assets | 11 521 771 | 11 470 832 | 11 491 957 |
| Tangible fixed assets | 9 424 834 | 8 536 749 | 8 851 442 |
| Right-of-use assets | 1 307 151 | - | - |
| Financial non-current assets | 2 368 052 | 2 159 078 | 2 392 894 |
| Total non-current assets | 24 621 808 | 22 166 659 | 22 736 293 |
| Biological assets at cost | 4 385 586 | 4 196 031 | 4 234 125 |
| Fair value adjustment of biomass | 1 017 370 | 2 388 533 | 1 634 911 |
| Other inventory | 1 479 187 | 1 449 518 | 1 896 897 |
| Receivables | 3 240 243 | 2 970 330 | 3 059 746 |
| Cash and cash equivalents | 4 565 660 | 4 461 674 | 4 392 863 |
| Total current assets | 14 688 046 | 15 466 086 | 15 218 542 |
| Total assets | 39 309 854 | 37 632 745 | 37 954 835 |
| NIBD ex. right-of-use assets liabilities | 4 297 985 | 4 435 398 | 3 982 594 |
| NIBD incl. right-of-use assets liabilities | 5 617 592 | ||
| Equity | 22 542 193 | 21 849 059 | 22 454 007 |
| Equity ratio | 57 % | 58 % | 59 % |
USD/NOK: • 30.09.2019: 9.09
• 31.12.2018: 8.69
Pelagia 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 (50%)
The Group implemented IFRS 16 regarding leases (right of use assets) with effect from January 1st, 2019. See note 1 in the Financial report for Q3 2019 for more details
| (NOK 1,000) |
Q3 2019 |
Q3 2018 |
Q3 YTD 2019 |
Q3 YTD 2018 |
(audited) 2018 |
|---|---|---|---|---|---|
| profit Pre tax |
-161 388 |
797 848 |
1 753 073 |
4 945 444 |
5 192 428 |
| Biomass adjustment |
584 330 |
-71 834 |
551 990 |
-1 539 420 |
-798 388 |
| Paid tax |
-27 128 |
-16 462 |
-832 740 |
-905 173 |
-948 184 |
| Depreciaton and impairments |
341 689 |
237 326 |
992 639 |
699 565 |
960 074 |
| Associated companies |
3 618 |
-41 982 |
-278 221 |
-320 881 |
-472 019 |
| (net) Interest |
71 630 |
75 531 |
196 175 |
220 793 |
276 901 |
| Working capital |
446 567 |
-286 321 |
-24 389 |
-1 068 182 |
-1 049 005 |
| Cash from operating activities |
1 259 318 |
694 106 |
2 358 527 |
2 032 146 |
3 161 807 |
| Net investment in capex |
-250 881 |
-481 245 |
-991 207 |
-1 856 147 |
-2 533 241 |
| Acquisitions and divestments |
-38 234 |
-8 537 |
382 5 |
375 894 |
422 526 |
| Dividend received |
84 571 |
80 000 |
341 126 |
392 200 |
395 200 |
| Others | 9 777 |
15 751 |
38 237 |
90 438 |
109 838 |
| Cash from investing activities |
-194 767 |
-394 031 |
-606 462 |
-997 615 |
-1 605 677 |
| Change in long loans term |
-310 692 |
-864 704 |
-793 842 |
-420 230 |
-888 472 |
| Change in short loans term |
535 096 |
261 013 |
809 023 |
110 506 |
-5 374 |
| Dividends | -1 689 |
- | -1 417 391 |
-1 081 324 |
-1 081 324 |
| Others | -26 820 |
-81 038 |
-183 372 |
-255 799 |
-277 678 |
| Cash from financing activities |
195 895 |
-684 729 |
-1 585 582 |
-1 646 847 |
-2 252 848 |
| Cash the beginning of the period at |
3 295 259 |
4 846 182 |
4 392 863 |
5 074 875 |
5 074 875 |
| Net change in cash (incl.exchange gain/losses) |
1 270 401 |
-384 508 |
172 797 |
-613 201 |
-682 012 |
| Cash the end of the period at |
4 565 660 |
4 461 674 |
4 565 660 |
4 461 674 |
4 392 863 |

| Regions | 2019 | 2018 | Change % |
|---|---|---|---|
| Chile# | 284 784 |
316 255 |
-10 0 % , |
| Peru | 568 272 |
963 311 |
-41 0 % , |
| Danmark/Norway | 225 935 |
252 118 |
-10 4 % , |
| Iceland/North Atlantic* |
163 926 |
211 146 |
-22 4 % , |
| Total | 1 242 917 |
1 742 830 |
-28 7 % , |
Source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived meal *Includes U.K., Ireland and Faroe Islands
Source: IFFO
Prices (FOB Peru)
Weekly average Peruvian fishmeal FOB prices (US\$/mt)

All prices and figures shown are only for statistical purposes and should not be taken as a reference - Source: IFFO, week 43, 2019

