Riskpilot← Back to searchSign inGet full accessEXTENSOR AS
ASActiveOrg 987403594Storgata 15, 8006 BodøOther software publishing · NACE 5829Est. 200413 employeeswww.extensor.no
Revenue 2024
NOK 21M
+5% vs 2023
EBITDA margin
6.4%
-12% vs 2023
Equity ratio
51.9%
Financial strength
Net profit 2024
NOK 651K
+143% vs 2023
| Revenue | NOK 21M | +5% |
| EBITDA | NOK 1,3M | -12% |
| Net profit | NOK 651K | +143% |
| Total assets | NOK 8,6M | -44% |
| Equity | NOK 4,5M | +0% |
| Employees | 13 | — |
Legal name
EXTENSOR AS
Org number
987403594
Legal form
Aksjeselskap
NACE code
5829 · Other software publishing
Founded
4. november 2004
Share capital
NOK 284 634
Employees
13 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2024-12-31
Financial year
January – December
Signatory rights
Styrets leder alene. Daglig leder alene.
Company purpose
Salg og utvikling av programvare og i tillegg investeringer innenfor teknologi nasjonalt og internasjonalt, samt det som er i naturlig tilknytning til dette.
Address
Storgata 15, 8006 Bodø
Email
firmapost@extensor.no
Website
www.extensor.no
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 309 | 7 306 | 6 601 | 7 437 | 6 677 | 7 670 | 8 499 | 10 154 | 9 566 | 10 909 | 13 665 | 12 754 | 14 832 | 15 802 | 17 724 | 20 103 | 21 030 |
| Staff expenses | −0 | −2 323 | −3 909 | −4 967 | −5 354 | −4 303 | −3 801 | −3 759 | −4 355 | −5 434 | −5 829 | −7 193 | −7 972 | −9 717 | −10 082 | −12 474 | −14 251 | −15 400 |
| EBITDA | 0 | −424 | 1 050 | −382 | −1 375 | 236 | 2 185 | 2 802 | 3 710 | 1 393 | 1 500 | 3 317 | 2 128 | 2 769 | 5 103 | 3 103 | 1 514 | 1 336 |
| Depreciation & amort. | −0 | −31 | −93 | −124 | −171 | −94 | −94 | −57 | −47 | −45 | −69 | −65 | −41 | −16 | −18 | −89 | −3 551 | −678 |
| EBIT | 0 | −455 | 957 | −506 | −1 546 | 142 | 2 091 | 2 746 | 3 663 | 1 348 | 1 431 | 3 252 | 2 087 | 2 753 | 5 084 | 3 013 | −2 037 | 658 |
| Net financials | 0 | −37 | −70 | −67 | −97 | −24 | 131 | 207 | 200 | 171 | 526 | 25 | 55 | 62 | 21 | 27 | 113 | 175 |
| Profit before tax | 0 | −492 | 887 | −573 | −1 643 | 118 | 2 222 | 2 953 | 3 863 | 1 519 | 1 957 | 3 277 | 2 142 | 2 816 | 5 105 | 3 040 | −1 924 | 833 |
| Tax | −0 | −0 | −339 | −159 | −460 | −199 | 388 | 562 | 841 | 306 | 116 | 528 | 248 | 618 | 1 175 | 669 | −418 | 182 |
| Net profit | 0 | −492 | 1 226 | −413 | −1 183 | 318 | 1 834 | 2 391 | 3 022 | 1 214 | 1 841 | 2 750 | 1 894 | 2 198 | 3 931 | 2 371 | −1 506 | 651 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 853 | 3 856 | 4 614 | 3 189 | 7 367 | 8 703 | 10 982 | 13 814 | 13 751 | 9 396 | 11 122 | 9 341 | 10 952 | 15 108 | 17 548 | 15 493 | 8 643 |
| Equity | — | 279 | 1 505 | 1 091 | −91 | 5 455 | 7 049 | 8 444 | 10 067 | 5 280 | 5 622 | 6 721 | 5 495 | 7 693 | 11 623 | 13 995 | 4 488 | 4 488 |
| Long-term debt | 0 | 285 | 125 | 0 | 383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1 289 | 2 226 | 3 039 | 2 897 | 1 911 | 1 654 | 2 538 | 3 747 | 8 471 | 3 774 | 4 400 | 3 846 | 3 259 | 3 484 | 3 553 | 11 005 | 4 155 |
| Total debt | 0 | 1 574 | 2 351 | 3 522 | 3 280 | 1 911 | 1 654 | 2 538 | 3 747 | 8 471 | 3 774 | 4 400 | 3 846 | 3 259 | 3 484 | 3 553 | 11 005 | 4 155 |
EBITDA margin
6.4%
This company
15.8%
Market median
-59% vs market
20072024
Equity ratio
51.9%
This company
38.2%
Market median
+36% vs market
20072024
Return on equity
14.5%
This company
18.4%
Market median
+21% vs market
20072024
Net profit margin
3.1%
This company
8.1%
Market median
-62% vs market
20072024
Asset turnover
2.43×
This company
1.12×
Market median
+117% vs market
20072024
Debt / equity
0.93×
This company
0.62×
Market median
+50% vs market
20072024
- Annual report 2024Filed via Brønnøysundsregistrene · Period 2024-01-01 – 2024-12-31
- Annual report 2023Filed via Brønnøysundsregistrene · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via Brønnøysundsregistrene · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via Brønnøysundsregistrene · Period 2017-01-01 – 2017-12-31
- Annual report 2016Filed via Brønnøysundsregistrene · Period 2016-01-01 – 2016-12-31
- Annual report 2015Filed via Brønnøysundsregistrene · Period 2015-01-01 – 2015-12-31
- Annual report 2014Filed via Brønnøysundsregistrene · Period 2014-01-01 – 2014-12-31
- Annual report 2013Filed via Brønnøysundsregistrene · Period 2013-01-01 – 2013-12-31
- Annual report 2012Filed via Brønnøysundsregistrene · Period 2012-01-01 – 2012-12-31
- Annual report 2011Filed via Brønnøysundsregistrene · Period 2011-01-01 – 2011-12-31
- Annual report 2010Filed via Brønnøysundsregistrene · Period 2010-01-01 – 2010-12-31
- Annual report 2009Filed via Brønnøysundsregistrene · Period 2009-01-01 – 2009-12-31
- Annual report 2008Filed via Brønnøysundsregistrene · Period 2008-01-01 – 2008-12-31
- Annual report 2007Filed via Brønnøysundsregistrene · Period 2007-01-01 – 2007-12-31
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kernel As | Company | 80.6% | 80.6% | 2024 |
Ctrl Invest As | Company | 13.0% | 13.0% | 2024 |
Juluc Holding As | Company | 3.7% | 3.7% | 2024 |
Apenes Invest As | Company | 1.8% | 1.8% | 2024 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
Awilhelmsen As
EXTENSOR AS Board members of EXTENSOR AS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Børge Johansen | Chief Executive Officer | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |