Henkel Modellbau GmbH

{
  "id": "be375a39-f734-4213-9309-639b77b6e180",
  "euId": "DEM1809.HRB2755",
  "name": "Henkel Modellbau GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "1979-01-31T00:00:00",
  "vatId": "DE230207368",
  "hq": {
    "line2": null,
    "street": "Goldbergstr. 12",
    "city": "Biedenkopf",
    "zipCode": "35216",
    "state": "HE",
    "country": "DE",
    "latitude": 50.91177,
    "longitude": 8.45833
  },
  "contactData": {
    "emails": [
      "info@henkelmodellbau.de"
    ],
    "phones": [
      "+49 646198430"
    ],
    "websites": [
      "https://www.henkelmodellbau.de"
    ],
    "faxes": [
      "+49 6421983030"
    ]
  },
  "managers": [
    {
      "name": "Christoph Henkel",
      "position": "Managing Director",
      "startDate": "2010-01-18T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "3290"
    ],
    "nace": [
      "32.99"
    ],
    "nace2025": [
      "32.50",
      "32.99"
    ],
    "naics": [
      "711510"
    ],
    "uksic": [
      "32.99"
    ],
    "wz": [
      "32.99.0"
    ]
  },
  "financials": [
    {
      "year": 2005,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 1180470,
      "balanceTotalIsEstimate": false,
      "earnings": -16512,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2300000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": -0.7179130434782609,
      "returnOnSalesIsEstimate": true,
      "equity": 511645,
      "equityIsEstimate": false,
      "equityRatio": 43.3424822316535,
      "equityRatioIsEstimate": false,
      "cash": 122211,
      "cashIsEstimate": false,
      "receivables": 545480,
      "receivablesIsEstimate": false,
      "liabilities": 453125,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2006,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 1287448,
      "balanceTotalIsEstimate": false,
      "earnings": 129396,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2500000,
      "revenueIsEstimate": true,
      "revenueCagr": 8.695652173913038,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.17584,
      "returnOnSalesIsEstimate": true,
      "equity": 715477,
      "equityIsEstimate": false,
      "equityRatio": 55.57327363901299,
      "equityRatioIsEstimate": false,
      "cash": 215254,
      "cashIsEstimate": false,
      "receivables": 408984,
      "receivablesIsEstimate": false,
      "liabilities": 245123,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 1773105.52,
      "balanceTotalIsEstimate": false,
      "earnings": 288926.42000000004,
      "earningsIsEstimate": true,
      "earningsCagr": 123.28852514760894,
      "earningsCagrIsEstimate": true,
      "revenue": 3300000,
      "revenueIsEstimate": true,
      "revenueCagr": 19.78241142570356,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 8.755346060606062,
      "returnOnSalesIsEstimate": true,
      "equity": 929968.01,
      "equityIsEstimate": false,
      "equityRatio": 52.4485429383808,
      "equityRatioIsEstimate": false,
      "cash": 462328.3,
      "cashIsEstimate": false,
      "receivables": 715002.86,
      "receivablesIsEstimate": false,
      "liabilities": 415102,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 1859248.12,
      "balanceTotalIsEstimate": false,
      "earnings": 226852.62,
      "earningsIsEstimate": true,
      "earningsCagr": 32.40716110112658,
      "earningsCagrIsEstimate": true,
      "revenue": 3500000,
      "revenueIsEstimate": true,
      "revenueCagr": 15.021776101472994,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.481503428571428,
      "returnOnSalesIsEstimate": true,
      "equity": 1231256.04,
      "equityIsEstimate": false,
      "equityRatio": 66.2233311818543,
      "equityRatioIsEstimate": false,
      "cash": 213898.17,
      "cashIsEstimate": false,
      "receivables": 1003179.5,
      "receivablesIsEstimate": false,
      "liabilities": 344688.78,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 1862011.6,
      "balanceTotalIsEstimate": false,
      "earnings": 30976.34999999986,
      "earningsIsEstimate": true,
      "earningsCagr": -37.90788347629819,
      "earningsCagrIsEstimate": true,
      "revenue": 3500000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.067002727539311,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.8850385714285675,
      "returnOnSalesIsEstimate": true,
      "equity": 1262232.39,
      "equityIsEstimate": false,
      "equityRatio": 67.7886426701101,
      "equityRatioIsEstimate": false,
      "cash": 414466.68,
      "cashIsEstimate": false,
      "receivables": 818558.01,
      "receivablesIsEstimate": false,
      "liabilities": 327625.55,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 2001240.83,
      "balanceTotalIsEstimate": false,
      "earnings": 142908.30000000005,
      "earningsIsEstimate": true,
      "earningsCagr": 2.5142291605441347,
      "earningsCagrIsEstimate": true,
      "revenue": 3700000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.297439048222866,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.8623864864864874,
      "returnOnSalesIsEstimate": true,
      "equity": 1405140.69,
