REINER LARSEN MASKINFABRIK A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.8% 1.2% 2.3% 2.3% 1.0%  
Credit score (0-100)  72 82 63 64 84  
Credit rating  A A BBB BBB A  
Credit limit (kDKK)  1.6 128.7 0.0 0.0 198.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  6,800 5,984 5,698 5,814 5,446  
EBITDA  568 553 715 855 969  
EBIT  387 337 461 615 749  
Pre-tax profit (PTP)  391.0 336.3 452.2 585.3 743.7  
Net earnings  294.8 262.1 352.3 457.1 580.5  
Pre-tax profit without non-rec. items  391 336 452 585 744  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  644 736 542 506 642  
Shareholders equity total  2,746 3,008 1,860 1,957 2,538  
Interest-bearing liabilities  0.0 0.8 278 631 582  
Balance sheet total (assets)  4,609 5,359 4,177 4,494 4,250  

Net Debt  -619 -1,574 278 631 562  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  6,800 5,984 5,698 5,814 5,446  
Gross profit growth  -13.9% -12.0% -4.8% 2.0% -6.3%  
Employees  13 13 13 12 11  
Employee growth %  0.0% 0.0% 0.0% -7.7% -8.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,609 5,359 4,177 4,494 4,250  
Balance sheet change%  -15.0% 16.3% -22.1% 7.6% -5.4%  
Added value  568.1 552.9 715.1 869.1 968.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -18 -124 -448 -276 -83  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  5.7% 5.6% 8.1% 10.6% 13.8%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  8.0% 7.0% 9.7% 14.3% 17.4%  
ROI %  12.4% 10.7% 15.0% 23.9% 26.6%  
ROE %  9.4% 9.1% 14.5% 23.9% 25.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  59.6% 56.1% 44.5% 49.1% 59.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -109.0% -284.6% 38.8% 73.8% 58.0%  
Gearing %  0.0% 0.0% 14.9% 32.2% 22.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 3,020.3% 6.9% 7.9% 2.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.1 2.4 1.8 1.9 1.9  
Current Ratio  2.2 2.4 1.8 1.5 1.9  
Cash and cash equivalent  619.4 1,574.6 0.0 0.0 20.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,995.0 2,527.1 1,505.6 1,289.7 1,604.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  44 43 55 72 88  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  44 43 55 71 88  
EBIT / employee  30 26 35 51 68  
Net earnings / employee  23 20 27 38 53