Graf Consultings GmbH

{
  "id": "1fa14e21-10aa-433d-a01f-60b0b201a112",
  "euId": "DED2102V.HRB17870",
  "name": "Graf Consultings GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2000-06-07T00:00:00",
  "vatId": "DE209478341",
  "hq": {
    "line2": null,
    "street": "Karwendelstr. 7",
    "city": "Windach",
    "zipCode": "86949",
    "state": "BY",
    "country": "DE",
    "latitude": 48.067287,
    "longitude": 11.0349507
  },
  "contactData": {
    "emails": [
      "info@gc-gmbh.com"
    ],
    "phones": [
      "+49 81932509830"
    ],
    "websites": [
      "https://www.gc-gmbh.com"
    ],
    "faxes": [
      "+49 81939982946"
    ]
  },
  "managers": [
    {
      "name": "Dieter Graf",
      "position": "Managing Director",
      "startDate": "2002-07-17T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "702"
    ],
    "nace": [
      "70.2"
    ],
    "nace2025": [
      "70.2"
    ],
    "naics": [],
    "uksic": [
      "70.2"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2005,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 97216.51,
      "balanceTotalIsEstimate": false,
      "earnings": 6747.23,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 0.421701875,
      "returnOnSalesIsEstimate": true,
      "equity": 32018.03,
      "equityIsEstimate": false,
      "equityRatio": 32.934765915789406,
      "equityRatioIsEstimate": false,
      "cash": 8552.79,
      "cashIsEstimate": false,
      "receivables": 73535.45,
      "receivablesIsEstimate": false,
      "liabilities": 43340.48,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2006,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 115102.74,
      "balanceTotalIsEstimate": false,
      "earnings": 10288.63,
      "earningsIsEstimate": false,
      "earningsCagr": 52.48672418162712,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.6430393749999999,
      "returnOnSalesIsEstimate": true,
      "equity": 42306.66,
      "equityIsEstimate": false,
      "equityRatio": 36.75556289971899,
      "equityRatioIsEstimate": false,
      "cash": 8208.1,
      "cashIsEstimate": false,
      "receivables": 74169.15,
      "receivablesIsEstimate": false,
      "liabilities": 38588.08,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 110783.59,
      "balanceTotalIsEstimate": false,
      "earnings": 13371.08,
      "earningsIsEstimate": false,
      "earningsCagr": 40.7733631565159,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": -17.084380241115007,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.2155527272727273,
      "returnOnSalesIsEstimate": true,
      "equity": 39677.74,
      "equityIsEstimate": false,
      "equityRatio": 35.81553910646875,
      "equityRatioIsEstimate": false,
      "cash": 42364.64,
      "cashIsEstimate": false,
      "receivables": 41665.43,
      "receivablesIsEstimate": false,
      "liabilities": 32474.85,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 93168.26,
      "balanceTotalIsEstimate": false,
      "earnings": 0,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 940000,
      "revenueIsEstimate": true,
      "revenueCagr": -16.246565819888293,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": true,
      "equity": 29301.92,
      "equityIsEstimate": false,
      "equityRatio": 31.45053905697069,
      "equityRatioIsEstimate": false,
      "cash": 37391.32,
      "cashIsEstimate": false,
      "receivables": 34311.02,
      "receivablesIsEstimate": false,
      "liabilities": 25718.34,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 81535.66,
      "balanceTotalIsEstimate": false,
      "earnings": 2757.6,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": -6.939514089790045,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.2298,
      "returnOnSalesIsEstimate": true,
      "equity": 32059.52,
      "equityIsEstimate": false,
      "equityRatio": 39.319630208426595,
      "equityRatioIsEstimate": false,
      "cash": 14479.29,
      "cashIsEstimate": false,
      "receivables": 48475.2,
      "receivablesIsEstimate": false,
      "liabilities": 34673.14,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 78329.69,
      "balanceTotalIsEstimate": false,
      "earnings": 0,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1000000,
      "revenueIsEstimate": true,
      "revenueCagr": -11.086029498053861,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": true,
      "equity": 33331.62,
      "equityIsEstimate": false,
      "equityRatio": 42.552983421739576,
      "equityRatioIsEstimate": false,
      "cash": 23590.72,
      "cashIsEstimate": false,
      "receivables": 39401.85,
      "receivablesIsEstimate": false,
      "liabilities": 24166.35,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 94840.81,
      "balanceTotalIsEstimate": false,
      "earnings": 3549.0999999999985,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1000000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.3545910323689467,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.35490999999999984,
