Investor Presentation • Nov 4, 2025
Investor Presentation
Open in ViewerOpens in native device viewer

Q3 2025
BAKKAFROST GROUP Oslo November 4th 2025


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.


▪ Cash flow from operations of DKK 245 million (DKK 575 million)
▪ Positive operational EBIT in Q3 2025 in these segments for Fishmeal, oil and feed , Freshwater Faroe Islands, Services and Sales & Other.
*) EBIT aligned for fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax
**) Including internal sales of 48,833 tonnes (40,666 tonnes)

Q3 2025 VS. (Q3 2024) OPERATIONAL EBIT/KG, ALL INCLUSIVE








• Significantly below European supply increase (12%)
Increased sales from Chile to Russia
Large part of supply increase sold to Asia
Strong growth in Latin America
| Estimated | volumes | Q3 com | ра | rison | Estimated | volumes | YTD compa | arison | |
|---|---|---|---|---|---|---|---|---|---|
| Markets | Q3 2025 | Q3 2024 | Volume | % | YTD 2025 | YTD 2024 | Volume | % | |
| EU+UK | 346 | 332 | 14 | 1 | 4% | 864 | 809 | 54 🏠 | 7% |
| USA | 168 | 148 | 19 | 1 | 13% | 472 | 425 | 48 🏚 | 11% |
| Russia | 16 | 9 | 7 | 1 | 69% | 42 | 31 | 11 🏠 | 36% |
| Japan | 15 | 12 | 3 | 1 | 29% | 39 | 32 | 6 🏠 | 20% |
| Greater China | 54 | 41 | 14 | 1 | 33% | 145 | 105 | 40 🏠 | 38% |
| ASEAN | 24 | 18 | 6 | 1 | 37% | 62 | 49 | 13 🧥 | 26% |
| Latin America | 51 | 46 | 5 | 1 | 12% | 143 | 137 | 6 🏠 | 4% |
| Middle East | 20 | 21 | 0 | 2 | -2% | 50 | 48 | 2 🏠 | 4% |
| Ukraine | 5 | 4 | 2 | 1 | 54% | 12 | 9 | 4 🏠 | 41% |
| Other markets | 78 | 65 | 13 | 1 | 19% | 199 | 171 | 28 🧥 | 16% |
| Total all markets | 778 | 695 | 82 | 1 | 11.9 % | 2,027 | 1,816 | 211 🥎 | 11.6 % |

SUPPLY TO THE MARKETS BY 12%
| Supply Development | Q3 2025 | Q3 2024 Change % | |
|---|---|---|---|
| Norway | 457 | 397 | 15.0 % |
| UK | 41 | 43 | -4.6 % |
| Faroes | 32 | 31 | 3.2 % |
| Iceland | 10 | 9 | 10.8 % |
| Ireland | 4 | 5 | -22.4 % |
| Total Europe | 544 | 485 | 12.0 % |
| Chile | 203 | 179 | 13.3 % |
| Canada | 29 | 24 | 20.1 % |
| USA | 5 | 5 | -8.9 % |
| Total Americas | 236 | 208 | 13.6 % |
| Other | 27 | 26 | 5.3 % |
| Total (Harvested quantity) | 807 | 719 | 12.2 % |
| Inventory movements | -29 | -24 | 20.8 % |
| Total (Sold Quantity) | 778 | 695 | 11.9 % |



| (DKK million) | Q3 25 | YTD 25 | Q3 24 | YTD 24 |
|---|---|---|---|---|
| Operating revenue | 1,686 | 5,160 | 1,737 | 6,010 |
| Operational EBITDA* | 218 | 1,171 | 355 | 1,789 |
| Operational EBIT* | 22 | 592 | 173 | 1,270 |
| Fair value adjustment of biological assets | 122 | -442 | -266 | -730 |
| Income from associates | 5 | 21 | -1 | 2 |
| Revenue tax | -18 | -121 | -8 | -204 |
| EBIT | 131 | 50 | -103 | 338 |
| Net Financial items | -54 | -202 | -58 | -156 |
| EBT | 77 | -151 | -161 | 182 |
| Taxes | 0 | 84 | 44 | -14 |
| Profit for the period | 77 | -67 | -116 | 168 |
* Operational EBITDA and EBIT aligned for fair value adjustment of biomass, onerous contracts provisions, income from associates and revenue tax.

Operational EBIT* (mDKK)
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.

| Headlines (mDKK) | ||
|---|---|---|
| End 2024 | Q3 2025 | |
| PPE: | 6,733 327 |
7,060 |
| Biological assets: *(whereof mDKK -69 (373) are fair value adjustments) |
3,139* -396 |
2,743* |
| Inventory: | 671 217 |
888 |
| Receivables: | 649 145 |
793 |
| Cash & cash equiv.: | 481 -194 |
286 |
| Equity: | 11,157 -715 |
10,442 |
| Equity ratio: | 63% -6% |
57% |
| (DKK million) | Q3 25 | End 2024 |
|---|---|---|
| Intangible assets | 4,508 | 4,518 |
| Property, plant and equipment | 7,060 | 6,733 |
| Right of use assets | 862 | 321 |
| Financial assets | 324 | 334 |
| Deferred tax assets | 684 | 590 |
| Biological assets | 2,743 | 3,139 |
| Inventory | 888 | 671 |
| Financial derivatives | 20 | 0 |
| Receivables | 793 | 649 |
| Other receivables | 128 | 239 |
| Cash and cash equivalents | 286 | 481 |
| Total Assets | 18,297 | 17,674 |
| Equity | 10,442 | 11,157 |
| Deferred tax and other taxes | 1,953 | 2,037 |
| Long -term interest -bearing debt |
4,250 | 3,481 |
| Long -term leasing debt |
831 | 234 |
| Financial derivatives | 9 | 3 |
| Short -term leasing debt |
54 | 65 |
| Accounts and other payables | 758 | 698 |
| Total Equity and Liabilities | 18,297 | 17,674 |

| Cash flow, operations (mDKK) | Q3 2024 Q3 2025 575 245 -330 |
|---|---|
| Cash flow, investments (mDKK) | -245 -311 -67 |
| Cash flow, financing (mDKK) | -99 147 246 |
| (DKK million) | Q3 25 | YTD 25 | Q3 24 | YTD 24 |
|---|---|---|---|---|
| Cash flow from operations | 245 | 631 | 575 | 2,287 |
| Cash flow from investments | -311 | -853 | -245 | -723 |
| Cash flow from financing | 147 | 28 | -99 | -1,136 |
| Net change in cash | 81 | -194 | 231 | 428 |
| Cash at the end of the period | 286 | 286 | 839 | 839 |

NIBD INCREASED DURING Q3 2025
• Net investments (mDKK 311)




Net Zero by 2050
Harvest volume 2025E 104,000t


| Volumes | Q/Q | Q3 | YTD | Q3 | YTD |
|---|---|---|---|---|---|
| Volunies | change | 2025 | 2025 | 2024 | 2024 |
| Marine raw material sourced | 0% | 39,940 | 309,393 | 40,134 | 267,583 |
| Feed sold (tonnes)* | 18% | 49,087 | 117,958 | 41,513 | 101,508 |
| Fishmeal sold external (tonnes) | -45% | 5,118 | 17,774 | 9,339 | 38,131 |
| Fishoil sold external (tonnes) | -100% | 0 | 6 | 8 | 4,321 |
*Including internal sales, corresponding to 99% of feed volumes in Q3 2025 (Q3 2024: 98%)
| Margin | |||||
|---|---|---|---|---|---|
| Operational EBIT | -38% | 91 | 244 | 147 | 436 |
| Operational EBIT margin | -8% | 12% | 13% | 20% | 20% |

