AGILC Agillic AS

Agillic publishes its annual results 2024 in line with preliminary results published on 6 February 2025

Agillic publishes its annual results 2024 in line with preliminary results published on 6 February 2025

Announcement no. 03 2025

Copenhagen – 25 February 2025 – Agillic A/S

Agillic has today published its annual results 2024 in line with the preliminary results published on 6 February 2025. The guidance for 2025 is also maintained.

Christian Samsø, CEO, comments on the results: “In 2024, sales were affected by higher uncertainty and limited appetite for tech investments in the market. Client portfolio changes, driven mainly by mergers and acquisitions, where clients were forced onto other platforms as part of new global contracts and commitments, affected Agillic. However, on a positive note, several new clients chose Agillic as their customer engagement platform in 2024. In 2024, we finally closed the year-long tax credit dispute with the Danish Tax Authorities and in Agillic’s favour, positively impacting both the net result and liquidity. 2025 will undoubtedly present it’s challenges too, but with a refocused strategy and a new and committed management team, we feel confident to deliver on our ambitions for growth and profitability.”

Key financial and SaaS highlights (DKK million)

INCOME STATEMENT (DKK million) FY 2024 FY 2023 Change Q4 2024 Q4 2023 Change
Revenue subscriptions 50.0 52.4 -5% 13.0 12.2 7%
Revenue transactions 10.2 12.0 -15% 2.8 2.9 -3%
Other revenue 0.0 0.3 -100% 0.0 0.3 -100%
Total revenue 60.2 64.7 -7% 15.8 15.4 3%
Gross profit  48.8 52.2 -7% 12.7 12.6 1%
Gross margin 81% 80% - 80% 82% -
Other operating income 0.8 0.6 33% 0.2 0.1 100%
Employee costs -34.5 -36.8 6% -10.8 -10.8 0%
Operational costs -14.1 -14.1 0% -2.9 -3.5 17%
EBITDA 1.0 1.9 -47% -0.8 -1.6 50%
Net profit -3.3 -27.5 88% -4.5 -22.4 80%


 


 


 


 


 


 


 
FINANCIAL POSITION            
Cash 6.4 9.8 -35% 6.4 9.8 -35%


 


 


 


 


 


 


 
ARR DEVELOPMENT (DKK million)            
ARR subscriptions 54.3 57.8 -6% 54.3 57.8 -6%
ARR transactions 11.2 12.3 -9% 11.2 12.3 -9%
Total ARR 65.5 70.1 -7% 65.5 70.1 -7%
Change in ARR (DKK) -4.6 -6.6 - 2.4 -6.6 -
Change in ARR % -7% -9% - 4% -9% -
Reclassification between other operating income, employee costs, and operational costs is updated in 2023 figures.

 

 

ARR

At the end of 2024, ARR from subscriptions was DKK 54.3 million compared to DKK 57.8 million as of 2023, a decrease of DKK 3.5 million corresponding to a decrease of 6% with a decline in ARR from transactions from DKK 12.3 million to DKK 11.2 million. At the end of 2024, total ARR was DKK 65.5 million, compared to DKK 70.1 million as of 2023, a decrease of DKK 5.6 million. 

Income statement

The revenue from subscriptions decreased by 5% to DKK 50.0 million (2023: DKK 52.4 million) with a total revenue of DKK 60.2 million (2023: DKK 64.7 million). Gross profit was DKK 48.8 million (2023: DKK 52.2 million) with a gross profit margin of 81% (2023: 80%).

Despite the decrease in gross profit of DKK 3.2 million as well as one-time costs for consultancy fees and severance costs of total DKK 3.1 million, EBITDA ended positive at DKK 1.0 million (2023: DKK 1.9 million).

Cash

As of 31 December 2024, cash at bank amounted to DKK 6.4 million compared to DKK 9.8 million as of 31 December 2023. Cash flow from operating activities increased to DKK 12.2 million (2023: DKK -6.5 million) primarily because of a reduction in working capital from trade payables, other payables, and deferred income. Cash flow from investing activities amounted to DKK -10.9 million (2023: DKK -11.7 million) primarily related to investments in developing the Agillic customer engagement platform.

