Salmar ASA/ NO0010310956 /
| 2024-11-07 10:37:01 AM | Chg. -1.00 | Volume | Bid10:37:02 AM | Ask10:39:03 AM | Market Capitalization | Dividend Y. | P/E Ratio |
|---|---|---|---|---|---|---|---|
| 540.00NOK | -0.18% | 7,449 Turnover: 2.29 mill. |
540.00Bid Size: 21 | 541.00Ask Size: 162 | 71.08 bill.NOK | 6.49% | 22.11 |
Assets
|
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
2023 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Property and Equipment | 4,939.6000 | 6,402.8000 | 8,010.1000 | 12,517.8300 | 12,371 | ||||||
| Intangible Assets | 4,741.9000 | 6,826.2000 | 7,778.4100 | 15,291.1900 | 18,685 | ||||||
| Long-Term Investments | 814.2000 | 851 | 1,181.9400 | 2,414.1800 | - | ||||||
| Fixed Assets | 10,495.8000 | 14,080 | 17,841 | 33,554.7400 | 35,533 | ||||||
| Inventories | 6,189.5000 | 6,669.8000 | 7,928 | 12,684.6000 | 14,494 | ||||||
| Accounts Receivable | 739.4000 | 589 | 934.9300 | 1,414.1400 | 1,457 | ||||||
| Cash and Cash Equivalents | 231 | 223.4000 | 901.6400 | 2,712.7100 | 785 | ||||||
| Current Assets | 7,490.3000 | 7,918.2000 | 10,244.2400 | 17,474.4200 | 17,798 | ||||||
| Total Assets | 17,986.1000 | 21,998.2000 | 28,085.2500 | 62,500.9600 | 53,331 | ||||||
Liabilities
|
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
2023 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,305.1000 | 2,056.3000 | 2,317.3100 | 3,337.6500 | 3,966 | ||||||
| Long-term debt | 2,751.6000 | 3,677.6000 | 5,657.3100 | 19,502.1900 | 12,211 | ||||||
| Liabilities to Banks | 3,133.1000 | 5,116 | - | - | - | ||||||
| Provisions | 2,346.1000 | 2,365.9000 | 2,258.7000 | 1,927.8000 | 6,725 | ||||||
| Liabilities | 8,246 | 11,011.3000 | 12,602.1000 | 38,346.2000 | 30,252 | ||||||
| Share Capital | 28.3250 | 28.3250 | - | - | - | ||||||
| Total Equity | 9,740.1000 | 10,986.9000 | 13,230.3500 | 19,355.9700 | 19,901 | ||||||
| Minority Interests | 732.4000 | 1,135.9000 | 2,252.8300 | 4,798.7900 | 3,178 | ||||||
| Total liabilities equity | 17,986.1000 | 21,998.2000 | 28,085.2500 | 62,500.9600 | 53,331 | ||||||
Income Statement
|
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
2023 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 12,202.2000 | 12,856.8000 | 15,043.9500 | 20,158.2800 | 28,219 | ||||||
| Depreciation (total) | - | - | 803.1400 | 1,001.0500 | - | ||||||
| Operating Result | 3,067.6000 | 3,007.5000 | 3,450.9700 | 4,738.1600 | 8,509 | ||||||
| Interest Income | -157.7000 | -139.6000 | -169.4600 | -335.8400 | - | ||||||
| Income Before Taxes | 3,158.4000 | 2,571.6000 | - | - | - | ||||||
| Income Taxes | 613.9000 | 563.4000 | 718.8200 | 954 | 4,534 | ||||||
| Minority Interests Profit | -56.5000 | -29.3000 | -51.4000 | -403.4500 | 199 | ||||||
| Net Income | 2,488 | 1,979 | 2,616.7200 | 3,311.9600 | 3,203 | ||||||
Per Share
Cash Flow
|
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
2023 IFRS in mill. NOK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow from Operating Activities | 3,029.5000 | 3,178.9000 | 2,908.3500 | 4,222.4400 | 8,976 | ||||||
| Cash Flow from Investing Activities | -1,317.4000 | -3,747.5000 | -2,826.8400 | -2,633.2300 | 1,755 | ||||||
| Cash Flow from Financing | -1,720.3000 | 553.6000 | 602.3200 | 164.2400 | -12,969 | ||||||
| Decrease / Increase in Cash | -8.2000 | -15 | - | - | - | ||||||
| Employees | 1,702 | 1,763 | - | - | - | ||||||