Source: Holtermann


| Volumes | Q/Q change |
Q3 2025 |
YTD 2025 |
Q3 2024 |
YTD 2024 |
|---|---|---|---|---|---|
| Transfered number of smolt (million) | -2% | 4.8 | 13.4 | 4.9 | 11.0 |
| Average weight (g) | 1% | 427 | 441 | 423 | 409 |
| Margin | |||||
|---|---|---|---|---|---|
| Operational EBIT (mDKK) | -1% | 83 | 225 | 84 | 180 |
| Operational EBIT/KG (NOK) | 0% | 64.34 | 59.74 | 64.11 | 62.03 |
| Operational EBIT margin | -2% | 36% | 36% | 38% | 36% |



| Q/Q | Q3 | YTD | Q3 | YTD | |
|---|---|---|---|---|---|
| Volumes | change | 2025 | 2025 | 2024 | 2024 |
| Transferred number of smolt (million) | 89% | 3.6 | 5.1 | 1.9 | 5.0 |
| Whereof externally sourced | 29% | 0.9 | 1.5 | 0.7 | 0.9 |
| Average weight (g) | 80% | 155 | 159 | 86 | 100 |
| Average weight (g) Applecross |
161% | 229 | 232 | 88 | 103 |
| Margin | |||||
|---|---|---|---|---|---|
| Operational EBIT (mDKK) | -533% | -38 | -109 | -6 | -71 |
| Operational EBIT/KG (NOK) | -93% | -105.70 | -209.11 | -54.89 | -221.25 |
| Operational EBIT margin | -31% | -51% | -99% | -20% | -76% |



| Volumes | Q/Q | Q3 | YTD | Q3 | YTD |
|---|---|---|---|---|---|
| volumes | change | 2025 | 2025 | 2024 | 2024 |
| Total harvest volume (tgw) | 17% | 25,392 | 60,326 | 21,618 | 46,138 |
| Average harvest weight (kg) | -1% | 5.2 | 5.1 | 5.3 | 5.2 |
| Margin | |||||
|---|---|---|---|---|---|
| Operational EBIT (mDKK) | -4% | -29 | 262 | -28 | 650 |
| Operational EBIT/KG (NOK) | 14% | -1.78 | 6.81 | -2.07 | 21.86 |
| Operational EBIT margin | 0% | -3% | 9% | -3% | 22% |



| Q/Q | Q3 | YTD | Q3 | YTD | |
|---|---|---|---|---|---|
| Volumes | change | 2025 | 2025 | 2024 | 2024 |
| Total harvest volume (tgw) | -2% | 5,286 | 18,606 | 5,411 | 24,040 |
| Average harvest weight (kg) | 13% | 4.8 | 5.4 | 4.2 | 4.3 |
| Margin | |||||
|---|---|---|---|---|---|
| Operational EBIT (mDKK) | -7% | -191 | -302 | -179 | -44 |
| Operational EBIT/KG (NOK) | -9% | -57.04 | -25.50 | -52.25 | -2.82 |
| Operational EBIT margin | -20% | -96% | -33% | -76% | -3% |



| Q/Q | Q3 | YTD | Q3 | YTD | |
|---|---|---|---|---|---|
| Margin | change | 2025 | 2025 | 2024 | 2024 |
| Operational EBIT (mDKK) | 100% | 38 | 93 | 19 | 57 |
| Operational EBIT/KG (NOK) | 78% | 1.97 | 1.85 | 1.11 | 1.27 |
| Operational EBIT margin | 7% | 15% | 14% | 8% | 8% |



| Volumes | Q/Q | Q3 | YTD | Q3 | YTD |
|---|---|---|---|---|---|
| change | 2025 | 2025 | 2024 | 2024 | |
| Farming FO volume transferred to VAP (tgw) | 7% | 4,823 | 13,090 | 4,495 | 10,367 |
| Volume HOG sold (t) | 15% | 25,855 | 65,842 | 22,534 | 59,811 |
| Volume total (tgw) | 14% | 30,678 | 78,932 | 27,029 | 70,178 |
| Margin | |||||
|---|---|---|---|---|---|
| Operational EBIT (mDKK) | -51% | 73 | 211 | 148 | 89 |
| Operational EBIT/KG (NOK) | -57% | 3.75 | 4.19 | 8.64 | 1.96 |
| Operational EBIT margin | -3% | 3% | 3% | 6% | 1% |









