Metzgerei und Gaststätte Köck GmbH

{
  "id": "48dda2f3-d4ea-4638-bdf7-c1637c146c94",
  "euId": "DED2404V.HRB4500",
  "name": "Metzgerei und Gaststätte Köck GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2003-10-21T00:00:00",
  "vatId": null,
  "hq": {
    "line2": null,
    "street": "Frontenhausener Str. 41",
    "city": "Gerzen",
    "zipCode": "84175",
    "state": "BY",
    "country": "DE",
    "latitude": 48.5078537,
    "longitude": 12.4307558
  },
  "contactData": {
    "emails": [
      "info@koeck-gerzen.de"
    ],
    "phones": [
      "+49 874496100"
    ],
    "websites": [
      "http://www.gasthof-koeck.de"
    ],
    "faxes": [
      "+49 8744961050"
    ]
  },
  "managers": [],
  "industry": {
    "isic": [
      "561"
    ],
    "nace": [
      "56.1"
    ],
    "nace2025": [
      "56.1"
    ],
    "naics": [],
    "uksic": [
      "56.1"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2006,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 161160.47,
      "balanceTotalIsEstimate": false,
      "earnings": 7509.01,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 570000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 1.3173701754385965,
      "returnOnSalesIsEstimate": true,
      "equity": 36709.87,
      "equityIsEstimate": false,
      "equityRatio": 22.7784580176516,
      "equityRatioIsEstimate": false,
      "cash": 120976.25,
      "cashIsEstimate": false,
      "receivables": 24149.92,
      "receivablesIsEstimate": false,
      "liabilities": 99268.91,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 157887.6,
      "balanceTotalIsEstimate": false,
      "earnings": 32634.22,
      "earningsIsEstimate": false,
      "earningsCagr": 334.6008328661169,
      "earningsCagrIsEstimate": false,
      "revenue": 560000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.7543859649122862,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.827539285714286,
      "returnOnSalesIsEstimate": true,
      "equity": 69344.09,
      "equityIsEstimate": false,
      "equityRatio": 43.91990884654653,
      "equityRatioIsEstimate": false,
      "cash": 107140.19,
      "cashIsEstimate": false,
      "receivables": 37678.98,
      "receivablesIsEstimate": false,
      "liabilities": 42991.26,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 142093.56,
      "balanceTotalIsEstimate": false,
      "earnings": -2927.11,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 510000,
      "revenueIsEstimate": true,
      "revenueCagr": -5.409469707308268,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.573943137254902,
      "returnOnSalesIsEstimate": true,
      "equity": 66416.98,
      "equityIsEstimate": false,
      "equityRatio": 46.7417242554835,
      "equityRatioIsEstimate": false,
      "cash": 85271.14,
      "cashIsEstimate": false,
      "receivables": 39930.58,
      "receivablesIsEstimate": false,
      "liabilities": 56302.62,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 127640.95,
      "balanceTotalIsEstimate": false,
      "earnings": -2014.42,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 460000,
      "revenueIsEstimate": true,
      "revenueCagr": -6.8975752171025135,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.43791739130434787,
      "returnOnSalesIsEstimate": true,
      "equity": 64402.56,
      "equityIsEstimate": false,
      "equityRatio": 50.456033114764494,
      "equityRatioIsEstimate": false,
      "cash": 45094.17,
      "cashIsEstimate": false,
      "receivables": 65436.65,
      "receivablesIsEstimate": false,
      "liabilities": 46330.29,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 144526.94,
      "balanceTotalIsEstimate": false,
      "earnings": 14031.26,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 520000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.269049637188192,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.698319230769231,
      "returnOnSalesIsEstimate": true,
      "equity": 78433.82,
      "equityIsEstimate": false,
      "equityRatio": 54.26934244923473,
      "equityRatioIsEstimate": false,
      "cash": 64962.54,
      "cashIsEstimate": false,
      "receivables": 64007.69,
      "receivablesIsEstimate": false,
      "liabilities": 47457.21,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 175995.08,
      "balanceTotalIsEstimate": false,
      "earnings": 11221.45,
      "earningsIsEstimate": false,
      "earningsCagr": -20.025357665669365,
      "earningsCagrIsEstimate": false,
      "revenue": 620000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.577217822394773,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.8099112903225807,
      "returnOnSalesIsEstimate": true,
      "equity": 89655.27,
      "equityIsEstimate": false,
      "equityRatio": 50.94191837635462,
      "equityRatioIsEstimate": false,
      "cash": 113477.24,
      "cashIsEstimate": false,
      "receivables": 49352.36,
      "receivablesIsEstimate": false,
      "liabilities": 71784.81,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 213748.01,
      "balanceTotalIsEstimate": false,
      "earnings": 28147.13,
      "earningsIsEstimate": false,
      "earningsCagr": 41.634392259117206,
      "earningsCagrIsEstimate": false,
      "revenue": 730000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.380063459612531,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.8557712328767124,
      "returnOnSalesIsEstimate": true,
      "equity": 117802.4,
      "equityIsEstimate": false,
      "equityRatio": 55.112747014580385,
      "equityRatioIsEstimate": false,
      "cash": 150987.25,
      "cashIsEstimate": false,
      "receivables": 47155.76,
      "receivablesIsEstimate": false,
      "liabilities": 55531.74,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 276368.83,
      "balanceTotalIsEstimate": false,
      "earnings": 34362.52,
      "earningsIsEstimate": false,
      "earningsCagr": 34.79158426796105,
      "earningsCagrIsEstimate": false,
      "revenue": 920000,
      "revenueIsEstimate": true,
      "revenueCagr": 18.920711500272102,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.7350565217391303,
      "returnOnSalesIsEstimate": true,
      "equity": 152164.92,
      "equityIsEstimate": false,
      "equityRatio": 55.05864029601312,
      "equityRatioIsEstimate": false,
      "cash": 213620.28,
      "cashIsEstimate": false,
      "receivables": 45956.02,
      "receivablesIsEstimate": false,
      "liabilities": 86965.92,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 287573.82,
      "balanceTotalIsEstimate": false,
      "earnings": 19350.04,
      "earningsIsEstimate": false,
      "earningsCagr": 8.36681237672905,
      "earningsCagrIsEstimate": false,
      "revenue": 950000,
      "revenueIsEstimate": true,
      "revenueCagr": 16.259932216913043,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.036846315789474,
      "returnOnSalesIsEstimate": true,
      "equity": 171514.96,
      "equityIsEstimate": false,
      "equityRatio": 59.642063383933895,
      "equityRatioIsEstimate": false,
      "cash": 199574.97,
      "cashIsEstimate": false,
      "receivables": 57673.56,
      "receivablesIsEstimate": false,
      "liabilities": 78316.86,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 366983,
      "balanceTotalIsEstimate": false,
      "earnings": 22718.9,
      "earningsIsEstimate": false,
      "earningsCagr": 19.284655412060438,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 17.949848973218472,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.8932416666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 194233.86,
      "equityIsEstimate": false,
      "equityRatio": 52.927209162277265,
      "equityRatioIsEstimate": false,
      "cash": 208666.58,
      "cashIsEstimate": false,
      "receivables": 25116.79,
      "receivablesIsEstimate": false,
      "liabilities": 136788.58,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 355949.75,
      "balanceTotalIsEstimate": false,
      "earnings": 48952.5,
      "earningsIsEstimate": false,
      "earningsCagr": 14.837886032306557,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.79430977233753,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.450227272727273,
      "returnOnSalesIsEstimate": true,
      "equity": 243186.36,
      "equityIsEstimate": false,
      "equityRatio": 68.32041882316253,
      "equityRatioIsEstimate": false,
      "cash": 212759.61,
      "cashIsEstimate": false,
      "receivables": 21231.16,
      "receivablesIsEstimate": false,
      "liabilities": 61107.22,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 364611.27,
      "balanceTotalIsEstimate": false,
