AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Bakkafrost P/f

Investor Presentation May 11, 2021

7331_rns_2021-05-11_54129e0d-3afa-4e7b-ae93-ec8b4abafd3a.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

Q1 2021

BAKKAFROST GROUP Glyvrar 11 May 2021

DISCLAIMER

  • This presentation includes statements regarding future results, which are subject to risks and uncertainties. Consequently, actual results may differ significantly from the results indicated or implied in these statements.
  • No representation or warranty (expressed or implied) is made as to, and no reliance should be placed on, the fairness, accuracy or completeness of the information contained herein. Accordingly, none of the Company, or any of its principal shareholders or subsidiary undertakings or any of such person's officers or employees or advisors accept any liability whatsoever arising directly or indirectly from the use of this document.

SUMMARY OF Q1 2021

MARKETS AND SALES SEGMENT INFORMATION FINANCIALS & ESG OUTLOOK APPENDIX


Harvest in the Faroe Islands (FO):
14,025 tgw
in Q1 2021 (10,667 tgw
in Q1 2020)

7,002 tgw
in Q1 2021 (7,268 tgw
in Q1 2020)
Harvest in Scotland (SCT):
Operation
Feed sales of 23,717 tonnes in Q1 2021 (19,123 tonnes in Q1 2020)

of 48,547 tonnes in Q1 2021 (64,807 tonnes in Q1 2020)
Raw material purchase
Revenues and
Revenues of DKK 1,175.6 million in Q1 2021 (DKK 1,255.2 million in Q1 2020)
Operational EBIT
Operational EBIT** of
DKK 223,5 million in Q1 2021 (DKK 248,1 million in Q1 2020)
Cash Flow
Cash flow from operations
of DKK 137 million in Q1 2021 (DKK 365 million in Q1 2020)
Segments
Positive operational EBIT for FO segments, but negative for SCT

Paid out dividend of DKK 3.65 per share for 2020
Dividends
) Including internal sales of 23,213 tonnes in Q1 2021 (14,317 tonnes in Q1 2020)
*) EBIT aligned for fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax

SUMMARY OF THE QUARTER

(DKK million) Q1 2021 Q1 2020
Operating revenue 1.176 1.255
Operational EBITDA 354 367
Operational EBIT 224 248
Profit for the period 408 -148
Operational EBITDA margin 30,1% 29,2%
Operational EBIT margin 19,0% 19,8%
Operational EBIT/Kg (Farming
FO) (NOK)
14,10 26,51
Operational EBIT/Kg (Farming FO and VAP) (NOK) 21,48 25,10
Operational EBIT/Kg (VAP) (NOK) 18,56 -2,97
Operational EBIT/Kg (Farming SCT) (NOK) -1,23 5,70
EBITDA margin (Fishmeal, -oil and Feed) 15,0% 13,0%

* Operational EBIT in NOK/kg

** EBITDA margin

Group Operational EBIT was DKK 224 million in Q1 2021, compared to DKK 248 million in Q1 2020

SUMMARY OF Q1 2021

MARKETS AND SALES

SEGMENT INFORMATION

FINANCIALS & ESG

OUTLOOK

APPENDIX

Fuglafjøður, A57 Faroe Islands

Q1 2021 Q1 2020 2020 2019
salmon by markets FO SCT Total FO SCT Total FO SCT Total FO SCT Total
Western Europe 59% 88% 68% 52% 91% 67% 56% 90% 70% 44% 93% 50%
North America 20% 9% 17% 28% 5% 19% 24% 5% 17% 24% 4% 21%
Asia 9% 2% 7% 14% 0% 8% 12% 1% 7% 23% 2% 21%
Eastern Europe 12% 0% 8% 6% 1% 4% 8% 0% 5% 9% 1% 8%
Rest of world 0% 0% 0% 0% 3% 1% 0% 3% 1% 0% 0% 0%
Fresh salmon only Q1 2021 Q1 2020 2020 2019
by markets FO SCT Total FO SCT Total FO SCT Total FO SCT Total
Western Europe 39% 88% 61% 21% 91% 59% 31% 90% 64% 25% 93% 37%
North America 30% 9% 21% 48% 5% 24% 38% 5% 20% 29% 4% 25%
Asia 16% 2% 10% 21% 0% 9% 19% 1% 9% 33% 2% 28%
Eastern Europe 16% 0% 9% 10% 1% 5% 12% 0% 5% 12% 1% 10%

Contract share FO, VAP products [% of qty] 38% 51% 47% 29% 62% 49% 53% 71% 0% 20% 40% 60% 80% 100% Q1 2021 Q1 2020 2020 2019 VAP on contract HOG, Spot

Average spot prices decreased y/y but increased q/q in Q1 2021 (NOK/KG)

Increasing spot prices during the quarter

Global harvest grew 14% y/y

Change in global market [volume harvested and market price]

Source: Kontali

DEVELOPMENT IN HARVESTED AND SOLD QUANTITY BY ORIGIN (HEAD ON GUTTED – HOG)

  • Total quarterly supply up 16%
  • European harvest up 18%
    • Strong growth in all origins
  • 7% increase in American harvest
    • 8% increase in Chile
      • Good productivity and high average harvest weights
    • 10% increase in Canada
  • Inventory build-up primarily relates to Chile
SUPPLY DEVELOPMENT Q1 2021 Q1 2020 Change %
Norway 317 274 15.8 %
UK 36 29 23.4 %
Faroes 20 16 30.6 %
Iceland 11 8 46.4 %
Ireland 2 1 68.8 %
Total Europe 386 327 18.1 %
Chile 182 169 8.1 %
Canada 28 25 10.4 %
USA 3 5 -38.0 %
Total Americas 213 198 7.4 %
Other 23 18 24.9 %
Total (Harvested quantity) 622 543 14.4 %
Inventory movements -4 -11 -62.8 %
Total (Sold Quantity) 618 533 15.9 %

Source: Kontali

High elasticity in Europe

Salmon markets, sold quantity (head on gutted - HOG)

  • Large retail share compared to other markets
  • High campaigns activity
  • Signs of strong US demand
    • High volumes cleared at good prices
    • Miami UB at level with Q1 2020
  • 36% growth in Russia
    • Import of frozen products from Chile

24% increase in Japan

  • Increased supply from Norway and Chile
  • 15% drop in Greater China
    • Limited access to large fish
    • Covid-19 related disconnect between clients and exporters
  • Continued increase in Latin America
Estimated volumes Q1 comparison Estimated volumes FY comparison
Markets Q1 2021E Q1 2020E Volume % FY 2020E FY 2019 Volume %
EU+UK 266,400 221,100 45,300 20% 1,070,000 1,017,300 52,700 5%
USA 135,800 122,000 13,800 11% 506,400 468,600 37,800 8%
Russia 22,100 16,300 5,800 36% 78,200 78,600 -400 -1%
Japan 16,500 13,300 3,200 24% 64,000 52,800 11,200 21%
Greater China 21,200 25,000 -3,800 -15% 101,700 133,700 -32,000 -24%
ASEAN 21,000 18,100 2,900 16% 73,100 72,100 1,000 1%
Latin America 50,600 42,500 8,100 19% 168,800 163,600 5,200 3%
Ukraine 7,700 4,300 3,400 79% 23,600 20,600 3,000 15%
Other markets 76,400 70,200 6,200 9% 301,000 292,100 8,900 3%
Total all markets 617,700 532,800 84,900 15.9 % 2,386,800 2,299,400 87,400 3.8 %

Comments:

EU+UK incl. estimates for both European Union (Post-Brexit) & United Kingdom (England, Scotland, Wales & Northern Ireland). Greater China = China / Hong Kong / Taiwan (incl. estimated re-export from Vietnam & Thailand) ASEAN = Association of Southeast Asian Nations (estimated re-export from Vietnam & Thailand subtracted) Latin America (including both Mexico and Caribbean + domestic consumption in Chile) All figures above are in tonnes hog, and are rounded to the nearest 100 tonnes.

SHORT TERM SUPPLY OUTLOOK

  • Expectation of drop in global harvest next 12 months
  • Stable growth around 8% in Europe rest of 2021
    • Drop expected in Q1 2022
  • Strong drop expected in Americas
    • Driven by Chile
    • Temporary low smolt release 2H 2019/1H 2020

SUPPLY - EUROPE SUPPLY - AMERICAS

Note: Supply does not take movement of inventory into account

Source: Kontali

SUMMARY OF Q1 2021 MARKETS AND SALES SEGMENT INFORMATION

FINANCIALS & ESG

OUTLOOK

APPENDIX

FARMING – HARVEST VOLUME INCREASED HARVEST IN THE FAROE ISLANDS – INCREASED AVG. SMOLT SIZE

Harvest Volumes tonnes (HOG) Q1 2021 Q1 2020
FO -
North Region
11.422 6.265
FO -
West Region
2.458 2.769
FO -
South Region
145 1.633
FO –
Total
14.025 10.667
SCT 7.002 7.268
Total (FO & SCT) 21.027 17.935

Sea water Temperatures at 18m depth in the Faroe Islands

FARMING – OPERATIONAL PERFORMANCE

LOWER OPERATIONAL EBIT, BUT HIGHER OPERATING REVENUE

Farming FO (DKK million) Q1 2021 Q1 2020
Operating revenue 645 633
Operational EBIT 143 203
Operational EBIT margin 22% 32%
Farming SCT (DKK million) Q1 2021 Q1 2020
Operating revenue 322 412
Operational EBIT -6 30
Operational EBIT margin -2% 7%

FARMING – OPERATIONAL PERFORMANCE

Margin - EBIT per kg total harvested quantity [NOK/kg]

2021 2020

(NOK/kg) Q1 2021
FO SCT
North West South Total Total
Op. EBIT/kg gw 16.49 3.63 3.48 14.10 -1.23

Freight per kilo sold fresh salmon (FO) [Q3 2019 = Index 100]

  • FO: Good biological performance in the quarter, good growth and low mortality.
  • SCT: Improved growth rate, feed convertion rate and size on harvested fish. Smolt size still low – and high costs.

Market: Market conditions still affected by Covid-19

VALUE ADDED PRODUCTS (VAP) STRONG QUARTER WITH HIGHER VOLUMES AND IMPROVED RESULTS

(DKK million) Q1 2021 Q1 2020
Operating revenue 300 274
Operational EBIT 75 -11
Operational EBIT margin 25% -4%
VAP transferred from Farming FO volumes (tgw) 5,265 5,408
VAP produced volumes (tgw) 5,576 5,066

Margin - EBIT per kg total VAP produced [NOK/kg]

FISHMEAL, OIL AND FEED (FOF) HIGHER RAW MATERIAL SOURCING, BUT LOWER EXTERNAL SALES OF FISHMEAL

(DKK million) Q1 2021 Q1 2020
Operating revenue 322 310
EBITDA 48 40
EBITDA margin 15% 13%
Feed sold (tonnes)* 23,717 19,123
Fishmeal sold external (tonnes) 7,206 11,772

* Including internal sales, corresponding to 97,9% of feed volumes in Q1 2021 (Q1 2020: 74,9%)

0

10.000

20.000

30.000

40.000

50.000

60.000

70.000

MARKET CONDITIONS FEED SIGNIFICANT INCREASE IN FEED SALES

Total feed sales increased (tonnes)

23,717 (Q1 2021) 19,123 (Q1 2020) 24%

External feed sale decreased (tonnes)