• For 2025, Bakkafrost intends to sign contracts covering around 15-20% of the expected total harvest volumes.
• In 2025 Bakkafrost expects similar production volumes of fishmeal and fish oil as in 2024
CAPEX: 5.0bn DKK (2026-2030)
2030: 162,000kt harvest volume
FO: Sustainable growth, efficiency, new sites and technology
Increase feed production capacity and flexibility
Harvest capacity and flexibility increase Hatchery capacity of 24.4m smolt @500g
SCT: Site expansions & optimisation
New harvest and processing facility
FSV: Improved cost-efficiency in vessel operation



* Since the announcement of the 2026-2030 investment plan on the CMD in 2025, some of the investments planned for 2025 will be rolled over into 2026 due to the weak market outlook short term. Consequently, the timing of other investments in the announced 2026-2030 plan have been adjusted.

* Per kg harvested total company












| Q3 2025 | Q3 2024 | |||||
|---|---|---|---|---|---|---|
| DKK 1,000,000 | Scotland | Faroe Islands* |
Group | Scotland | Faroe Islands* |
Group |
| Total operating revenues | 282 | 1,405 | 1,686 | 317 | 1,420 | 1,737 |
| Depreciation and amortization | -80 | -117 | -196 | -68 | -114 | -182 |
| Operating expenses | -414 | -1,061 | -1,476 | -408 | -995 | -1,403 |
| Other income | 8 | 0 | 8 | 21 | 0 | 21 |
| Operational EBIT | -205 | 227 | 22 | -138 | 310 | 173 |
| Operational EBITDA | -125 | 343 | 218 | -70 | 425 | 355 |
| Volume tonnes | 5,286 | 25,392 | 30,678 | 5,411 | 21,618 | 27,029 |
| Operational EBIT/KG | -38.72 | 8.93 | 0.72 | -25.45 | 14.35 | 6.38 |
| - of which FOF | 0.00 | 3.57 | 2.95 | 0.00 | 6.80 | 5.44 |
| - of which Freshwater | -7.11 | 3.28 | 1.49 | -1.06 | 3.90 | 2.91 |
| - of which Farming | -36.09 | -1.13 | -7.15 | -33.14 | -1.31 | -7.69 |
| - of which Services | 0.23 | 1.46 | 1.25 | -0.62 | 1.03 | 0.70 |
| - of which Sales & Other | 5.93 | 1.63 | 2.37 | 9.60 | 4.45 | 5.48 |
*included a marginal contribution from US, DK, UK and FR

▪ Incorporates bilateral contracts of variable duration
▪ HOG export of "production grade " from Norway prohibited



REDUCE BIOLOGICAL RISK, IMPROVE EFFICIENCY AND INCREASE ORGANIC GROWTH
• 2 new service vessel to accommodate growth (transport & treatment)

245 mDKK is allocated to energy transition across the value chain
+135 mDKK spend in 2024 & 2025

FARMING CYCLES GETTING SHORTER WITH LARGE HIGH-QUALITY SMOLT







• Annual production capacity in the Faroe Islands to exceed 24 million smolt of 500g







2019
Tasty, Healthy & Sustainable Salmon Current
Future
RINGSIDE COST DEVELOPMENT - FAROE ISLANDS VS. SCOTLAND A RECENT CASE STUDY FROM MARINE SITE KUNOYARNES, FAROE ISLANDS







OP EBIT % = 12%
OP EBIT / PPE = 17.4% Debt / EBITDA = 2.06x
| 4 | |
|---|---|
| V |
| Q3 2025: Revenue Smolt transferred Average Weight |
= 231M = 4.8M = 427g |
|---|---|
| OP EBIT | = 83M |
| OP EBIT / KG | = 40.71 |
| OP EBIT % | = 36% |