      "equityIsEstimate": false,
      "equityRatio": 70.21347300814365,
      "equityRatioIsEstimate": false,
      "cash": 415083.5,
      "cashIsEstimate": false,
      "receivables": 682185.04,
      "receivablesIsEstimate": false,
      "liabilities": 262862.44,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 2783896.73,
      "balanceTotalIsEstimate": false,
      "earnings": 466302.3600000001,
      "earningsIsEstimate": true,
      "earningsCagr": 12.711982649388975,
      "earningsCagrIsEstimate": true,
      "revenue": 4900000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.387661977681395,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 9.516374693877554,
      "returnOnSalesIsEstimate": true,
      "equity": 1871443.05,
      "equityIsEstimate": false,
      "equityRatio": 67.22386753189656,
      "equityRatioIsEstimate": false,
      "cash": 419796.52,
      "cashIsEstimate": false,
      "receivables": 1353297.14,
      "receivablesIsEstimate": false,
      "liabilities": 483064.99,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 3195505.15,
      "balanceTotalIsEstimate": false,
      "earnings": 640644.1399999999,
      "earningsIsEstimate": true,
      "earningsCagr": 29.633803819130122,
      "earningsCagrIsEstimate": true,
      "revenue": 5500000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.96277689732501,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 11.64807527272727,
      "returnOnSalesIsEstimate": true,
      "equity": 2012087.19,
      "equityIsEstimate": false,
      "equityRatio": 62.96616952721856,
      "equityRatioIsEstimate": false,
      "cash": 1225717.73,
      "cashIsEstimate": false,
      "receivables": 989134.3,
      "receivablesIsEstimate": false,
      "liabilities": 531367.18,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 3659138.05,
      "balanceTotalIsEstimate": false,
      "earnings": 498526.43999999994,
      "earningsIsEstimate": true,
      "earningsCagr": 100.29240828701491,
      "earningsCagrIsEstimate": true,
      "revenue": 6200000,
      "revenueIsEstimate": true,
      "revenueCagr": 15.366817209169149,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 8.040749032258065,
      "returnOnSalesIsEstimate": true,
      "equity": 2510613.63,
      "equityIsEstimate": false,
      "equityRatio": 68.61215935813081,
      "equityRatioIsEstimate": false,
      "cash": 1337011.4,
      "cashIsEstimate": false,
      "receivables": 1305359.58,
      "receivablesIsEstimate": false,
      "liabilities": 573267.99,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 3943305.37,
      "balanceTotalIsEstimate": false,
      "earnings": 461551.01000000024,
      "earningsIsEstimate": true,
      "earningsCagr": 34.05732932085903,
      "earningsCagrIsEstimate": true,
      "revenue": 6600000,
      "revenueIsEstimate": true,
      "revenueCagr": 15.567455910043382,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.993197121212125,
      "returnOnSalesIsEstimate": true,
      "equity": 2972164.64,
      "equityIsEstimate": false,
      "equityRatio": 75.37241884972251,
      "equityRatioIsEstimate": false,
      "cash": 717781.81,
      "cashIsEstimate": false,
      "receivables": 1974213.36,
      "receivablesIsEstimate": false,
      "liabilities": 356784.19,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4283831.35,
      "balanceTotalIsEstimate": false,
      "earnings": 310862.70999999996,
      "earningsIsEstimate": true,
      "earningsCagr": -9.640201493545108,
      "earningsCagrIsEstimate": true,
      "revenue": 7100000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.714888774602382,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.378348028169014,
      "returnOnSalesIsEstimate": true,
      "equity": 3283027.35,
      "equityIsEstimate": false,
      "equityRatio": 76.63764237590726,
      "equityRatioIsEstimate": false,
      "cash": 1373199.27,
      "cashIsEstimate": false,
      "receivables": 1660312.44,
      "receivablesIsEstimate": false,
      "liabilities": 461133.41,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4175417.23,
      "balanceTotalIsEstimate": false,
      "earnings": 192060.72999999998,
      "earningsIsEstimate": true,
      "earningsCagr": -26.004479523228685,
      "earningsCagrIsEstimate": true,
      "revenue": 6900000,
      "revenueIsEstimate": true,
      "revenueCagr": 5.833120202640263,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.78348884057971,
      "returnOnSalesIsEstimate": true,
      "equity": 3411450.08,
      "equityIsEstimate": false,
      "equityRatio": 81.70321412406491,
      "equityRatioIsEstimate": false,
      "cash": 1604539.44,
      "cashIsEstimate": false,
      "receivables": 1192321.51,
      "receivablesIsEstimate": false,
      "liabilities": 418981.3,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 3840774.95,
      "balanceTotalIsEstimate": false,
      "earnings": -386529.64,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 6400000,
      "revenueIsEstimate": true,
      "revenueCagr": 0.7968757453088893,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -6.0395256250000005,
      "returnOnSalesIsEstimate": true,
      "equity": 3024920.44,
      "equityIsEstimate": false,
      "equityRatio": 78.75807563262721,
      "equityRatioIsEstimate": false,
      "cash": 1507762.6,
      "cashIsEstimate": false,
      "receivables": 1068686.96,
      "receivablesIsEstimate": false,
      "liabilities": 419998.41,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4313785.68,
      "balanceTotalIsEstimate": false,
      "earnings": 285616.64,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 7100000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.8423948459306505,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.022769577464789,
      "returnOnSalesIsEstimate": true,
      "equity": 3310537.08,
      "equityIsEstimate": false,
      "equityRatio": 76.74319786791077,
      "equityRatioIsEstimate": false,
      "cash": 1450757.05,
      "cashIsEstimate": false,
      "receivables": 1012179.29,
      "receivablesIsEstimate": false,
      "liabilities": 587080.6,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4090816.88,
      "balanceTotalIsEstimate": false,
      "earnings": -361476.48,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 6800000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.0735007060400203,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -5.315830588235293,
      "returnOnSalesIsEstimate": true,
      "equity": 2949060.6,
      "equityIsEstimate": false,
      "equityRatio": 72.08977293552186,
      "equityRatioIsEstimate": false,
      "cash": 513612.31,
      "cashIsEstimate": false,
      "receivables": 2021651.68,
      "receivablesIsEstimate": false,
      "liabilities": 719631.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 3321634.4,
      "balanceTotalIsEstimate": false,
      "earnings": -599815.65,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 5700000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.664106489403174,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -10.52308157894737,
      "returnOnSalesIsEstimate": true,
      "equity": 2349244.95,
      "equityIsEstimate": false,
      "equityRatio": 70.72557262774014,
      "equityRatioIsEstimate": false,
      "cash": 1235519.24,
      "cashIsEstimate": false,
      "receivables": 808655.14,
      "receivablesIsEstimate": false,
      "liabilities": 533458.45,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4982610.4,
      "balanceTotalIsEstimate": false,
      "earnings": -733093.24,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 8000000,
      "revenueIsEstimate": true,
      "revenueCagr": 5.737126344056409,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -9.1636655,
      "returnOnSalesIsEstimate": true,
      "equity": 1616151.71,
      "equityIsEstimate": false,
      "equityRatio": 32.43584346871672,
      "equityRatioIsEstimate": false,
      "cash": 2433952.77,
      "cashIsEstimate": false,
      "receivables": 1206241.48,
      "receivablesIsEstimate": false,
      "liabilities": 2805993.69,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4215230.76,
      "balanceTotalIsEstimate": false,
      "earnings": -927804.63,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 7000000,
      "revenueIsEstimate": true,
      "revenueCagr": -0.353987855277238,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -13.254351857142858,
      "returnOnSalesIsEstimate": true,
      "equity": 688347.08,
      "equityIsEstimate": false,
      "equityRatio": 16.329997553918023,
      "equityRatioIsEstimate": false,
      "cash": 1573555.88,
      "cashIsEstimate": false,
      "receivables": 1022088.99,
      "receivablesIsEstimate": false,
      "liabilities": 2932530.05,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 4211357.62,
      "balanceTotalIsEstimate": false,
      "earnings": -535822.47,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 7000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0.7273206430005619,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -7.6546067142857135,
      "returnOnSalesIsEstimate": true,
      "equity": 152524.61,
      "equityIsEstimate": false,
      "equityRatio": 3.621744429294038,
      "equityRatioIsEstimate": false,
      "cash": 712960.59,
      "cashIsEstimate": false,
      "receivables": 1768150.6,
      "receivablesIsEstimate": false,
      "liabilities": 3548862.55,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 2921236.81,
      "balanceTotalIsEstimate": false,
      "earnings": -253303.41,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 5100000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.742336912358556,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -4.966733529411765,
      "returnOnSalesIsEstimate": true,
      "equity": -100778.8,
      "equityIsEstimate": false,
      "equityRatio": -3.4498675237492984,
      "equityRatioIsEstimate": false,
      "cash": 161085.86,
      "cashIsEstimate": false,
      "receivables": 884622.74,
      "receivablesIsEstimate": false,
      "liabilities": 2447229.73,
      "liabilitiesIsEstimate": false
    }
  ]
}