P/F Bakkafrost

Name: P/F Bakkafrost Financial Statements
Creator: AlphaPilot

BAKKA.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 7,334	NOK 7,141	NOK 7,130	NOK 5,554
% Growth	2.7%	0.2%	28.4%	–
Cost of Goods Sold	NOK 2,858	NOK 2,554	NOK 2,026	NOK 1,577
Gross Profit	NOK 4,476	NOK 4,586	NOK 5,104	NOK 3,977
% Margin	61%	64.2%	71.6%	71.6%
R&D Expenses	NOK 0	NOK 0	NOK 0	NOK 0
G&A Expenses	NOK 0	NOK 0	NOK 0	NOK 0
SG&A Expenses	NOK 548	NOK 508	NOK 686	NOK 629
Sales & Mktg Exp.	NOK 548	NOK 508	NOK 686	NOK 629
Other Operating Expenses	NOK 2,378	NOK 2,829	NOK 2,649	NOK 2,233
Operating Expenses	NOK 2,926	NOK 4,586	NOK 3,335	NOK 2,862
Operating Income	NOK 1,550	NOK 1,250	NOK 1,750	NOK 1,173
% Margin	21.1%	17.5%	24.6%	21.1%
Other Income/Exp. Net	-NOK 698	-NOK 101	-NOK 78	-NOK 36
Pre-Tax Income	NOK 852	NOK 1,148	NOK 1,690	NOK 1,138
Tax Expense	NOK 207	NOK 193	NOK 346	NOK 174
Net Income	NOK 657	NOK 956	NOK 1,345	NOK 964
% Margin	9%	13.4%	18.9%	17.4%
EPS	11.08	16.13	22.76	16.32
% Growth	-31.3%	-29.1%	39.5%	–
EPS Diluted	11.08	16.13	22.76	16.32
Weighted Avg Shares Out	59	59	59	59
Weighted Avg Shares Out Dil	59	59	59	59
Supplemental Information	–	–	–	–
Interest Income	NOK 19	NOK 8	NOK 55	NOK 0
Interest Expense	NOK 200	NOK 185	NOK 0	NOK 41
Depreciation & Amortization	NOK 704	NOK 637	NOK 537	NOK 530
EBITDA	NOK 1,755	NOK 1,967	NOK 2,290	NOK 1,709
% Margin	23.9%	27.6%	32.1%	30.8%