Revenue = 73M Smolt transferred = 3.6M Average Weight = 159g
Debt / EBITDA = (N/A)

| Q3 2025: | |
|---|---|
| Revenue | = 1,034M |
| Harvest Volume | = 25,392tgw |
| Average Weight | = 5.22kg |
| OP EBIT | = (29M) |
| OP EBIT / KG | = (1.13) |
| OP EBIT % | = (3%) |
| Key Ratios: |
| Key Ratios: | |
|---|---|
| OP EBIT / PPE | = 37.1% |
| Debt / EBITDA | = 0.88x |
| = (38M) |
|---|
| = (66.88) |
| = (51%) |
| Key Ratios: | |
|---|---|
| OP EBIT / PPE | = (16.7%) |
Volumes:
| Volumes: Revenue Harvest Volume Average Weight |
= 199M = 5,286tgw = 4.79kg |
|---|---|
| OP EBIT OP EBIT / KG OP EBIT % |
= (191M) = (36.09) = (96%) |
| Key Ratios: OP EBIT / PPE Debt / EBITDA |
= (55.9%) = (N/A) |
| Q3 2025: | |
|---|---|
| Revenue | = 252M |
| Energy produced = 3.8 GwH |
| OP EBIT | = 38M |
|---|---|
| OP EBIT / KG | = 1.25 |
| OP EBIT % | = 15% |
| OP EBIT / PPE | = 8.6% |
|---|---|
| Debt / EBITDA | = 3.45x |
| Q3 2025: | |||
|---|---|---|---|
| Revenue | = 2,462M |
|---|---|
| Portion in VAP | = 19% |
| OP EBIT | = 73M |
|---|---|
| OP EBIT / KG | = 2.37 |
| OP EBIT % | = 3% |
| OP EBIT / PPE | = 25.5% |
|---|---|
| Debt / EBITDA | = 1.51x |
| Western Europe | = 56% |
|---|---|
| North America | = 24% |
| Asia | = 15% |
| Eastern Europe | = 4% |
| Rest of world | = 1% |
❖ Revenue, EBIT & EBITDA are in DKK
❖ Key Ratios based on 12-month rolling
❖ PPE at fair value
❖ N/A = Negative Debt / EBITDA ratio

Comments:
All figures are in hog-equivalents and thousand tonnes.
Figures represents sold quantity of Atlantic Salmon from each producing country
| Global Supply of Atlantic Salmon (head on gutted – | HOG) | |||||
|---|---|---|---|---|---|---|
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025E | |
| Norway | 1,226 | 1,385 | 1,360 | 1,330 | 1,359 | 1,502 |
| UK | 160 | 179 | 145 | 137 | 170 | 168 |
| Ireland | 14 | 14 | 15 | 13 | 17 | 18 |
| Iceland | 27 | 35 | 42 | 29 | 42 | 51 |
| Faroes | 72 | 96 | 89 | 80 | 91 | 113 |
| Total Europe | 1,499 | 1,709 | 1,650 | 1,589 | 1,679 | 1,852 |
| Chile | 657 | 639 | 649 | 665 | 633 | 670 |
| Canada | 123 | 126 | 120 | 99 | 107 | 107 |
| USA | 18 | 17 | 18 | 17 | 18 | 18 |
| Total Americas | 798 | 781 | 787 | 781 | 757 | 795 |
| Others | 90 | 104 | 99 | 98 | 101 | 107 |
| Total (Sold Quantity) | 2,388 | 2,594 | 2,536 | 2,467 | 2,536 | 2,754 |
| Supply growth - Global |
4% | 9% | -2% | -3% | 3% | 9% |
| Supply growth - Europe |
1% | 14% | -3% | -4% | 6% | 10% |
| Supply growth - Americas |
7% | -2% | 1% | -1% | -3% | 5% |
| Salmon Markets (head on gutted – HOG) |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 2021 2022 2023 2024 2025E |
|||||||||||
| EU+UK | 1,073 | 1,159 | 1,137 | 1,084 | 1,145 | 1,188 | |||||
| USA | 506 | 572 | 587 | 586 | 573 | 627 | |||||
| Japan | 64 | 66 | 55 | 45 | 45 | 52 | |||||
| Russia | 79 | 86 | 52 | 62 | 45 | 57 | |||||
| Others | 665 | 712 | 705 | 690 | 728 | 830 | |||||
| Total (Sold Quantity) | 2,388 | 2,595 | 2,535 | 2,467 | 2,537 | 2,754 |
* Including expected inventory movements

