SalMar ASA
SALRY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $1 | $1 | $0 | $1 |
| Short-Term Investments | $0 | $0 | $0 | $0 |
| Receivables | $2 | $1 | $2 | $1 |
| Inventory | $15 | $14 | $13 | $8 |
| Other Curr. Assets | $0 | $1 | $12 | $0 |
| Total Curr. Assets | $18 | $18 | $29 | $10 |
| Property Plant & Equip (Net) | $14 | $14 | $13 | $8 |
| Goodwill | $3 | $3 | $3 | $1 |
| Intangibles | $16 | $16 | $15 | $8 |
| Long-Term Investments | $3 | $3 | $3 | $1 |
| Tax Assets | $0 | $0 | -$3 | -$1 |
| Other NC Assets | $0 | $0 | $3 | $1 |
| Total NC Assets | $37 | $36 | $34 | $18 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $54 | $53 | $63 | $28 |
| Liabilities | – | – | – | – |
| Payables | $4 | $4 | $3 | $2 |
| Short-Term Debt | $2 | $2 | $4 | $1 |
| Tax Payable | $0 | $2 | $3 | $1 |
| Deferred Revenue | $0 | $0 | $0 | $0 |
| Other Curr. Liab. | $4 | $2 | $1 | $1 |
| Total Curr. Liab. | $10 | $10 | $17 | $5 |
| LT Debt | $17 | $14 | $20 | $6 |
| Deferred Rev, NC | $0 | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $7 | $7 | $2 | $2 |
| Other NC Liab. | $0 | $0 | $0 | $0 |
| Total NC Liab. | $24 | $20 | $21 | $8 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $2 | $2 | $1 | $1 |
| Total Liabilities | $34 | $30 | $38 | $13 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 | $0 |
| Retained Earnings | $8 | $9 | $7 | $10 |
| AOCI | $1 | $1 | $0 | $0 |
| Other Equity | $10 | $10 | $13 | $3 |
| Total Equity | $18 | $20 | $19 | $13 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $2 | $3 | $5 | $2 |
| Total Liab. & Tot. Equity | $54 | $53 | $63 | $28 |
| Net Debt | $18 | $15 | $23 | $6 |