Berthold Ilse GmbH

{
  "id": "c0d5af1f-e5f9-47ab-a5b0-cc079bdd3a97",
  "euId": "DEP2204.HRB201550",
  "name": "Berthold Ilse GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2011-05-30T00:00:00",
  "vatId": "DE277268165",
  "hq": {
    "line2": null,
    "street": "Siemensstr. 9",
    "city": "Uslar",
    "zipCode": "37170",
    "state": "NI",
    "country": "DE",
    "latitude": 51.6661769,
    "longitude": 9.6261781
  },
  "contactData": {
    "emails": [
      "info@ilse-ausbau.de"
    ],
    "phones": [
      "+49 55716032"
    ],
    "websites": [
      "https://ilse-ausbau.de"
    ],
    "faxes": [
      "+49 55716034"
    ]
  },
  "managers": [
    {
      "name": "Berthold Ilse",
      "position": "Managing Director",
      "startDate": "2011-05-30T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "4390"
    ],
    "nace": [
      "43.91"
    ],
    "nace2025": [
      "43.41"
    ],
    "naics": [
      "2362",
      "2381",
      "2382",
      "2383",
      "2389",
      "5617"
    ],
    "uksic": [
      "43.91"
    ],
    "wz": [
      "43.91.2"
    ]
  },
  "financials": [
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 332395.26,
      "balanceTotalIsEstimate": false,
      "earnings": 104863.52,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 790000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 13.27386329113924,
      "returnOnSalesIsEstimate": true,
      "equity": 129863.52,
      "equityIsEstimate": false,
      "equityRatio": 39.06900477461682,
      "equityRatioIsEstimate": false,
      "cash": 108350.92,
      "cashIsEstimate": false,
      "receivables": 34441.33,
      "receivablesIsEstimate": false,
      "liabilities": 144839.11,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 566436.6,
      "balanceTotalIsEstimate": false,
      "earnings": 182802.23,
      "earningsIsEstimate": false,
      "earningsCagr": 74.32394983498551,
      "earningsCagrIsEstimate": false,
      "revenue": 1300000,
      "revenueIsEstimate": true,
      "revenueCagr": 64.55696202531647,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 14.06171,
      "returnOnSalesIsEstimate": true,
      "equity": 312665.75,
      "equityIsEstimate": false,
      "equityRatio": 55.198719503647894,
      "equityRatioIsEstimate": false,
      "cash": 192767.16,
      "cashIsEstimate": false,
      "receivables": 125973.76,
      "receivablesIsEstimate": false,
      "liabilities": 72066.12,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 638264.99,
      "balanceTotalIsEstimate": false,
      "earnings": 109661.92,
      "earningsIsEstimate": false,
      "earningsCagr": 2.262335441041996,
      "earningsCagrIsEstimate": false,
      "revenue": 1400000,
      "revenueIsEstimate": true,
      "revenueCagr": 33.12219569756867,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.832994285714285,
      "returnOnSalesIsEstimate": true,
      "equity": 422327.67,
      "equityIsEstimate": false,
      "equityRatio": 66.16807699259833,
      "equityRatioIsEstimate": false,
      "cash": 204100.43,
      "cashIsEstimate": false,
      "receivables": 94196.09,
      "receivablesIsEstimate": false,
      "liabilities": 65684.73,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1039121.23,
      "balanceTotalIsEstimate": false,
      "earnings": 343511.58,
      "earningsIsEstimate": false,
      "earningsCagr": 48.51568297118847,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 40.690637171551344,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 15.61416272727273,
      "returnOnSalesIsEstimate": true,
      "equity": 765839.25,
      "equityIsEstimate": false,
      "equityRatio": 73.70066435847914,
      "equityRatioIsEstimate": false,
      "cash": 641985.23,
      "cashIsEstimate": false,
      "receivables": 95424.66,
      "receivablesIsEstimate": false,
      "liabilities": 68107.98,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1344659.57,
      "balanceTotalIsEstimate": false,
      "earnings": 128436.24,
      "earningsIsEstimate": false,
      "earningsCagr": 5.2000116249371064,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 37.209042926618686,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.587008571428572,
      "returnOnSalesIsEstimate": true,
      "equity": 894275.49,
      "equityIsEstimate": false,
      "equityRatio": 66.50571713106537,
      "equityRatioIsEstimate": false,
      "cash": 593516.34,
      "cashIsEstimate": false,
      "receivables": 173116.59,
      "receivablesIsEstimate": false,
      "liabilities": 119464.08,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1135074.79,
      "balanceTotalIsEstimate": false,
      "earnings": 205426.36,
      "earningsIsEstimate": false,
      "earningsCagr": 2.9600323538190088,
      "earningsCagrIsEstimate": false,
      "revenue": 2400000,
      "revenueIsEstimate": true,
      "revenueCagr": 16.564679083053058,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 8.559431666666665,
      "returnOnSalesIsEstimate": true,
      "equity": 821942.95,
      "equityIsEstimate": false,
      "equityRatio": 72.41310944805672,
      "equityRatioIsEstimate": false,
      "cash": 450816.75,
      "cashIsEstimate": false,
      "receivables": 42566.53,
      "receivablesIsEstimate": false,
      "liabilities": 30547.84,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1168524.03,
      "balanceTotalIsEstimate": false,
      "earnings": 260343.03,
      "earningsIsEstimate": false,
