Extensor AS
Score · fiscal year 2024
57of 100
How to read this: the company is ahead of 65 % of companies in the Morning class Small in the same sector in 2024. What does this mean?
Rank in the Morning class Small: 369 of 1,053 · What are Morning company classes?
Place in the whole sector: 1,136 of 3,254 · Informasjon og kommunikasjon
Profile
Elephant · Steward
Lower profitability, high solidity
Position against comparable companies in 2024, not a verdict on the company. Based on profitability 49 and solidity 70 out of 100 among companies in the Morning class Small in the same sector in 2024. Methodology
Against the sector
Extensor AS is 7 points above the median for companies in the Morning class Small in the same sector in 2024.
Median score 50 among 1,053 companies.
Against companies in the Morning class Small in the same sector in 2024: operating margin 3.1% (median 4.5%) and equity ratio 51.9% (median 34.2%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 21 MNOK | 22 MNOK |
| Operating margin | 3.1% | 4.5% |
| Profit margin | 4.0% | 4.4% |
| Return on assets | 9.8% | 9.0% |
| Equity ratio | 51.9% | 34.2% |
| Debt-to-equity | 0.93 | 1.68 |
| Current ratio | 1.42 | 1.33 |
| Revenue growth | 4.6% | 7.8% |
| Revenue per employee | 1.62 MNOK | 1.73 MNOK |
The median and “ahead of” refer to companies in the Morning class Small in the same sector in 2024. The bar shows the share of companies the figure is ahead of.
With an index of 57, Extensor AS does better than 65% of companies in the Morning class Small in the same sector (1,053 companies) in 2024.
Score 2023–2025
- Extensor AS
- Median: companies in the Morning class Small in the same sector
What the numbers say
Extensor AS had an operating margin of 3.1% and an equity ratio of 51.9% in 2024, and ranks 1,136 of 3,254 in Informasjon og kommunikasjon.
From 2023 to 2024: went from a loss to a profit before tax and the operating margin rose from −10.1% to 3.1%.
This text is generated automatically from the 2024 accounts.
Three simple methods
One method gives a figure: 6 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 17.7 | not meaningful |
| EV/EBIT | 14.3 | not meaningful |
| P/B | 2.6 | 6 MNOK |
The listed basis is the value at listed multiples. The estimate is lowered by 51% for an unlisted company: 20% for lack of marketability and 38% for size (a small-company premium of 4% on the cost of equity).
A mechanical estimate from public accounts, not advice. A mechanical estimate from public accounts with listed multiples and fixed adjustments. Not a valuation and not advice to buy or sell. See the calculation
Worth a closer look
No rules were triggered for this year.
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.3% of the debt in 2024. The policy rate averaged 4.50 % the same year. This is a plain description of what the debt cost, not a model of interest sensitivity.
See interest rates, prices and exchange rates for the sector
Data quality
No anomalies found in the figures.
Scenario analysis: the sector's weakest year
We have no accounts for 2026, the sector's weakest year, for this company.
The sector's weakest year was 2026, with a median operating margin of 4.1%. Based on the 8 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 49 | weight 30% |
|---|---|---|
| Solidity | 70 | weight 25% |
| Liquidity | 55 | weight 15% |
| Growth | 43 | weight 15% |
| Consistency | 68 | weight 15% |
Durability: 47 (average over 2 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Extensor AS?
The operating margin was 3.1% in 2024, against a median of 4.5% among companies in the Morning class Small in the same sector. Return on assets was 9.8%.
How solid is Extensor AS?
The equity ratio was 51.9% in 2024 (median 34.2%). Debt-to-equity was 0.93 (median 1.68).
What is the liquidity of Extensor AS like?
The current ratio was 1.42 in 2024 (median 1.33).
How does Extensor AS compare in Informasjon og kommunikasjon?
Extensor AS ranks 1,136 of 3,254 in Informasjon og kommunikasjon for 2024. Among companies in the Morning class Small it is number 369 of 1,053. Revenue changed by 4.6% from the year before.
Group structure · 2025
30 companies in the group according to the shareholder register for 2025. A company counts as a subsidiary when a Norwegian company owns more than half of its shares.
No owner holds more than half of the shares in Awas Holding AS.
Awas Holding AS has not filed group accounts in open data, so the group has no index of its own. Each company has its own accounts.
Read the figures with care: a company in a group can look strong because of group contributions, or weak because dividends go up to the parent. The figures are indications, not the full picture.
Source: the Norwegian Tax Administration's shareholder register 2025 (majority owner with more than 50 % of the shares). Voting agreements and ownership through other countries are not included.
