| Revenue | NOK 21,6M | +5% |
| EBITDA | NOK 3M | -19% |
| Net profit | NOK 2,3M | -16% |
| Total assets | NOK 8,2M | -4% |
| Equity | NOK 1,6M | -15% |
| Employees | 13 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 792 | 0 | 9 192 | 12 102 | 12 152 | 12 008 | 11 156 | 13 255 | 12 667 | 12 820 | 14 029 | 16 179 | 18 405 | 20 536 | 21 570 |
| Staff expenses | −4 157 | −0 | −5 246 | −6 690 | −6 969 | −7 200 | −6 031 | −7 233 | −7 091 | −7 126 | −7 698 | −8 457 | −10 586 | −11 697 | −13 041 |
| EBITDA | 818 | 0 | 1 454 | 2 192 | 1 989 | 1 768 | 1 860 | 2 404 | 1 887 | 2 093 | 2 172 | 3 131 | 3 309 | 3 708 | 2 989 |
| Depreciation & amort. | −115 | −0 | −92 | −96 | −183 | −235 | −253 | −247 | −264 | −352 | −313 | −315 | −340 | −372 | −276 |
| EBIT | 703 | 0 | 1 363 | 2 096 | 1 806 | 1 533 | 1 607 | 2 157 | 1 623 | 1 741 | 1 859 | 2 816 | 2 968 | 3 337 | 2 713 |
| Net financials | 16 | 0 | 13 | 11 | −4 | −8 | 25 | −31 | −37 | −65 | 71 | 28 | 98 | 239 | 255 |
| Profit before tax | 719 | 0 | 1 376 | 2 107 | 1 802 | 1 525 | 1 633 | 2 125 | 1 586 | 1 676 | 1 929 | 2 844 | 3 067 | 3 576 | 2 968 |
| Tax | 220 | −0 | 412 | 635 | 449 | 386 | 414 | 501 | 367 | 374 | 435 | 647 | 715 | 845 | 683 |
| Net profit | 499 | 0 | 964 | 1 472 | 1 353 | 1 139 | 1 218 | 1 624 | 1 219 | 1 302 | 1 494 | 2 197 | 2 351 | 2 731 | 2 285 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 651 | — | 3 467 | 5 918 | 5 998 | 5 827 | 5 364 | 4 364 | 4 343 | 4 982 | 4 660 | 6 111 | 6 829 | 8 519 | 8 189 |
| Equity | 265 | — | 524 | 800 | 1 503 | 1 742 | 1 611 | 1 735 | 1 554 | 1 856 | 650 | 2 697 | 1 489 | 1 880 | 1 597 |
| Long-term debt | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 1 | 0 | 936 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 263 | 0 | 2 943 | 4 868 | 4 495 | 4 085 | 3 753 | 2 628 | 2 789 | 2 191 | 4 010 | 3 413 | 5 340 | 6 639 | 6 591 |
| Total debt | 2 386 | 0 | 2 943 | 5 118 | 4 495 | 4 085 | 3 753 | 2 629 | 2 789 | 3 126 | 4 010 | 3 413 | 5 340 | 6 639 | 6 591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calculo As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Christine Bråthe-Storeide | Chief Executive Officer | 0 companies |
| Einar Storeide | Chief Executive Officer | 0 companies |
| Kari Søviknes | Board of Directors | 0 companies |
| Caroline Storeide | Board of Directors | 0 companies |