Financial guidance 2025 (unchanged)

Revenue DKK 60-63m
EBITDA DKK 5-8m
ARR Subscriptions DKK 56-60m

 

  

  

For further information, please contact:

Christian Samsø, CEO



Claus Boysen, CFO



Certified Adviser

HC Andersen Capital

Pernille Friis Andersen

  

Appendix: Financial development per quarter

DKK million 2024

 
2023

 
2022
INCOME STATEMENT Q4 Q3 Q2 Q1

 
Q4 Q3 Q2 Q1

 
Q4 Q3 Q2 Q1
Revenue subscriptions 13.0 12.1 12.3 12.6

 
12.2 13.6 13.5 13.1

 
13.5 13.1 12.2 11.1
Revenue transactions 2.8 2.7 2.5 2.2

 
2.9 3.0 2.9 3.2

 
6.0 4.8 3.3 2.6
Other revenue 0.0 0.0 0.0 0.0

 
0.3 0.0 0.0 0.0

 
0.0 0.0 0.1 0.3
Total revenue 15.8 14.8 14.8 14.8

 
15.4 16.6 16.4 16.3

 
19.5 17.9 15.6 14.0
Gross profit  12.7 11.7 12.1 12.3

 
12.6 13.4 13.2 13.0

 
15.5 11.4 11.7 11.0
Gross margin 80% 79% 82% 83%

 
82% 81% 80% 80%

 
80% 63% 75% 78%
Other operating income 0.2 0.2 0.2 0.2

 
0.1 0.2 0.2 0.1

 
0.3 0.0 0.0 0.0
Employee costs -10.8 -7.1 -8.0 -8.6

 
-10.8 -7.9 -9.4 -8.7

 
-9.2 -7.3 -8.0 -8.0
Operational costs -2.9 -3.6 ½ -3.3

 
-3.5 -3.2 -3.0 -4.4

 
-5.1 -2.7 -3.7 -4.8
EBITDA -0.8 1.2 0.0 0.6

 
-1.6 2.5 1.0 0.0

 
1.5 1.4 0.0 -1.8
Net profit -4.5 -2.4 7.0 -3.4

 
-22.4 -0.4 -1.8 -2.9

 
-2.0 -1.2 -2.7 -4.7
         

 
       

 
       
BALANCE SHEET        

 
       

 
       
Cash 6.4 3.7 4.4 7.2

 
9.8 11.5 18.3 26.9

 
7.4 1.8 12.6 7.5
Total assets 44.2 42.8 45.8 51.5

 
47.2 64.9 69.0 75.8

 
52.8 54.0 58.7 55.4
Equity -22.3 -17.8 -16.0 -23.3

 
-20.2 1.5 1.8 3.4

 
-15.0 -13.2 -12.0 -9.6
Borrowings 19.0 19.1 21.4 24.3

 
23.8 23.0 24.2 25.7

 
24.3 23.7 26.1 26.4
         

 
       

 
       
CASH FLOW        

 
       

 
       
Cash flow from operations 5.5 4.1 2.6 0.0

 
-0.6 -2.8 -4.3 1.2

 
7.3 -4.9 9.0 -8.3
Cash flow from investments -2.5 -2.6 -2.7 -3.0

 
-2.1 -3.1 -3.2 -3.3

 
-3.3 -3.3 -3.7 -3.2
Cash flow from financing -0.3 -2.2 -2.7 0.4

 
1.0 -0.9 -1.1 21.6

 
1.6 -2.6 -0.2 -1.6
Net cash flow 2.7 -0.7 -2.8 -2.6

 
-1.7 -6.8 -8.6 19.5

 
5.6 -10.8 5.1 -13.1
         

 
       

 
       
EMPLOYEES & CLIENTS    

 
       

 
       
Employees end of period 42 40 39 41

 
50 50 50 46

 
48 47 51 47
Clients end of period 118 114 113 116

 
122 120 120 118

 
118 111 108 105
         

 
       

 
       
ARR & SAAS METRICS    

 
       

 
       
ARR subscriptions 54.3 52.5 51.7 52.2

 
57.8 56.8 54.9 54.2

 
54.1 50.3 49.6 48.5
ARR transactions 11.2 10.6 10.0 8.9

 
12.3 12.1 11.5 17.3

 
22.6 19.6 14.6 10.3
Total ARR 65.5 63.1 61.7 61.1

 
70.1 68.9 66.4 71.5

 
76.7 69.9 64.2 58.8
Change in ARR (DKK) 2.4 1.4 0.6 -9.0

 
1.2 2.5 -5.1 -5.2

 
6.8 5.7 5.4 3.1
Change in ARR % 4% 2% 1% -13%

 
2% 4% -7% -7%

 
10% 9% 9% 6%
Average ARR 0.6 0.6 0.5 0.5

 
0.6 0.6 0.6 0.6

 
0.6 0.6 0.6 0.6
Yearly CAC 0.5      

 
0.3      

 
0.1      
Months to recover CAC 12      

 
7      

 
3      

Definitions

  • Cash is defined as available funds less bank overdraft withdrawals.
  • ARR: the annualised value of subscription agreements and transactions at the end of the actual reporting period.
  • Average ARR: the average Total ARR per client.
  • Customer Acquisition Costs (CAC): the sales and marketing costs (inclusive of salaries, commissions, direct and share of costs of office) divided by the number of new clients. CAC is calculated end of year.
  • Months to recover CAC: the period in months it takes to generate sufficient gross profit from a client to cover the acquisition cost.