▪ 12% increase in European harvest
Increased price premium on large fish
USD movement benefiting US clients

All sizes, weighted average price
| Sisalmoni/Nasdaq Norway | Q3 2025 | Q3 2024 | Change % |
|---|---|---|---|
| NOK | 62.76 | 70.89 | -11.5 % |
| DKK | 39.71 | 44.97 | -11.7 % |
| EUR | 5.32 | 6.03 | -11.7 % |
| USD | 6.21 | 6.62 | -6.1 % |
Source: Kontali
Nasdaq reference price replaced by Sisalmoni during Q3 2024. Basis for Sisalmoni reference price differs from Nasdaq, and data is hence not fully comparable.

| (mDKK) | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | |
| Revenue | 1,639 | 1,684 | 1,867 | 1,940 | 2,050 | 1,670 | 1,859 | 1,562 | 2,206 | 2,067 | 1,737 | 1,470 | 1,899 | 1,575 | 1,686 |
| Operational EBIT | 418 | 587 | 325 | 376 | 565 | 353 | 269 | 356 | 710 | 388 | 173 | 280 | 505 | 65 | 22 |
| Profit/Loss | 405 | 845 | 249 | -154 | 467 | -123 | 219 | 392 | 401 | -117 | -116 | 477 | -6 | -138 | 77 |
| Harvest FO (tgw) | 17,459 | 13,101 | 16,850 | 19,276 | 11,005 | 8,658 | 16,740 | 16,005 | 14,294 | 10,226 | 21,618 | 16,639 | 18,914 | 16,020 | 25,392 |
| Harvest SCT (tgw) | 3,973 | 6,646 | 8,100 | 5,198 | 8,093 | 7,343 | 4,100 | 1,062 | 7,263 | 11,366 | 5,411 | 3,840 | 6,286 | 7,034 | 5,286 |
| Equity ratio | 64% | 65% | 64% | 62% | 64% | 61% | 61% | 61% | 62% | 62% | 62% | 63% | 62% | 59% | 57% |
| NIBD | 2,192 | 2,267 | 2,427 | 2,664 | 2,357 | 2,911 | 3,045 | 3,533 | 3,180 | 2,966 | 2,710 | 3,000 | 2,788 | 3,824 | 3,964 |




* 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





Committed to provenance
Passion of our people
Respect for our natural environment and our communities

Responsible growth
Sustainable growth
Ethical conduct
Partnership


Exceeding leading standards
Integrated value chain
Health & welfare
Best practice


Preferred employer
Employees
Health, safety & wellbeing
Human rights


Committed to environmental stewardship
Biodiversity
Resource efficient
Climate change & energy


Create shared value
Responsible leadership
Community engagement & transparency
Creating value

Bakkafrost salmon at a glance
OMEGA-3 LEVELS MEAN
2.5 g per 100 g
RDI 2.5-3 g
OMEGA-3 TO 6 RATIO
1.4
VITAMIN D MEAN
10.1 µg per 100 g
RDI 10 µg
PROTEIN LEVELS
21.0 g per 100 g
RDI 58-116 g
VITAMIN B12 LEVELS MEAN
5.0 µg per 100 g
RDI 2 µg
0.018 mg
SELENIUM MEAN
RDI 0.06 mg
VITAMIN E LEVELS MEAN
4.9 mg
RDI 9 mg
IODINE MEAN
0.05 mg
Bakkafrost data calculated through an analysis of whole salmon variations between all Bakkafrost sales sizes from 3-4 kg up to 7+ kg... RDI Sources: EFSA


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.