Kochertaler-Metall-Gestaltung-GmbH

{
  "id": "d7cb062a-1555-42ae-a053-0ef674025e73",
  "euId": "DEB2805.HRB728523",
  "name": "Kochertaler-Metall-Gestaltung-GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2012-11-12T00:00:00",
  "vatId": "DE285336897",
  "hq": {
    "line2": null,
    "street": "Holderäcker 3",
    "city": "Schwäbisch Gmünd",
    "zipCode": "73527",
    "state": "BW",
    "country": "DE",
    "latitude": 48.8266876,
    "longitude": 9.85355536457239
  },
  "contactData": {
    "emails": [
      "info@kochertaler-metallgestaltung.de"
    ],
    "phones": [
      "+49 7171959140"
    ],
    "websites": [
      "https://kochertaler-metallgestaltung.de"
    ],
    "faxes": [
      "+49 7975957984"
    ]
  },
  "managers": [
    {
      "name": "Oliver Eichele",
      "position": "Managing Director",
      "startDate": "2012-11-12T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "251"
    ],
    "nace": [
      "25.1"
    ],
    "nace2025": [
      "25.1"
    ],
    "naics": [],
    "uksic": [
      "25.1"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 260030.12,
      "balanceTotalIsEstimate": false,
      "earnings": 148.6,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1300000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 0.01143076923076923,
      "returnOnSalesIsEstimate": true,
      "equity": 25148.6,
      "equityIsEstimate": false,
      "equityRatio": 9.671418064953398,
      "equityRatioIsEstimate": false,
      "cash": 31462.27,
      "cashIsEstimate": false,
      "receivables": 39470.85,
      "receivablesIsEstimate": false,
      "liabilities": 228888.17,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 621838.96,
      "balanceTotalIsEstimate": false,
      "earnings": 27013.890000000003,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 23.076923076923084,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.688368125,
      "returnOnSalesIsEstimate": true,
      "equity": 52311.09,
      "equityIsEstimate": false,
      "equityRatio": 8.412321093551295,
      "equityRatioIsEstimate": false,
      "cash": 52956.86,
      "cashIsEstimate": false,
      "receivables": 36041.68,
      "receivablesIsEstimate": false,
      "liabilities": 506639.99,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 829319.06,
      "balanceTotalIsEstimate": false,
      "earnings": -24206.88,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": 20.894104965397766,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -1.2740463157894737,
      "returnOnSalesIsEstimate": true,
      "equity": 55415.3,
      "equityIsEstimate": false,
      "equityRatio": 6.682024165705296,
      "equityRatioIsEstimate": false,
      "cash": 281506.96,
      "cashIsEstimate": false,
      "receivables": 40892.55,
      "receivablesIsEstimate": false,
      "liabilities": 713702.58,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 677680.8,
      "balanceTotalIsEstimate": false,
      "earnings": -59713.43,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.48455252486973,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -3.1428121052631575,
      "returnOnSalesIsEstimate": true,
      "equity": 26115.45,
      "equityIsEstimate": false,
      "equityRatio": 3.853650568232123,
      "equityRatioIsEstimate": false,
      "cash": 91794.62,
      "cashIsEstimate": false,
      "receivables": 50629.31,
      "receivablesIsEstimate": false,
      "liabilities": 622093.35,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 728593.2,
      "balanceTotalIsEstimate": false,
      "earnings": 77499.77,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.73765203358126,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.6904652380952383,
      "returnOnSalesIsEstimate": true,
      "equity": 103615.22,
      "equityIsEstimate": false,
      "equityRatio": 14.22127189767898,
      "equityRatioIsEstimate": false,
      "cash": 156821.36,
      "cashIsEstimate": false,
      "receivables": 61530.99,
      "receivablesIsEstimate": false,
      "liabilities": 590477.98,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 758543.06,
      "balanceTotalIsEstimate": false,
      "earnings": 40480.32,
      "earningsIsEstimate": false,
      "earningsCagr": -47.76717401870999,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 8.286838533399688,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.8400145454545453,
      "returnOnSalesIsEstimate": true,
      "equity": 144095.54,
      "equityIsEstimate": false,
      "equityRatio": 18.996355988017342,
      "equityRatioIsEstimate": false,
      "cash": 145466.79,
      "cashIsEstimate": false,
      "receivables": 65084.19,
      "receivablesIsEstimate": false,
      "liabilities": 579167.52,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 818326.36,
      "balanceTotalIsEstimate": false,
      "earnings": 29058.69,
      "earningsIsEstimate": false,
