Salmar ASA/ NO0010310956 /
| 2024-10-29 8:20:13 PM | Chg. - | Volume | Bid- | Ask- | Market Capitalization | Dividend Y. | P/E Ratio |
|---|---|---|---|---|---|---|---|
| 51.0600USD | - | 488 Turnover: 24,917.2800 |
-Bid Size: - | -Ask Size: - | 6.8 bill.USD | - | - |
Assets
|
2017 IFRS in mill. NOK |
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Property and Equipment | 3,604.8000 | 3,591.5000 | 4,939.6000 | 6,402.8000 | 8,010.1000 | ||||||
| Intangible Assets | 2,925 | 3,404 | 4,741.9000 | 6,826.2000 | 7,778.4100 | ||||||
| Long-Term Investments | 1,080.9000 | 1,215.5000 | 814.2000 | 851 | 1,181.9400 | ||||||
| Fixed Assets | 7,610.6000 | 8,210.9000 | 10,495.8000 | 14,080 | 17,841 | ||||||
| Inventories | 4,394.6000 | 5,765.6000 | 6,189.5000 | 6,669.8000 | 7,928 | ||||||
| Accounts Receivable | 501.1000 | 630.1000 | 739.4000 | 589 | 934.9300 | ||||||
| Cash and Cash Equivalents | 177.1000 | 239.6000 | 231 | 223.4000 | 901.6400 | ||||||
| Current Assets | 5,315.6000 | 6,924.6000 | 7,490.3000 | 7,918.2000 | 10,244.2400 | ||||||
| Total Assets | 12,926.2000 | 15,135.6000 | 17,986.1000 | 21,998.2000 | 28,085.2500 | ||||||
Liabilities
|
2017 IFRS in mill. NOK |
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,249 | 1,194.8000 | 1,305.1000 | 2,056.3000 | 2,317.3100 | ||||||
| Long-term debt | 811 | 689.9000 | 2,751.6000 | 3,677.6000 | 5,657.3100 | ||||||
| Liabilities to Banks | 1,054.6000 | 1,438.1000 | 3,133.1000 | 5,116 | - | ||||||
| Provisions | 2,034.6000 | 2,232.1000 | 2,346.1000 | 2,365.9000 | 2,258.7000 | ||||||
| Liabilities | 5,258.1000 | 5,995.7000 | 8,246 | 11,011.3000 | 12,602.1000 | ||||||
| Share Capital | 28.3250 | 28.3250 | 28.3250 | 28.3250 | - | ||||||
| Total Equity | 7,668.1000 | 9,139.8000 | 9,740.1000 | 10,986.9000 | 13,230.3500 | ||||||
| Minority Interests | 88.1000 | 91.7000 | 732.4000 | 1,135.9000 | 2,252.8300 | ||||||
| Total liabilities equity | 12,926.2000 | 15,135.6000 | 17,986.1000 | 21,998.2000 | 28,085.2500 | ||||||
Income Statement
|
2017 IFRS in mill. NOK |
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 10,755.5000 | 11,301.3000 | 12,202.2000 | 12,856.8000 | 15,043.9500 | ||||||
| Depreciation (total) | - | - | - | - | 803.1400 | ||||||
| Operating Result | 3,162.2000 | 3,460.8000 | 3,067.6000 | 3,007.5000 | 3,450.9700 | ||||||
| Interest Income | -95.9000 | -105.1000 | -157.7000 | -139.6000 | -169.4600 | ||||||
| Income Before Taxes | 2,856.2000 | 4,452.6000 | 3,158.4000 | 2,571.6000 | - | ||||||
| Income Taxes | 558.4000 | 873.3000 | 613.9000 | 563.4000 | 718.8200 | ||||||
| Minority Interests Profit | -23.8000 | -10.8000 | -56.5000 | -29.3000 | -51.4000 | ||||||
| Net Income | 2,274 | 3,568.4000 | 2,488 | 1,979 | 2,616.7200 | ||||||
Per Share
Cash Flow
|
2017 IFRS in mill. NOK |
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow from Operating Activities | 3,374.4000 | 2,781.6000 | 3,029.5000 | 3,178.9000 | 2,908.3500 | ||||||
| Cash Flow from Investing Activities | -758 | -833.8000 | -1,317.4000 | -3,747.5000 | -2,826.8400 | ||||||
| Cash Flow from Financing | -2,716.6000 | -1,890.2000 | -1,720.3000 | 553.6000 | 602.3200 | ||||||
| Decrease / Increase in Cash | -100.2000 | 57.7000 | -8.2000 | -15 | - | ||||||
| Employees | 1,427 | 1,479 | 1,702 | 1,763 | - | ||||||