Public contracts
- Contracts awarded since 2024
- 1
- Total awarded value since 2024
- value not stated
- Framework agreements
- 1
- Left out of the total: the value is a ceiling, not actual spend.
| Date | Buyer | Notice | Value |
|---|---|---|---|
| 5 December 2025 | Norsk Helsenett SF | 25/00734 Rammeavtale for EPJ-løftet i Helsedirektoratet (Kontraktstildeling) | 9.0 MNOK (framework) |
Based on notices in Doffin. Does not show call-offs under framework agreements or purchases below the publication threshold. Values are as stated by the buyer.
Source: Doffin (DFØ), fetched 27 October 2026. Winners are matched on organisation number.
Contains data under the Norwegian licence for public data (NLOD 2.0) made available by Doffin/the Norwegian Agency for Public and Financial Management (DFØ). NLOD 2.0
From the Central Coordinating Register
- Org. no.
- 987403594
- Legal form
- AS
- Sector
- Informasjon og kommunikasjon (58.290)
- Morning company class
- Small
- Employees
- 13 registered 10 November 2025
- Founded
- 1 September 2004 22 years in operation
- Share capital
- 0.28 MNOK
- Business address
- Storgata 15, 8006 BODØ
- Municipality
- Bodø rank 4–9 of 10 in KOSTRA group 11
- Latest accounts filed
- 2025
- Website
- www.extensor.no
Source: Central Coordinating Register, Brønnøysund Register Centre. The employee count is reported by the company and may be older than the accounts. See the company at the Brønnøysund Register Centre
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 1 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 7 (one owner holds more than half)
- Largest owner
- 80.6% · top three 97.3%
- Split
- companies 99% · private persons 1% · foreign 0%
- Owned from the same municipality
- 99%
- Owners over 60
- 0% of the shares held by persons (median age 50)
- Group chain
-
Owned by: Kernel AS (81%)
Ultimate owner: Awas Holding AS
- Kernel AS · 80.6%
- Ctrl Invest AS · 13.0%
- Juluc Holding AS · 3.7%
- Apenes Invest AS · 1.8%
- 3 private persons · 0.9%
Change 2007–2025:
100% of the shares changed owner (7 new and 7 departed owners). The majority owner changed.
New owners (companies): Apenes Invest AS, Ctrl Invest AS, Juluc Holding AS, Kernel AS
Source: the Norwegian Tax Administration's shareholder register as of 2025. Figures may be older than today's ownership. Private persons are not shown by name.
Error in the data?
Do you see an error in the figures or in how the company is mapped (sector, holding, group)? Let us know. Corrections require documentation.
Figures last fetched 5 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 37 | 57 | 62 | |
| Rank | 2,295 | 1,136 | 781 | |
| Operating margin | −10.1% | 3.1% | 12.5% | |
| Return on assets | −12.3% | 9.8% | 27.6% | |
| Equity ratio | 29.0% | 51.9% | 41.5% | |
| Current ratio | 1.34 | 1.42 | 1.47 | |
| Revenue growth | – | 4.6% | 8.3% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 20.1 MNOK | 21.0 MNOK | 22.8 MNOK |
| Operating profit | −2.0 MNOK | 0.7 MNOK | 2.9 MNOK |
| Profit before tax | −1.9 MNOK | 0.8 MNOK | 3.0 MNOK |
| Tax expense | −0.4 MNOK | 0.2 MNOK | 0.7 MNOK |
| Net profit | −1.5 MNOK | 0.7 MNOK | 2.3 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | – |
| Total assets | 15.5 MNOK | 8.6 MNOK | 10.8 MNOK |
| Current assets | 14.8 MNOK | 5.9 MNOK | 9.3 MNOK |
| Equity | 4.5 MNOK | 4.5 MNOK | 4.5 MNOK |
| Retained earnings | 3.7 MNOK | 3.7 MNOK | 3.7 MNOK |
| Total liabilities | 11.0 MNOK | 4.2 MNOK | 6.3 MNOK |
| Current liabilities | 11.0 MNOK | 4.2 MNOK | 6.3 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 5 November 2026, accounts id 6188527.
Further
Similar companies
- Wican IT AS index 57, rank 1,123 · compare
- Scream Media AS index 57, rank 1,124 · compare
- Omt Tech AS index 57, rank 1,127 · compare
- Bygg og Anlegg Media AS index 57, rank 1,133 · compare
- Nordlo Next AS index 57, rank 1,143 · compare