JIGSAW BIDCO AS

0663 OSLO

Finances

Return on Equity

−12,02 %

Current Ratio

0,04

Debt-to-Equity Ratio

1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−50 440 000	−61 142 000	−37 384 000	−21 383 000
Total Assets	1 000 765 000	936 479 000	914 627 000	907 536 000
Total Equity	419 731 000	430 091 000	491 233 000	528 617 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	529 000	1 551 000	222 000	566 000
Operating Profit	−529 000	−1 551 000	−222 000	−566 000
Financial Income	1 431 000	100 000	0	814 000
Financial Costs	51 342 000	43 113 000	47 706 000	27 665 000
Financial Balance	−49 911 000	−43 013 000	−47 706 000	−26 851 000
Earnings Before Tax	−50 440 000	−44 564 000	−47 928 000	−27 417 000
Tax	0	16 578 000	−10 544 000	−6 034 000
Net Income	−50 440 000	−61 142 000	−37 384 000	−21 383 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000 265 000	918 035 000	914 535 000	906 980 000
Total Current Assets	500 000	18 444 000	92 000	556 000
Total Assets	1 000 765 000	936 479 000	914 627 000	907 536 000
Total Retained Equity	−170 357 000	−119 918 000	−58 767 000	−21 383 000
Total Equity	419 731 000	430 091 000	491 233 000	528 617 000
Total Long-Term Debt	568 712 000	498 622 000	393 585 000	373 454 000
Total Current Debt	12 323 000	7 766 000	29 810 000	5 465 000
Total Equity and Debt	1 000 765 000	936 479 000	914 627 000	907 536 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	529 000	1 551 000	222 000	566 000
Operating Profit	−529 000	−1 551 000	−222 000	−566 000
Financial Income	1 431 000	100 000	0	814 000
Financial Costs	51 342 000	43 113 000	47 706 000	27 665 000
Financial Balance	−49 911 000	−43 013 000	−47 706 000	−26 851 000
Dividends	0	0	0	0
Net Income	−50 440 000	−61 142 000	−37 384 000	−21 383 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	16 578 000	6 034 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 000 265 000	918 035 000	897 957 000	900 946 000
Total Fixed Assets	1 000 265 000	918 035 000	914 535 000	906 980 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	500 000	18 444 000	92 000	547 000
Total Current Assets	500 000	18 444 000	92 000	556 000
Total Assets	1 000 765 000	936 479 000	914 627 000	907 536 000
Total Equity	419 731 000	430 091 000	491 233 000	528 617 000
Short-Term Group Debt	0	0	18 822 000	0
Total Long-Term Debt	568 712 000	498 622 000	393 585 000	373 454 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 323 000	7 766 000	10 988 000	5 465 000
Total Current Debt	12 323 000	7 766 000	29 810 000	5 465 000
Total Equity and Debt	1 000 765 000	936 479 000	914 627 000	907 536 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,02 %	−14,22 %	−7,61 %	−4,05 %
Debt-to-Equity Ratio	1,35	1,16	0,8	0,71
Operating Profit Margin	-	-	-	-
Current Ratio	0,04	2,37	0	0,1
Quick Ratio	0,04	2,37	0	0,1
Equity Ratio	0,42	0,46	0,54	0,58
Gross Profit Margin	-	-	-	-