504 (Q1 2021) 4,806 (Q1 2020) -89%

Volumes of raw material purchase and feed sale [tonnes] Raw material (tonnes) Feed sale (tonnes) 0 5.000 10.000 15.000 20.000 25.000 30.000 35.000 40.000 45.000 0 20.000 40.000 60.000 80.000 100.000 120.000 140.000 160.000 180.000 Q1 2015 Q2 2015 Q3 2015 Q4 2015 Q1 2016 Q2 2016 Q3 2016 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Raw material Internal feed sale Total feed sale

Fishmeal and fish oil price index in DKK (Q1 2015 = 100)

Source: Holtermann

Market fluctuations

The fishmeal price increased while the fish oil price decreased in Q1 2021, compared to the previous quarter

SUMMARY OF Q1 2021 MARKETS AND SALES SEGMENT INFORMATION

FINANCIALS & ESG

OUTLOOK

APPENDIX

GROUP PROFIT AND LOSS LOWER REVENUE, REDUCED OPERATIONAL EBIT AND PROFIT

(DKK million) Q1 2021 Q1 2020
Operating revenue 1,176 1,255
Operational EBITDA 354 367
Operational EBIT 224 248
Fair value adjustment of biological assets 285 -411
Onerous contracts 0 0
Income from associates 1 0
Revenue tax -20 -19
EBIT 489 -182
Net financial items 4 1
EBT 493 -181
Taxes -86 33
Profit for the period 408 -148
Operational EBITDA margin 30.1% 29.2%
Operational EBIT margin 19.0% 19.8%
Operational EBIT/kg (Farming FO and VAP) (NOK) 21.48 25.10
Operational EBIT/kg (Farming SCT) (NOK) -1.23 5.70
EBITDA margin (fishmeal, oil and feed) 15.0% 13.0%

* Operational EBITDA and EBIT aligned for fair value adjustment of biomass, onerous contracts provisions, income from associates and revenue tax.

OPERATIONAL EBIT* AND ADJUSTED EARNINGS PER SHARE**

Operational EBIT* (mDKK)

2017 2018 2019 2020 2021
1,378 1,075 1,325 622 224

Adjusted EPS** (DKK)

*) Operational EBIT is EBIT before fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax

**) Earnings per share adjusted for fair value of biomass, onerous contracts provisions and tax and these.

BALANCE SHEET

(DKK million) Q1 2021 End 2020
Intangible assets 4,493 4,493
Property, plant and equipment 4,406 4,221
Right of use assets 338 353
Financial assets 123 122
Long
-term receivables
8 8
Deferred tax assets 0 27
Biological assets 2,441 2,117
Inventory 772 776
Receivables 549 490
Other receivables 61 134
Cash and cash equivalents 374 467
Total Assets 13,564 13,208
Equity 9,180 8,729
Deferred tax and other taxes 1,288 1,222
Long
-term interest
-bearing debt
2,312 2,220
Long
-term leasing debt
236 265
Financial derivatives 5 11
Short
-term leasing debt
143 131
Accounts and other payables 400 629
Total Equity and Liabilities 13,564 13,208

CASH FLOW

(DKK million) Q1 2021 Q1 2020
Cash flow from operations 137 365
Cash flow from investments -268 -101
Cash flow from financing 37 -773
Net change in cash -93 -509
Cash at the end of the period 378 467
Undrawn facilities 1,487 2,465

NIBD was increased by:

  • Net investments (mDKK 268)
  • Change in working capital (mDKK 228)

NIBD was decreased by:

Cash flow, operating activities (mDKK -310)

Development in NIBD in DKK millions

NIBD and available funding

Financing end Q1 2021

  • NIBD: DKK 1,939 million
  • Bank facilities of EUR 463 million, and an accordion of EUR 150 million.
  • Undrawn credit facilities: DKK 1,487 million

Q1 ESG UPDATE

Healthy Living Plan

We believe that by investing in the health of our business, our people, our salmon, the environment and the communities in which we operate, we will enable healthy living for millions of people globally.

