Dross + Schaffer GmbH

{
  "id": "16e2fefb-a3e1-4b63-a552-6347e5f4e3ca",
  "euId": "DED2601V.HRB198189",
  "name": "Dross + Schaffer GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2012-04-16T00:00:00",
  "vatId": "DE812613871",
  "hq": {
    "line2": null,
    "street": "Birkerfeld 1",
    "city": "Warngau",
    "zipCode": "83627",
    "state": "BY",
    "country": "DE",
    "latitude": 47.8604238,
    "longitude": 11.7192991
  },
  "contactData": {
    "emails": [
      "info@dross-schaffer.de"
    ],
    "phones": [
      "+49 80244752720"
    ],
    "websites": [
      "http://kuechen-dross-schaffer.de"
    ],
    "faxes": [
      "+49 8945303150"
    ]
  },
  "managers": [
    {
      "name": "Florian Schwarz",
      "position": "Managing Director",
      "startDate": "2019-01-10T00:00:00",
      "endDate": null
    },
    {
      "name": "Stephan Kirchner",
      "position": "Managing Director",
      "startDate": "2013-10-31T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "8121"
    ],
    "nace": [
      "81.21"
    ],
    "nace2025": [
      "81.21",
      "96.91"
    ],
    "naics": [
      "561720"
    ],
    "uksic": [
      "81.21"
    ],
    "wz": [
      "81.21.0"
    ]
  },
  "financials": [
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 18901.23,
      "balanceTotalIsEstimate": false,
      "earnings": -6098.77,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 81000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": -7.529345679012346,
      "returnOnSalesIsEstimate": true,
      "equity": 18901.23,
      "equityIsEstimate": false,
      "equityRatio": 100,
      "equityRatioIsEstimate": false,
      "cash": 12483.92,
      "cashIsEstimate": false,
      "receivables": 6218.31,
      "receivablesIsEstimate": false,
      "liabilities": 0,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 278781.11,
      "balanceTotalIsEstimate": false,
      "earnings": 47257.5,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": 1258.0246913580247,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.296136363636363,
      "returnOnSalesIsEstimate": true,
      "equity": 66158.73,
      "equityIsEstimate": false,
      "equityRatio": 23.731424987869516,
      "equityRatioIsEstimate": false,
      "cash": 126502.7,
      "cashIsEstimate": false,
      "receivables": 17343.3,
      "receivablesIsEstimate": false,
      "liabilities": 196898.05,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 521723.21,
      "balanceTotalIsEstimate": false,
      "earnings": 121337.83,
      "earningsIsEstimate": false,
      "earningsCagr": 156.7588848330953,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 409.17507721731556,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.777991904761905,
      "returnOnSalesIsEstimate": true,
      "equity": 187496.56,
      "equityIsEstimate": false,
      "equityRatio": 35.93793728287457,
      "equityRatioIsEstimate": false,
      "cash": 288486.69,
      "cashIsEstimate": false,
      "receivables": 79044.58,
      "receivablesIsEstimate": false,
      "liabilities": 250044.06,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 407131.45,
      "balanceTotalIsEstimate": false,
      "earnings": -44.88,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 170.3200886921511,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.002805,
      "returnOnSalesIsEstimate": true,
      "equity": 187451.68,
      "equityIsEstimate": false,
      "equityRatio": 46.04205349402508,
      "equityRatioIsEstimate": false,
      "cash": 165478.18,
      "cashIsEstimate": false,
      "receivables": 57968.36,
      "receivablesIsEstimate": false,
      "liabilities": 176239.89,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 417070.9,
      "balanceTotalIsEstimate": false,
      "earnings": -16917.66,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1700000,
      "revenueIsEstimate": true,
      "revenueCagr": 114.03804505060569,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.9951564705882352,
      "returnOnSalesIsEstimate": true,
      "equity": 170534.02,
      "equityIsEstimate": false,
      "equityRatio": 40.88849641631674,
      "equityRatioIsEstimate": false,
      "cash": 120579.78,
      "cashIsEstimate": false,
      "receivables": 47009.21,
      "receivablesIsEstimate": false,
      "liabilities": 235763.88,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 807622.51,
      "balanceTotalIsEstimate": false,
      "earnings": 103148.36,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 3200000,
      "revenueIsEstimate": true,
      "revenueCagr": 30.5988411451221,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.2233862500000003,
      "returnOnSalesIsEstimate": true,
      "equity": 273682.38,
      "equityIsEstimate": false,
      "equityRatio": 33.88741356404244,
      "equityRatioIsEstimate": false,
      "cash": 452879.42,