Disclaimer

The forward-looking statements regarding Agillic’s future financial situation involve factors of uncertainty and risk, which could cause actual developments to deviate from the expectations indicated. Statements regarding the future are subject to risks and uncertainties that may result in considerable deviations from the presented outlook. Furthermore, some of these expectations are based on assumptions regarding future events, which may prove incorrect. Please also refer to the overview of risk factors in the ‘risk management’ section of the annual report.

About Agillic A/S

Agillic A/S (Nasdaq First North Growth Market Denmark: AGILC) is a Danish software company offering brands a platform through which they can work with data-driven insights and content to create, automate, and send personalised communication to millions. Agillic is headquartered in Copenhagen, Denmark. For further information, please visit agillic.com.  

Attachments



EN
25/02/2025

Underlying

To request access to management, click here to engage with our
partner Phoenix-IR's CorporateAccessNetwork.com

Reports on Agillic AS

 PRESS RELEASE

Notice to annual general meeting in Agillic A/S

Notice to annual general meeting in Agillic A/S Announcement no. 4 - 2025 Copenhagen – 18 March 2025 – Agillic A/S Notice is hereby given to shareholders in Agillic A/S of the annual general meeting scheduled for 3 April 2025 at 14:30 (CET).  The general meeting is held at the company’s address at Masnedøgade 22, 2, DK-2100 Copenhagen. Enclosed please find notice and agenda for the annual general meeting.  For further information, please contact: Christian Samsø, CEO Certified Adviser HC Andersen CapitalPernille Friis Andersen About Agillic A/SAgillic (Nasdaq First North Growth Mar...

 PRESS RELEASE

Agillic publishes its annual results 2024 in line with preliminary res...

Agillic publishes its annual results 2024 in line with preliminary results published on 6 February 2025 Announcement no. 03 2025 Copenhagen – 25 February 2025 – Agillic A/S Agillic has today published its annual results 2024 in line with the preliminary results published on 6 February 2025. The guidance for 2025 is also maintained. Christian Samsø, CEO, comments on the results: “In 2024, sales were affected by higher uncertainty and limited appetite for tech investments in the market. Client portfolio changes, driven mainly by mergers and acquisitions, where clients were forced onto oth...

 PRESS RELEASE

Sparekassen Kronjylland, number one in customer satisfaction, signs Ag...

Sparekassen Kronjylland, number one in customer satisfaction, signs Agillic to raise the bar Press release, Copenhagen, 18 February 2025 Sparekassen Kronjylland, among Denmark’s ten largest financial institutions, is organised around making a positive difference for the customers with a defined purpose to build life-long relationships and help customers get the best of their finance. As a guarantee savings bank, they aim to leverage the flexibility of not having shareholders to also make a difference in the local communities by supporting associations, clubs, and cultural institutions.  C...

 PRESS RELEASE

Correction: Agillic A/S publishes preliminary results for 2024 and gui...

Correction: Agillic A/S publishes preliminary results for 2024 and guidance for 2025 – date changed Announcement no. 02 2025Inside information Copenhagen – 6 February 2025 – Agillic A/S Correction: Date changed to 6 February 2025 Preliminary results for 2024ARR from subscriptions is expected to be DKK 54.3m in 2024, which is 3% below the guidance of DKK 56-60m.ARR from transactions is expected to be DKK 11.2m in 2024, which is in line with the guidance of DKK 10-14m.Total ARR is therefore expected to be DKK 65.5m in 2024 compared to the guidance of DKK 66-74m.As a result of the developm...

 PRESS RELEASE

Agillic A/S publishes preliminary results for 2024 and guidance for 20...

Agillic A/S publishes preliminary results for 2024 and guidance for 2025 Announcement no. 01 2025Inside information Copenhagen – 5 February 2025 – Agillic A/S Preliminary results for 2024ARR from subscriptions is expected to be DKK 54.3m in 2024, which is 3% below the guidance of DKK 56-60m.ARR from transactions is expected to be DKK 11.2m in 2024, which is in line with the guidance of DKK 10-14m.Total ARR is therefore expected to be DKK 65.5m in 2024 compared to the guidance of DKK 66-74m.As a result of the development in revenue from subscriptions, total revenue is expected to be DKK 6...

ResearchPool Subscriptions

Get the most out of your insights

Get in touch