See more by visiting www.bakkafrost.com/sustainability

UN SUSTAINABLE DEVELOPMENT GOALS Bakkafrost is contributing towards to the achievement of the UN SDGs through the Healthy Living Plan.

Bakkafrost was nominated for two awards at edie Sustainability Leaders Awards in February

Electrification of sea barges with 5.6 km sea cable

Bakkafrost has signed a contract to build a fully electric workboat

Continue funding the research project about sea trout

Participate in the DigiHeart research project, to better understand the heart health status of the salmon

Extended the sponsorship of the Faroese men's national football team

SUMMARY OF Q1 2021 MARKETS AND SALES SEGMENT INFORMATION FINANCIALS & ESG

OUTLOOK

APPENDIX

OUTLOOK

Market

  • Global harvest increased 14.4% in Q1 2021 vs Q1 2020
  • 1-2% decrease expected in global harvest in Q2 2021
  • Zero growth in global harvest expected in H2 2021
  • 5% increase in global supply expected in 2021.

Farming

  • In 2021, Bakkafrost expects to harvest HOG 106,000 tonnes (Faroe Islands: 66,000 tonnes and Scotland: 40,000 tonnes)
  • In the Faroe Islands, Bakkafrost expects to release around 14.5 million smolts in 2021
  • In Scotland, Bakkafrost expects to release around 11.0 million smolts in 2020

Contracts

  • For 2021, Bakkafrost has signed contracts for around 28% of the total expected harvest volumes in the Faroe Islands and Scotland
  • Bakkafrost strategy is to allocate around 40% of expected harvested volumes at commitments and contracts at any time

Fishmeal, Oil and Feed

  • Feed sales are expected to be around 120,000 tonnes in 2021
  • Fishmeal and fish oil volumes are expected to be lower than in 2020

Business development / Investment programme

  • Pursuing sustainable organic growth
  • For the period 2020 2022, ~DKK 1.8 billion will be invested in the Faroe Islands
  • In Scotland, the yearly investments for 2020-2024 are expected to be around DKK 350-400 million per year
  • Capital Markets Day will be held on 14-15 September 2021

SUMMARY OF Q1 2021 MARKETS AND SALES SEGMENT INFORMATION FINANCIALS & ESG OUTLOOK

APPENDIX

LAND BASED FARMING EXPANSION TO 14 KT

S16 Glyvradalur capacity expansion in progress

In operation in 2023 1.9kt ~ 3.8m smolt á 500g

S03 Norðtoftir capacity expansion in progress

  • In operation in 2023
    • 2.8kt ~ 5.3m smolt á 500g

S24 Strond capacity expansion finalised

  • Now in full operation ~ 9m smolt á 500g
  • 10 unrelated departments, building of 320m x 80m

FS1336 Applecross, Scotland

Expected to be in operation in 2023 2.8kt ~ 11m smolt á 250g

Total consent has increased by 11.6% (7,742 tonnes) since the acquisition in Q4 2019

Total consent is 74,765 tonnes in 44 farming sites:

North: 24 sites / 44,415 tonnes consent

  • Uist, 5 sites
  • Sky & mainland, 6 sites
  • Loch Roag, 7 sites
  • East Lewis & Harris, 6 sites

South: 20 sites / 30,350 tonnes consent

  • Mull and Gigha, 6 sites
  • Loch Striven and Arran, 4 sites
  • Loch Fyne, 10 sites

SCOTLAND – STRATEGIC RATIONALE

  • 1. Provides access to the attractive Scottish farming region
    • Niche and differentiated region
    • High quality salmon from Scottish Provenance priced at a premium
  • 2. Creating a differentiated global leader in premium salmon
    • Exposure to two geographies, Faroe Islands and Scotland
    • Premium brands

Harris and Lewis,Scotland

3. Potential for significant improvement

  • Scottish Salmon profitability to improve over a five-year period through transfer of best practices
  • Synergies
  • Targeted investment programmes

4. Financially attractive

Acquiring the business at a reasonable value, multiple to the sector and Bakkafrost

FAROE ISLANDS - GROWING TO 100KT SUPERIOR BIOLOGY COMBINED WITH STATE-OF-THE-ART INFRASTRUCTURE

FISHMEAL, OIL AND FEED BROODSTOCK SMOLT SEA WATER PROCESSING SALES/MARKETING
Equivalent to 100k (tgw) None 12 million @ 200 grams 21 farming sites/17 fjords 130k primary (tgw) Central sales Faroes
CAPACITY annual harvest @ 55k (tgw) @100g smolt/ 40k secondary (tgw) UK sales office
2018 marine index of 44% 65k (tgw) @500g smolt 80k packaging material (tgw) US sales office
4 well boats & 2 FSVs Branding
CMD
ANOUNCED
INVESTMENTS
Additional 65k (tgw) Own breeding programme 19 million @ 500 grams Upgraded infrastructure Selected upgrading, Marketing/sales initiatives
annual harvest @ Full self sufficiency Fish transportation efficiency and functionality Market penetration
marine index of 44% R&D
PURPOSE Sustainable Growth Adaptability to local biology Sustainable growth >100k (tgw) @ 500g smolt Product quality Premium price achievement
Flexibility Product differentiation Reduced exposure in sea Product presentation Reduced spot price sensitivity
Efficiency, streamlining &
innovation
Support branding strategy
(immaterial property)
Product differentiation Maintain low exposure to
Environmental improvement Less dependency of suppliers Fresh premium product single markets
Food safety Veterinary control capability

DEVELOPMENT IN SUPPLY AND SOLD QUANTITY BY ORIGIN

Expected supply growth in 2021

  • 6% growth in Global supply
  • 11% growth in European supply
  • -7% growth in supply from Americas
Global Supply of Atlantic Salmon (head on gutted - HOG)
2017 2018 2019 2020E 2021E
Norway 1,078 1,129 1,198 1,223 1,334
UK 159 137 171 160 184
Ireland 15 13 14 14 13
Iceland 11 12 22 27 43
Faroes 72 64 78 72 90
Total Europe 1,336 1,355 1,484 1,496 1,663
Chile 490 598 601 657 608
Canada 123 131 124 124 122
USA 20 17 19 18 14
Total Americas 633 747 744 798 744
Others 67 67 72 92 111
Total (Sold Quantity) 2,035 2,169 2,300 2,387 2,518
Supply growth - Global 2% 7% 6% 4% 6%
Supply growth - Europe 4% 1% 10% 1% 11%
Supply growth - Americas -3% 18% 0% 7% -7%

Salmon Markets (head on gutted - HOG)

2017 2018 2019 2020E 2021E
EU+UK 918 949 1,017 1,070 1,152
USA 402 436 469 506 517
Japan 57 54 53 64 63
Russia 70 89 79 78 86
Others 588 641 682 668 700
Total (Sold Quantity) 2,035 2,169 2,299 2,387 2,518

Comments: All figures are in hog-equivalents and thousand tonnes.

Figures represents sold quantity of Atlantic Salmon from each producing country

Source: Kontali

Q1 2021 MARKET ENVIRONMENT

Increased market prices despite of

  • Strong supply growth
  • Continued low food service demand (Covid-19)
  • Nasdaq Norway price EUR 5.1 in Q1 2021
    • 23% down vs. Q1 2020
    • 26% up vs. Q4 2020
  • Urner Barry East Coast price outperformed other markets
    • 14% down vs. Q1 2020
    • 13% up vs. Q4 2020
MARKET CURRENCY Q1 2021 Q1 2020 Change %
Nasdaq Norway (EUR) 5.10 6.59 -22.6 %
UB North East US 14-16lb HOG (USD per kg) 7.98 9.25 -13.7 %
DKK Q1 2021 Q1 2020 Change %
Nasdaq Norway 37.90 49.20 -23.0 %
UB North East US 14-16lb HOG (per kg) 49.26 62.67 -21.4 %

PRICE NORWAY

PRICE US – NORTH EAST

Source: Kontali

DEVELOPMENT PER QUARTER

Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
(mDKK) 2019 2019 2019 2019 2020 2020 2020 2020 2021
Revenue 964 947 996 1,605 1,255 1,134 1,123 1,183 1,176
Operational EBIT 268 339 303 415 248 182 103 89 224
Profit/Loss 213 189 181 220 -148 472 177 -38 408
Harvest FO (tgw) 13,707 12,609 12,938 17,930 10,667 12,941 11,135 15,957 14,025
Harvest SCT (tgw) 7,925 7,268 7,937 10,476 9,305 7,002
Op. EBIT Farming FO & VAP (NOK/kg) 21.99 31.31 26.25 28.25 25.10 15.34 15.24 12.92 21.48
Op. EBIT Farming FO (NOK/kg) 21.86 31.31 23.61 25.49 26.51 9.79 12.43 5.66 14.10
Op. EBIT VAP (NOK/kg) 0.37 -0.01 9.23 11.72 -2.78 11.19 5.87 17.05 18.56
Op. EBIT Farming SCT (NOK/kg) 3.09 5.70 5.36 -3.89 -8.41 -1.23
Equity ratio 70% 65% 68% 65% 66% 69% 68% 66% 68%
NIBD 522 744 -1,271 1,019 988 1,116 1,257 1,753 1,939

BAKKAFROST / Q1 2021 PRESENTATION Page 36

Dividend

  • The dividend for 2020 of DKK 3.65 (NOK 4,96) per share was paid out on 30 April 2021.
  • Dividend payment equals 59% of adjusted EPS.

Dividend policy

  • Competitive return through:
    • Dividends
    • Increase in the value of the equity
  • Generally, Bakkafrost shall pay dividend to its shareholders
  • A long-term goal is that 30–50% of adjusted EPS shall be paid out as dividend

* Adjusted EPS is EPS adjusted for fair value adjustments of biomass and onerous contracts provisions

** Dividend and acquisition of treasury shares

*** Dividend is paid out the following year

Dividend per share in % of adj. EPS*

Dividend per share (DKK)***

Facilities and locations

FAROE ISLANDS

  • 18 islands – 1,387 km2
  • 53,108 inhabitants (March 2021)
  • Home rule – within the Kingdom of Denmark
  • Part of the Danish monetary union, Danish krone (DKK)

Key sectors (% of wage earners, M12 2020)

  • Service/public admin.: ~35%
  • Private service: ~32%
  • Construction: ~16%
  • Fish & aquaculture: ~18%
  • Unemployment rate (November 2020): 1.4%
  • Total working force (December 2020): 27,691
  • GDP: DKK ~20.5bn (2019e)
  • GDP/capita: DKK 394,000 (2019e)
    • (Norway: DKK 463,000) (2017)

Total export of fish products (2019)

DKK 8,937 million - whereof farmed fish accounts for 45%

TAXES

  • Total percent of GDP: 41.8% (2016)
  • Corporate tax: 18%
  • Farming revenue tax: 5.0% of revenues after 1 January 2019 The tax is applied as follows (IMP ~ International market price):
    • If the IMP is above DKK 36 per kilo, the tax is 5%
    • If the IMP is between DKK 32 and DKK 36 per kilo, the tax is 2.5%
    • If the IMP is lower than DKK 32 per kilo, the tax is 0.5%

Restriction on single foreign ownership of 20% in farming companies

One company may max. control 50% of the licences in the Faroe Islands

Source: Hagstova Føroya

BAKKAFROST / Q1 2021 PRESENTATION Page 41

Talk to a Data Expert

Have a question? We'll get back to you promptly.