      "cashIsEstimate": false,
      "receivables": 74899.2,
      "receivablesIsEstimate": false,
      "liabilities": 468416.36,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 539398.97,
      "balanceTotalIsEstimate": false,
      "earnings": 98098.3,
      "earningsIsEstimate": false,
      "earningsCagr": -4.8959188493156836,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.671347619047619,
      "returnOnSalesIsEstimate": true,
      "equity": 298155.68,
      "equityIsEstimate": false,
      "equityRatio": 55.27553751168639,
      "equityRatioIsEstimate": false,
      "cash": 188232.32,
      "cashIsEstimate": false,
      "receivables": 111153.56,
      "receivablesIsEstimate": false,
      "liabilities": 220922.29,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 596520.83,
      "balanceTotalIsEstimate": false,
      "earnings": -92813.1,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2400000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.668191970032147,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -3.8672125,
      "returnOnSalesIsEstimate": true,
      "equity": 151803.07,
      "equityIsEstimate": false,
      "equityRatio": 25.448075300237218,
      "equityRatioIsEstimate": false,
      "cash": 205696.19,
      "cashIsEstimate": false,
      "receivables": 122100.45,
      "receivablesIsEstimate": false,
      "liabilities": 372448.76,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 563001.96,
      "balanceTotalIsEstimate": false,
      "earnings": 34343.09,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.658001012068571,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.5610495454545454,
      "returnOnSalesIsEstimate": true,
      "equity": 236146.16,
      "equityIsEstimate": false,
      "equityRatio": 41.944109750523786,
      "equityRatioIsEstimate": false,
      "cash": 207890.72,
      "cashIsEstimate": false,
      "receivables": 124140.24,
      "receivablesIsEstimate": false,
      "liabilities": 298909.8,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 778947.17,
      "balanceTotalIsEstimate": false,
      "earnings": 108918.46,
      "earningsIsEstimate": false,
      "earningsCagr": 217.14810752323106,
      "earningsCagrIsEstimate": false,
      "revenue": 3100000,
      "revenueIsEstimate": true,
      "revenueCagr": -0.7905758382059536,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.5134987096774193,
      "returnOnSalesIsEstimate": true,
      "equity": 326049.34,
      "equityIsEstimate": false,
      "equityRatio": 41.85769620294018,
      "equityRatioIsEstimate": false,
      "cash": 323549.53,
      "cashIsEstimate": false,
      "receivables": 129016.64,
      "receivablesIsEstimate": false,
      "liabilities": 360047.79,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 900220.63,
      "balanceTotalIsEstimate": false,
      "earnings": 113142.87,
      "earningsIsEstimate": false,
      "earningsCagr": 81.50722266513932,
      "earningsCagrIsEstimate": false,
      "revenue": 3500000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.621936646749933,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.232653428571428,
      "returnOnSalesIsEstimate": true,
      "equity": 357698.66,
      "equityIsEstimate": false,
      "equityRatio": 39.73455485018156,
      "equityRatioIsEstimate": false,
      "cash": 430739.42,
      "cashIsEstimate": false,
      "receivables": 121270.21,
      "receivablesIsEstimate": false,
      "liabilities": 444583.84,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 673516.06,
      "balanceTotalIsEstimate": false,
      "earnings": 58594.84,
      "earningsIsEstimate": false,
      "earningsCagr": 19.492322291952746,
      "earningsCagrIsEstimate": false,
      "revenue": 2700000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.988357195355884,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.170179259259259,
      "returnOnSalesIsEstimate": true,
      "equity": 416293.5,
      "equityIsEstimate": false,
      "equityRatio": 61.80899383453454,
      "equityRatioIsEstimate": false,
      "cash": 315503.7,
      "cashIsEstimate": false,
      "receivables": 109777.36,
      "receivablesIsEstimate": false,
      "liabilities": 225464.34,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 719338.35,
      "balanceTotalIsEstimate": false,
      "earnings": -2356.96,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.214506995773994,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.08417714285714287,
      "returnOnSalesIsEstimate": true,
      "equity": 410356.34,
      "equityIsEstimate": false,
      "equityRatio": 57.04635933841148,
      "equityRatioIsEstimate": false,
      "cash": 357401.18,
      "cashIsEstimate": false,
      "receivables": 87785.92,
      "receivablesIsEstimate": false,
      "liabilities": 300335.01,
      "liabilitiesIsEstimate": false
    }
  ]
}