SalMar ASA/ NO0010310956 /
17/10/2024 10:39:13 | Chg. - | Volume | Bid16:30:00 | Ask16:30:00 | Market Capitalization | Dividend Y. | P/E Ratio |
---|---|---|---|---|---|---|---|
594.00NOK | - | 75 Turnover: 44,205 |
-Bid Size: - | -Ask Size: - | 76.16 bill.NOK | 6.06% | 23.69 |
Assets
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Property and Equipment | 3,591.5000 | 4,939.6000 | 6,402.8000 | 8,010.1000 | 12,517.8300 | ||||||
Intangible Assets | 3,404 | 4,741.9000 | 6,826.2000 | 7,778.4100 | 15,291.1900 | ||||||
Long-Term Investments | 1,215.5000 | 814.2000 | 851 | 1,181.9400 | 2,414.1800 | ||||||
Fixed Assets | 8,210.9000 | 10,495.8000 | 14,080 | 17,841 | 33,554.7400 | ||||||
Inventories | 5,765.6000 | 6,189.5000 | 6,669.8000 | 7,928 | 12,684.6000 | ||||||
Accounts Receivable | 630.1000 | 739.4000 | 589 | 934.9300 | 1,414.1400 | ||||||
Cash and Cash Equivalents | 239.6000 | 231 | 223.4000 | 901.6400 | 2,712.7100 | ||||||
Current Assets | 6,924.6000 | 7,490.3000 | 7,918.2000 | 10,244.2400 | 17,474.4200 | ||||||
Total Assets | 15,135.6000 | 17,986.1000 | 21,998.2000 | 28,085.2500 | 62,500.9600 |
Liabilities
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Accounts Payable | 1,194.8000 | 1,305.1000 | 2,056.3000 | 2,317.3100 | 3,337.6500 | ||||||
Long-term debt | 689.9000 | 2,751.6000 | 3,677.6000 | 5,657.3100 | 19,502.1900 | ||||||
Liabilities to Banks | 1,438.1000 | 3,133.1000 | 5,116 | - | - | ||||||
Provisions | 2,232.1000 | 2,346.1000 | 2,365.9000 | 2,258.7000 | 1,927.8000 | ||||||
Liabilities | 5,995.7000 | 8,246 | 11,011.3000 | 12,602.1000 | 38,346.2000 | ||||||
Share Capital | 28.3250 | 28.3250 | 28.3250 | - | - | ||||||
Total Equity | 9,139.8000 | 9,740.1000 | 10,986.9000 | 13,230.3500 | 19,355.9700 | ||||||
Minority Interests | 91.7000 | 732.4000 | 1,135.9000 | 2,252.8300 | 4,798.7900 | ||||||
Total liabilities equity | 15,135.6000 | 17,986.1000 | 21,998.2000 | 28,085.2500 | 62,500.9600 |
Income Statement
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | 11,301.3000 | 12,202.2000 | 12,856.8000 | 15,043.9500 | 20,158.2800 | ||||||
Depreciation (total) | - | - | - | 803.1400 | 1,001.0500 | ||||||
Operating Result | 3,460.8000 | 3,067.6000 | 3,007.5000 | 3,450.9700 | 4,738.1600 | ||||||
Interest Income | -105.1000 | -157.7000 | -139.6000 | -169.4600 | -335.8400 | ||||||
Income Before Taxes | 4,452.6000 | 3,158.4000 | 2,571.6000 | - | - | ||||||
Income Taxes | 873.3000 | 613.9000 | 563.4000 | 718.8200 | 954 | ||||||
Minority Interests Profit | -10.8000 | -56.5000 | -29.3000 | -51.4000 | -403.4500 | ||||||
Net Income | 3,568.4000 | 2,488 | 1,979 | 2,616.7200 | 3,311.9600 |
Per Share
Cash Flow
2018 IFRS in mill. NOK |
2019 IFRS in mill. NOK |
2020 IFRS in mill. NOK |
2021 IFRS in mill. NOK |
2022 IFRS in mill. NOK |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flow from Operating Activities | 2,781.6000 | 3,029.5000 | 3,178.9000 | 2,908.3500 | 4,222.4400 | ||||||
Cash Flow from Investing Activities | -833.8000 | -1,317.4000 | -3,747.5000 | -2,826.8400 | -2,633.2300 | ||||||
Cash Flow from Financing | -1,890.2000 | -1,720.3000 | 553.6000 | 602.3200 | 164.2400 | ||||||
Decrease / Increase in Cash | 57.7000 | -8.2000 | -15 | - | - | ||||||
Employees | 1,479 | 1,702 | 1,763 | - | - |