AGITO MEDICAL A/S — Credit Rating and Financial Key Figures
CVR number: 27770851
Bejlerholm 3 B, 9400 Nørresundby
Accountingdk@philips.com
tel: 96350170
Income statement (kEUR)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 49 524.05 | ||||
Other operating income | 340.78 | ||||
Purchases during the financial year | -35 753.84 | ||||
External services | -2 104.13 | ||||
Gross profit | 8 823.89 | 10 985.09 | 12 006.86 | 15 422.90 | 13 261.36 |
Employee benefit expenses | -4 415.33 | -3 434.44 | -3 182.31 | -4 233.84 | -3 376.67 |
Other operating expenses | -44.47 | -21.80 | -26.87 | ||
Total depreciation | -1 466.00 | -2 118.16 | -3 229.86 | -4 563.52 | -4 799.91 |
EBIT | 2 898.09 | 5 410.70 | 5 594.69 | 6 598.67 | 5 084.78 |
Other financial income | 175.49 | 127.35 | 50.99 | 12.27 | |
Other financial expenses | - 141.57 | - 296.40 | - 268.65 | - 498.83 | -1 398.56 |
Net income from associates (fin.) | - 294.86 | 74.90 | 48.65 | ||
Pre-tax profit | 2 637.15 | 5 316.55 | 5 425.68 | 6 099.84 | 3 698.49 |
Income taxes | - 650.86 | -1 154.45 | -1 185.91 | -1 345.48 | -1 166.23 |
Net earnings | 1 986.29 | 4 162.10 | 4 239.77 | 4 754.36 | 2 532.26 |
Assets (kEUR)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 10.82 | ||||
Intangible rights | 105.41 | 89.82 | 22.11 | 70.74 | 41.40 |
Intangible assets total | 116.22 | 89.82 | 22.11 | 70.74 | 41.40 |
Machinery and equipment | 12 826.75 | 20 115.58 | 28 796.31 | 37 269.87 | 37 937.32 |
Advance payments and construction in progress | 627.28 | 2 304.04 | 8 626.87 | 3 913.22 | 5 277.46 |
Tangible assets total | 13 454.03 | 22 419.63 | 37 423.19 | 41 183.08 | 43 214.78 |
Holdings in group member companies | 174.49 | ||||
Other receivables | 61.56 | 5.50 | 8.60 | 8.60 | |
Investments total | 236.04 | 5.50 | 8.60 | 8.60 | |
Long term receivables total | |||||
Finished products/goods | 7 693.61 | 11 534.28 | 12 927.65 | 12 115.94 | 10 957.56 |
Advance payments | 1 323.63 | 73.74 | 157.29 | 238.81 | |
Inventories total | 9 017.24 | 11 608.02 | 13 084.94 | 12 115.94 | 11 196.37 |
Current trade debtors | 7 895.35 | 8 456.30 | 7 552.66 | 5 386.32 | 7 927.49 |
Current amounts owed by group member comp. | 1 906.52 | 1 885.95 | 747.00 | 1 029.68 | 785.90 |
Prepayments and accrued income | 87.76 | 132.01 | 237.61 | 194.31 | 439.02 |
Current other receivables | 1 818.60 | 898.80 | 3 229.27 | 248.66 | 371.15 |
Short term receivables total | 11 708.22 | 11 373.06 | 11 766.54 | 6 858.98 | 9 523.56 |
Cash and bank deposits | 53.07 | 46.12 | 5.27 | 1.87 | |
Cash and cash equivalents | 53.07 | 46.12 | 5.27 | 1.87 | |
Balance sheet total (assets) | 34 584.84 | 45 542.15 | 62 302.04 | 60 239.20 | 63 984.71 |
Equity and liabilities (kEUR)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 341.05 | 1 341.05 | 1 341.05 | 1 341.05 | 1 341.05 |
Retained earnings | 7 273.52 | 9 259.81 | 13 421.91 | 17 661.68 | 22 416.04 |
Profit of the financial year | 1 986.29 | 4 162.10 | 4 239.77 | 4 754.36 | 2 532.26 |
Shareholders equity total | 10 600.86 | 14 762.96 | 19 002.73 | 23 757.09 | 26 289.35 |
Provisions | 115.35 | 1 132.56 | 2 170.54 | 2 832.05 | 3 340.81 |
Non-current leasing loans | 364.06 | 210.12 | |||
Non-current other liabilities | 118.88 | 264.66 | |||
Non-current liabilities total | 482.94 | 474.78 | |||
Current loans from credit institutions | 143.46 | 149.86 | 196.71 | ||
Advances received | 1 242.06 | 710.72 | 1 222.46 | 1 125.00 | |
Current trade creditors | 7 497.72 | 5 709.57 | 10 653.08 | 5 314.46 | 5 092.66 |
Current owed to group member | 14 319.89 | 20 633.56 | 28 118.66 | 25 208.86 | 26 774.91 |
Short-term deferred tax liabilities | 22.86 | 160.11 | 356.39 | 667.04 | 657.47 |
Other non-interest bearing current liabilities | 1 401.76 | 1 276.68 | 1 093.20 | 1 237.23 | 704.52 |
Current liabilities total | 23 385.69 | 29 171.85 | 41 128.77 | 33 650.06 | 34 354.55 |
Balance sheet total (liabilities) | 34 584.84 | 45 542.15 | 62 302.04 | 60 239.20 | 63 984.71 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions

... and more!
No registration needed.