      "earningsCagr": 24.128791567815398,
      "earningsCagrIsEstimate": false,
      "revenue": 2500000,
      "revenueIsEstimate": true,
      "revenueCagr": 15.59871147906977,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 10.4137212,
      "returnOnSalesIsEstimate": true,
      "equity": 810640.84,
      "equityIsEstimate": false,
      "equityRatio": 69.37305688099542,
      "equityRatioIsEstimate": false,
      "cash": 436586.85,
      "cashIsEstimate": false,
      "receivables": 209780.93,
      "receivablesIsEstimate": false,
      "liabilities": 41724.19,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1326192.31,
      "balanceTotalIsEstimate": false,
      "earnings": 215637.66,
      "earningsIsEstimate": false,
      "earningsCagr": -10.988564072644635,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.214506995773994,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.701345,
      "returnOnSalesIsEstimate": true,
      "equity": 870408.94,
      "equityIsEstimate": false,
      "equityRatio": 65.63218120304136,
      "equityRatioIsEstimate": false,
      "cash": 629310.89,
      "cashIsEstimate": false,
      "receivables": 315260.87,
      "receivablesIsEstimate": false,
      "liabilities": 132168.37,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1107954.66,
      "balanceTotalIsEstimate": false,
      "earnings": 119128.41,
      "earningsIsEstimate": false,
      "earningsCagr": -1.8631891586159632,
      "earningsCagrIsEstimate": false,
      "revenue": 2400000,
      "revenueIsEstimate": true,
      "revenueCagr": -3.7804541804238534,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.96368375,
      "returnOnSalesIsEstimate": true,
      "equity": 717890.49,
      "equityIsEstimate": false,
      "equityRatio": 64.79421188589072,
      "equityRatioIsEstimate": false,
      "cash": 446255.35,
      "cashIsEstimate": false,
      "receivables": 223781.72,
      "receivablesIsEstimate": false,
      "liabilities": 31354.17,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 929300.26,
      "balanceTotalIsEstimate": false,
      "earnings": 112958.46,
      "earningsIsEstimate": false,
      "earningsCagr": -13.887609006166402,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.455720779563322,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.6479230000000005,
      "returnOnSalesIsEstimate": true,
      "equity": 491293.1,
      "equityIsEstimate": false,
      "equityRatio": 52.86699263379093,
      "equityRatioIsEstimate": false,
      "cash": 303300.87,
      "cashIsEstimate": false,
      "receivables": 221703.24,
      "receivablesIsEstimate": false,
      "liabilities": 34323.16,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 956498.29,
      "balanceTotalIsEstimate": false,
      "earnings": 190691.57,
      "earningsIsEstimate": false,
      "earningsCagr": -7.488358966899966,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.265202826184044,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 9.080550952380953,
      "returnOnSalesIsEstimate": true,
      "equity": 410337.81,
      "equityIsEstimate": false,
      "equityRatio": 42.90000455724808,
      "equityRatioIsEstimate": false,
      "cash": 301300.61,
      "cashIsEstimate": false,
      "receivables": 245989.76,
      "receivablesIsEstimate": false,
      "liabilities": 35583.48,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 956628.38,
      "balanceTotalIsEstimate": false,
      "earnings": 202234.45,
      "earningsIsEstimate": false,
      "earningsCagr": -1.5914954972918727,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": -6.939514089790045,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 9.630211904761905,
      "returnOnSalesIsEstimate": true,
      "equity": 340929.76,
      "equityIsEstimate": false,
      "equityRatio": 35.63868343525414,
      "equityRatioIsEstimate": false,
      "cash": 317115.89,
      "cashIsEstimate": false,
      "receivables": 155338.17,
      "receivablesIsEstimate": false,
      "liabilities": 76311.62,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 837481.1,
      "balanceTotalIsEstimate": false,
      "earnings": 202967.44,
      "earningsIsEstimate": false,
      "earningsCagr": 14.249092001320651,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": -6.939514089790045,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 11.275968888888888,
      "returnOnSalesIsEstimate": true,
      "equity": 272250.34,
      "equityIsEstimate": false,
      "equityRatio": 32.50823690230144,
      "equityRatioIsEstimate": false,
      "cash": 359954.98,
      "cashIsEstimate": false,
      "receivables": 122418.42,
      "receivablesIsEstimate": false,
      "liabilities": 17508.76,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 849586.72,
      "balanceTotalIsEstimate": false,
      "earnings": 234826.96,
      "earningsIsEstimate": false,
      "earningsCagr": 20.076300291054807,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.2741455098566168,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 12.359313684210525,
      "returnOnSalesIsEstimate": true,
      "equity": 167519.6,
      "equityIsEstimate": false,
      "equityRatio": 19.7177752495943,
      "equityRatioIsEstimate": false,
      "cash": 316418.1,
      "cashIsEstimate": false,
      "receivables": 67428.69,
      "receivablesIsEstimate": false,
      "liabilities": 109446.12,
      "liabilitiesIsEstimate": false
    }
  ]
}