      "returnOnSalesIsEstimate": true,
      "equity": 45212.34,
      "equityIsEstimate": false,
      "equityRatio": 47.671819757760396,
      "equityRatioIsEstimate": false,
      "cash": 32590.75,
      "cashIsEstimate": false,
      "receivables": 39820.9,
      "receivablesIsEstimate": false,
      "liabilities": 10667.47,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 148921.13,
      "balanceTotalIsEstimate": false,
      "earnings": -213.59999999999854,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1400000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.471447739685736,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.015257142857142754,
      "returnOnSalesIsEstimate": true,
      "equity": 65211.08,
      "equityIsEstimate": false,
      "equityRatio": 43.78900428703435,
      "equityRatioIsEstimate": false,
      "cash": 31857.93,
      "cashIsEstimate": false,
      "receivables": 57173.04,
      "receivablesIsEstimate": false,
      "liabilities": 48064.05,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 184463.08,
      "balanceTotalIsEstimate": false,
      "earnings": 51568.899999999994,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.297408333333333,
      "returnOnSalesIsEstimate": true,
      "equity": 96567.64,
      "equityIsEstimate": false,
      "equityRatio": 52.35066008872887,
      "equityRatioIsEstimate": false,
      "cash": 90655.12,
      "cashIsEstimate": false,
      "receivables": 46270.4,
      "receivablesIsEstimate": false,
      "liabilities": 39024.58,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 226676.09,
      "balanceTotalIsEstimate": false,
      "earnings": 22739.930000000008,
      "earningsIsEstimate": true,
      "earningsCagr": -55.903790850687116,
      "earningsCagrIsEstimate": true,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 21.788328563090676,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.033633181818182,
      "returnOnSalesIsEstimate": true,
      "equity": 119307.57,
      "equityIsEstimate": false,
      "equityRatio": 52.63350448651202,
      "equityRatioIsEstimate": false,
      "cash": 62633.34,
      "cashIsEstimate": false,
      "receivables": 108135.95,
      "receivablesIsEstimate": false,
      "liabilities": 33163.52,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 359237.93,
      "balanceTotalIsEstimate": false,
      "earnings": 103425.63999999998,
      "earningsIsEstimate": true,
      "earningsCagr": 41.61856017884471,
      "earningsCagrIsEstimate": true,
      "revenue": 3600000,
      "revenueIsEstimate": true,
      "revenueCagr": 37.744930799685974,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.872934444444444,
      "returnOnSalesIsEstimate": true,
      "equity": 222733.21,
      "equityIsEstimate": false,
      "equityRatio": 62.001584854917745,
      "equityRatioIsEstimate": false,
      "cash": 14012.01,
      "cashIsEstimate": false,
      "receivables": 218059.92,
      "receivablesIsEstimate": false,
      "liabilities": 38465.2,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 525545.44,
      "balanceTotalIsEstimate": false,
      "earnings": 67021.75999999998,
      "earningsIsEstimate": true,
      "earningsCagr": 9.129622657001612,
      "earningsCagrIsEstimate": true,
      "revenue": 5300000,
      "revenueIsEstimate": true,
      "revenueCagr": 39.48803569726091,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.2645615094339617,
      "returnOnSalesIsEstimate": true,
      "equity": 289754.97,
      "equityIsEstimate": false,
      "equityRatio": 55.134142159049084,
      "equityRatioIsEstimate": false,
      "cash": 6801.89,
      "cashIsEstimate": false,
      "receivables": 382571.81,
      "receivablesIsEstimate": false,
      "liabilities": 166317.64,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 650725.7,
      "balanceTotalIsEstimate": false,
      "earnings": 80069.22000000003,
      "earningsIsEstimate": true,
      "earningsCagr": 11.627046108406525,
      "earningsCagrIsEstimate": true,
      "revenue": 6800000,
      "revenueIsEstimate": true,
      "revenueCagr": 54.28791731200524,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.1774885294117652,
      "returnOnSalesIsEstimate": true,
      "equity": 369824.19,
      "equityIsEstimate": false,
      "equityRatio": 56.83257784347538,
      "equityRatioIsEstimate": false,
      "cash": 2202.53,
      "cashIsEstimate": false,
      "receivables": 538121.17,
      "receivablesIsEstimate": false,
      "liabilities": 198016.71,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 730996.92,
      "balanceTotalIsEstimate": false,
      "earnings": 98864.60999999999,
      "earningsIsEstimate": true,
      "earningsCagr": 44.39858367643392,
      "earningsCagrIsEstimate": true,
      "revenue": 7900000,