1 dated 02.11.2019
| Fish oil |
production - week 43 |
(cumulative) | |||
|---|---|---|---|---|---|
| Regions | 2019 | 2018 | Change % |
||
| Chile# | 110 954 |
110 765 |
0 2 % , |
||
| Peru | 98 858 |
171 526 |
-42 4 % , |
||
| Danmark/Norway | 62 449 |
66 898 |
-6 7 % , |
||
| Iceland/North Atlantic* |
35 800 |
47 781 |
-25 1 % , |
||
| Total | 308 061 |
396 970 |
-22 4 % , |
source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil *Includes U.K., Ireland and Faroe Islands
Source: IFFO
Prices (FOB Peru)

| Production | • | IFFO Fish oil production decreased 22.4% YTD |
|
|---|---|---|---|
| week 43 vs. same period 2018 |
All prices and figures shown are only for statistical purposes and should not be taken as a reference - Source: IFFO, week 43, 2019
(in tonnes WFE )
| Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Region | Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change | ||||||
| Europe | 1 468 900 | 5,8% | 495 400 | 1,8% | 429 700 | -4,4% | 493 800 | 4,5% | 1 506 600 | 0,9% | 1 641 000 | 8,9% | 704 200 | 3,9% |
| Norway | 1 199 000 | 4,8% | 234 200 | 2,9% | 1 171 100 | -5,1% | 207 800 | 3,1% | 1 253 400 | 3,8% | 1 329 900 | 6,1% | 382 200 | 3,9% |
| United Kingdom | 170 500 | 8,0% | 166 300 | -2,5% | 157 400 | -5,4% | 177 200 | 12,6% | 153 600 | -13,3% | 184 700 | 20,2% | 187 300 | 1,4% |
| Faroe Islands | 82 700 | 13,9% | 75 600 | -8,6% | 77 300 | 2,2% | 80 300 | 3,9% | 71 700 | -10,7% | 87 300 | 21,8% | 90 200 | 3,3% |
| Ireland | 12 300 | 16,0% | 15 700 | 27,6% | 15 800 | 0,6% | 17 000 | 7,6% | 14 300 | -15,9% | 17 100 | 19,6% | 17 000 | -0,6% |
| Iceland | 4 400 | 31,3% | 3 600 | -18,2% | 8 100 | 125,0% | 11 500 | 42,0% | 13 600 | 18,3% | 22 000 | 61,8% | 27 500 | 25,0% |
| Americas | 760 600 | 16,4% | 823 800 | 8,3% | 732 300 | -11,1% | 796 600 | 8,8% | 898 700 | 12,8% | 936 900 | 4,3% | 973 800 | 3,9% |
| Chile | 582 900 | 24,5% | 598 200 | 2,6% | 504 400 | -15,7% | 564 200 | 11,9% | 660 100 | 17,0% | 687 700 | 4,2% | 709 300 | 3,1% |
| Canada | 95 000 | -17,5% | 135 200 | 42,3% | 146 000 | 8,0% | 137 000 | -6,2% | 146 400 | 6,9% | 143 700 | -1,8% | 146 000 | 1,6% |
| Australia | 42 000 | 7,7% | 54 400 | 29,5% | 50 900 | -6,4% | 61 200 | 20,2% | 62 600 | 2,3% | 62 600 | 0,0% | 68 000 | 8,6% |
| USA | 24 000 | 18,2% | 20 200 | -15,8% | 22 500 | 11,4% | 21 700 | -3,6% | 19 000 | -12,4% | 20 500 | 7,9% | 18 200 | -11,2% |
| Others | 16 700 | 49,1% | 15 800 | -5,4% | 8 500 | -46,2% | 12 500 | 47,1% | 10 600 | -15,2% | 22 400 | 111,3% | 32 300 | 44,2% |
| Totalt | 2 229 500 | 9,2% | 2 319 200 | 4,0% | 2 162 000 | -6,8% | 2 290 400 | 5,9% | 2 405 300 | 5,0% | 2 577 900 | 7,2% | 2 678 000 | 3,9% |
Figures as per 07.11.2019 - Source: Kontali
| SPOT prices | |
|---|---|
| -- | ------------- |
Fresh Atlantic salmon, cross-section, FCA Oslo as of week 44-2019 (Superior quality)
| Totalt 27 31 31 38 32 27 441 40 40 41 662 59 59 59 55 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Q4 | 26 228 38 23 27 42 42 39 444 666 49 555 | 47 | ||||||
| 03 | 28 32 39 27 26 38 38 35 41 660 56 56 55 49 | |||||||
| Q2 | 26 | 36 - 36 - 36 | 41 338 228 428 42 40 40 | 38 64 67 67 68 62 | ||||
| Q1 | 26 29 34 40 27 36 47 41 58 665 66 66 61 | |||||||

| 10 | ||||||
|---|---|---|---|---|---|---|
| 0040 | 0010 | |||||
| 2008 | ZUIU | 2012 | 2014 | 2016 | 2018 | |

Figures as per 07.11.2019 Kontali
North Atlantic (Pelagia AS, an associated company)

regulations, taxes, changes in competition and pricing environments, fluctuations in currency exchange rates and interest rates and other factors.

Pelagia AS (100% figures) AUSS`s share = 50%
| (MNOK) | Q3 2019 |
Q3 2018 |
Q3 YTD 2019 |
Q3 YTD 2018 |
2018 |
|---|---|---|---|---|---|
| Revenue | 1 430 |
1 244 |
4 545 |
3 983 |
6 369 |
| EBITDA | 156 | 55 | 606 | 432 | 645 |
| EBIT | 101 | 4 | 444 | 280 | 443 |
| Net interest bearing debt |
2 078 |
1 918 |
2 525 |
YTD Q3 2019 figures includes gain of sales of MNOK 105
Norskott Havbruk AS (100% figures) LSG's share = 50%
| (MNOK) | Q3 2019 |
Q3 2018 |
YTD Q3 2019 |
YTD Q3 2018 |
2018 |
|---|---|---|---|---|---|
| Revenue | 630 | 547 | 1 442 |
1 545 |
2 057 |
| EBITDA | 48 | 175 | 309 | 553 | 730 |
| EBIT* | 27 | 156 | 243 | 503 | 661 |
| Volumes (gwt) |
9 951 |
8 088 |
20 549 |
20 813 |
27 464 |
| EBIT/kg* (NOK) |
2 7 , |
19 2 , |
11 8 , |
24 2 , |
24 1 , |
| Net interest bearing debt |
858 | 610 | 508 |
* Before biomass adj.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.