Salmon Evolution ASA

Name: Salmon Evolution ASA Financial Statements
Creator: AlphaPilot

SALME.OL · OSL

Analyze with AI

Key Stats Income Statement Balance Sheet Cash Flow

Annual Quarterly

K M B

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Assets	–	–	–	–
Cash & Equivalents	NOK 429	NOK 386	NOK 276	NOK 504
Short-Term Investments	NOK 14	NOK 13	NOK 0	NOK 0
Receivables	NOK 91	NOK 40	NOK 81	NOK 105
Inventory	NOK 184	NOK 162	NOK 61	NOK 15
Other Curr. Assets	NOK 28	NOK 6	NOK 72	NOK 105
Total Curr. Assets	NOK 769	NOK 633	NOK 455	NOK 627
Property Plant & Equip (Net)	NOK 2,321	NOK 1,985	NOK 1,757	NOK 989
Goodwill	NOK 0	NOK 44	NOK 0	NOK 44
Intangibles	NOK 81	NOK 28	NOK 65	NOK 18
Long-Term Investments	NOK 11	NOK 19	NOK 27	NOK 26
Tax Assets	NOK 0	NOK 0	NOK 2	NOK 1
Other NC Assets	NOK 3	NOK 0	NOK 0	-NOK 0
Total NC Assets	NOK 2,416	NOK 2,077	NOK 1,851	NOK 1,079
Other Assets	NOK 0	NOK 0	-NOK 0	NOK 0
Total Assets	NOK 3,185	NOK 2,710	NOK 2,306	NOK 1,706
Liabilities	–	–	–	–
Payables	NOK 193	NOK 71	NOK 135	NOK 162
Short-Term Debt	NOK 158	NOK 103	NOK 55	NOK 13
Tax Payable	NOK 7	NOK 0	NOK 5	NOK 3
Deferred Revenue	NOK 0	NOK 0	NOK 17	NOK 11
Other Curr. Liab.	NOK 4	NOK 12	NOK 5	-NOK 8
Total Curr. Liab.	NOK 379	NOK 202	NOK 211	NOK 187
LT Debt	NOK 569	NOK 570	NOK 513	NOK 212
Deferred Rev, NC	NOK 0	NOK 0	NOK 0	-NOK 24
Deferred Tax Liab, NC	NOK 0	NOK 0	NOK 0	NOK 24
Other NC Liab.	NOK 4	NOK 9	NOK 9	NOK 8
Total NC Liab.	NOK 582	NOK 587	NOK 531	NOK 221
Other Liabilities	NOK 0	NOK 0	NOK 0	NOK 0
Cap. Leases	NOK 15	NOK 13	NOK 13	NOK 2
Total Liabilities	NOK 962	NOK 789	NOK 742	NOK 408
Equity	–	–	–	–
Pref Stock	NOK 0	NOK 0	NOK 0	NOK 0
Common Stock	NOK 23	NOK 21	NOK 17	NOK 16
Retained Earnings	-NOK 226	-NOK 235	-NOK 89	-NOK 57
AOCI	NOK 11	NOK 11	NOK 8	NOK 5
Other Equity	NOK 0	NOK 0	NOK 0	NOK 0
Total Equity	NOK 2,223	NOK 1,921	NOK 1,564	NOK 1,298
Supplemental Information	–	–	–	–
Minority Interest	NOK 0	NOK 0	NOK 0	NOK 0
Total Liab. & Tot. Equity	NOK 3,185	NOK 2,710	NOK 2,306	NOK 1,706
Net Debt	NOK 298	NOK 287	NOK 293	-NOK 278