      "revenueIsEstimate": true,
      "revenueCagr": 37.65788814592577,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.2514507594936708,
      "returnOnSalesIsEstimate": true,
      "equity": 468688.8,
      "equityIsEstimate": false,
      "equityRatio": 64.11638505946098,
      "equityRatioIsEstimate": false,
      "cash": 5340.81,
      "cashIsEstimate": false,
      "receivables": 669903.61,
      "receivablesIsEstimate": false,
      "liabilities": 192755.41,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 662689.36,
      "balanceTotalIsEstimate": false,
      "earnings": 46418.31,
      "earningsIsEstimate": false,
      "earningsCagr": -18.15064207474235,
      "earningsCagrIsEstimate": true,
      "revenue": 7400000,
      "revenueIsEstimate": true,
      "revenueCagr": 19.738084076889994,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.6272744594594595,
      "returnOnSalesIsEstimate": true,
      "equity": 509107.11,
      "equityIsEstimate": false,
      "equityRatio": 76.82439778420466,
      "equityRatioIsEstimate": false,
      "cash": 14246.39,
      "cashIsEstimate": false,
      "receivables": 612873.97,
      "receivablesIsEstimate": false,
      "liabilities": 80435.27,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 731809.18,
      "balanceTotalIsEstimate": false,
      "earnings": 50765.32,
      "earningsIsEstimate": false,
      "earningsCagr": -6.709413167489664,
      "earningsCagrIsEstimate": true,
      "revenue": 7700000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.787706820110076,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.6592898701298702,
      "returnOnSalesIsEstimate": true,
      "equity": 494872.43,
      "equityIsEstimate": false,
      "equityRatio": 67.62315143409378,
      "equityRatioIsEstimate": false,
      "cash": 61265.16,
      "cashIsEstimate": false,
      "receivables": 647923.32,
      "receivablesIsEstimate": false,
      "liabilities": 69240.3,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 772045.46,
      "balanceTotalIsEstimate": false,
      "earnings": 56723.17,
      "earningsIsEstimate": false,
      "earningsCagr": -8.256833861434231,
      "earningsCagrIsEstimate": true,
      "revenue": 8200000,
      "revenueIsEstimate": true,
      "revenueCagr": 4.791542941758387,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.691745975609756,
      "returnOnSalesIsEstimate": true,
      "equity": 551595.6,
      "equityIsEstimate": false,
      "equityRatio": 71.4460000839847,
      "equityRatioIsEstimate": false,
      "cash": 37986.41,
      "cashIsEstimate": false,
      "receivables": 701089.05,
      "receivablesIsEstimate": false,
      "liabilities": 58391.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 704474.35,
      "balanceTotalIsEstimate": false,
      "earnings": 19625.68000000005,
      "earningsIsEstimate": true,
      "earningsCagr": -33.25081552667979,
      "earningsCagrIsEstimate": true,
      "revenue": 7100000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.633891105830455,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.2764180281690148,
      "returnOnSalesIsEstimate": true,
      "equity": 543221.28,
      "equityIsEstimate": false,
      "equityRatio": 77.1101573818834,
      "equityRatioIsEstimate": false,
      "cash": 17003.87,
      "cashIsEstimate": false,
      "receivables": 578568.27,
      "receivablesIsEstimate": false,
      "liabilities": 113537,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 727916.92,
      "balanceTotalIsEstimate": false,
      "earnings": 15991.969999999972,
      "earningsIsEstimate": true,
      "earningsCagr": -23.38687797099116,
      "earningsCagrIsEstimate": true,
      "revenue": 7400000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.21610770270270233,
      "returnOnSalesIsEstimate": true,
      "equity": 559213.25,
      "equityIsEstimate": false,
      "equityRatio": 76.82377406476552,
      "equityRatioIsEstimate": false,
      "cash": 37214.2,
      "cashIsEstimate": false,
      "receivables": 608913.72,
      "receivablesIsEstimate": false,
      "liabilities": 112633.43,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 751178.75,
      "balanceTotalIsEstimate": false,
      "earnings": 50101.02000000002,
      "earningsIsEstimate": true,
      "earningsCagr": -0.32876032396585986,
      "earningsCagrIsEstimate": true,
      "revenue": 8000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0.9601100868680268,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.6262627500000002,
      "returnOnSalesIsEstimate": true,
      "equity": 581314.27,
      "equityIsEstimate": false,
      "equityRatio": 77.38694285481319,
      "equityRatioIsEstimate": false,
      "cash": 17368.58,
      "cashIsEstimate": false,
      "receivables": 675858.17,
      "receivablesIsEstimate": false,
      "liabilities": 98256.18,
      "liabilitiesIsEstimate": false
    }
  ]
}