      "earningsCagr": -38.76667970211744,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.5336513577710162,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.3837471428571426,
      "returnOnSalesIsEstimate": true,
      "equity": 173154.23,
      "equityIsEstimate": false,
      "equityRatio": 21.15955668347284,
      "equityRatioIsEstimate": false,
      "cash": 237739.08,
      "cashIsEstimate": false,
      "receivables": 52779.84,
      "receivablesIsEstimate": false,
      "liabilities": 614077.13,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 770850.26,
      "balanceTotalIsEstimate": false,
      "earnings": 67465.66,
      "earningsIsEstimate": false,
      "earningsCagr": -4.51669275025437,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.2905894979960086,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.373283,
      "returnOnSalesIsEstimate": true,
      "equity": 240619.89,
      "equityIsEstimate": false,
      "equityRatio": 31.21486785254506,
      "equityRatioIsEstimate": false,
      "cash": 366034.3,
      "cashIsEstimate": false,
      "receivables": 53517.57,
      "receivablesIsEstimate": false,
      "liabilities": 492491.37,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 840046.82,
      "balanceTotalIsEstimate": false,
      "earnings": 111133.01,
      "earningsIsEstimate": false,
      "earningsCagr": 9.429815223339567,
      "earningsCagrIsEstimate": false,
      "revenue": 3400000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.801507993497307,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.26861794117647,
      "returnOnSalesIsEstimate": true,
      "equity": 351752.9,
      "equityIsEstimate": false,
      "equityRatio": 41.87301131620259,
      "equityRatioIsEstimate": false,
      "cash": 220069.12,
      "cashIsEstimate": false,
      "receivables": 143439.96,
      "receivablesIsEstimate": false,
      "liabilities": 395680.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1481882.98,
      "balanceTotalIsEstimate": false,
      "earnings": 104193.22,
      "earningsIsEstimate": false,
      "earningsCagr": 26.662740620730286,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.214506995773994,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.7211864285714285,
      "returnOnSalesIsEstimate": true,
      "equity": 455946.12,
      "equityIsEstimate": false,
      "equityRatio": 30.768024611498003,
      "equityRatioIsEstimate": false,
      "cash": 381218.27,
      "cashIsEstimate": false,
      "receivables": 60636.21,
      "receivablesIsEstimate": false,
      "liabilities": 943817.86,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 3432911.58,
      "balanceTotalIsEstimate": false,
      "earnings": 138879.07,
      "earningsIsEstimate": false,
      "earningsCagr": 47.856421828270456,
      "earningsCagrIsEstimate": false,
      "revenue": 5500000,
      "revenueIsEstimate": true,
      "revenueCagr": 27.214275434220593,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.525074,
      "returnOnSalesIsEstimate": true,
      "equity": 594825.19,
      "equityIsEstimate": false,
      "equityRatio": 17.327134012580654,
      "equityRatioIsEstimate": false,
      "cash": 470771.99,
      "cashIsEstimate": false,
      "receivables": 134360.59,
      "receivablesIsEstimate": false,
      "liabilities": 2750984.05,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 3250583.63,
      "balanceTotalIsEstimate": false,
      "earnings": 145755.6,
      "earningsIsEstimate": false,
      "earningsCagr": 21.23712221957863,
      "earningsCagrIsEstimate": false,
      "revenue": 6600000,
      "revenueIsEstimate": true,
      "revenueCagr": 34.78094125129469,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.208418181818182,
      "returnOnSalesIsEstimate": true,
      "equity": 740580.79,
      "equityIsEstimate": false,
      "equityRatio": 22.78300989290345,
      "equityRatioIsEstimate": false,
      "cash": 840244.38,
      "cashIsEstimate": false,
      "receivables": 245282.25,
      "receivablesIsEstimate": false,
      "liabilities": 2391680.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 2854261.74,
      "balanceTotalIsEstimate": false,
      "earnings": 303510.47,
      "earningsIsEstimate": false,
      "earningsCagr": 28.55312844089031,
      "earningsCagrIsEstimate": false,
      "revenue": 4900000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.566878936910573,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.194091224489796,
      "returnOnSalesIsEstimate": true,
      "equity": 770352.12,
      "equityIsEstimate": false,
      "equityRatio": 26.989540209441337,
      "equityRatioIsEstimate": false,
      "cash": 1006599.23,
      "cashIsEstimate": false,
      "receivables": 129328.76,
      "receivablesIsEstimate": false,
      "liabilities": 1906165.43,
      "liabilitiesIsEstimate": false
    }
  ]
}