      "earnings": 11634.68,
      "earningsIsEstimate": false,
      "earningsCagr": -23.71882759303048,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.868165579854568,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.9695566666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 240257.32,
      "equityIsEstimate": false,
      "equityRatio": 65.89410140833003,
      "equityRatioIsEstimate": false,
      "cash": 173848.72,
      "cashIsEstimate": false,
      "receivables": 86290.34,
      "receivablesIsEstimate": false,
      "liabilities": 90921.95,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 391204.88,
      "balanceTotalIsEstimate": false,
      "earnings": 6333.09,
      "earningsIsEstimate": false,
      "earningsCagr": -24.363147488093762,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.014290258343613,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.5277575000000001,
      "returnOnSalesIsEstimate": true,
      "equity": 246590.41,
      "equityIsEstimate": false,
      "equityRatio": 63.03357207609476,
      "equityRatioIsEstimate": false,
      "cash": 170146.91,
      "cashIsEstimate": false,
      "receivables": 133390.4,
      "receivablesIsEstimate": false,
      "liabilities": 108949.27,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 395801.19,
      "balanceTotalIsEstimate": false,
      "earnings": 14798.05,
      "earningsIsEstimate": false,
      "earningsCagr": -10.163195094330945,
      "earningsCagrIsEstimate": false,
      "revenue": 1300000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.021223269134853,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.1383115384615383,
      "returnOnSalesIsEstimate": true,
      "equity": 261388.46,
      "equityIsEstimate": false,
      "equityRatio": 66.04034212226597,
      "equityRatioIsEstimate": false,
      "cash": 181712.92,
      "cashIsEstimate": false,
      "receivables": 147245.04,
      "receivablesIsEstimate": false,
      "liabilities": 80575.27,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 504262.64,
      "balanceTotalIsEstimate": false,
      "earnings": 120640.8,
      "earningsIsEstimate": false,
      "earningsCagr": 25.293872719393697,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.82009735522249,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.54005,
      "returnOnSalesIsEstimate": true,
      "equity": 382029.26,
      "equityIsEstimate": false,
      "equityRatio": 75.75997698342276,
      "equityRatioIsEstimate": false,
      "cash": 174097.51,
      "cashIsEstimate": false,
      "receivables": 196385.78,
      "receivablesIsEstimate": false,
      "liabilities": 42491.39,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 623234.67,
      "balanceTotalIsEstimate": false,
      "earnings": 121410.17,
      "earningsIsEstimate": false,
      "earningsCagr": 79.73189613960396,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.174227842753238,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.390008947368421,
      "returnOnSalesIsEstimate": true,
      "equity": 503439.43,
      "equityIsEstimate": false,
      "equityRatio": 80.77846984988815,
      "equityRatioIsEstimate": false,
      "cash": 337450.74,
      "cashIsEstimate": false,
      "receivables": 78425.26,
      "receivablesIsEstimate": false,
      "liabilities": 42660.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 839793.06,
      "balanceTotalIsEstimate": false,
      "earnings": 138554.8,
      "earningsIsEstimate": false,
      "earningsCagr": 116.2725888835281,
      "earningsCagrIsEstimate": false,
      "revenue": 2400000,
      "revenueIsEstimate": true,
      "revenueCagr": 18.920711500272102,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.773116666666666,
      "returnOnSalesIsEstimate": true,
      "equity": 641994.23,
      "equityIsEstimate": false,
      "equityRatio": 76.44671771876752,
      "equityRatioIsEstimate": false,
      "cash": 297269.67,
      "cashIsEstimate": false,
      "receivables": 305908.06,
      "receivablesIsEstimate": false,
      "liabilities": 80558.02,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 839293.22,
      "balanceTotalIsEstimate": false,
      "earnings": 38821.67,
      "earningsIsEstimate": false,
      "earningsCagr": 27.267475894450644,
      "earningsCagrIsEstimate": false,
      "revenue": 2400000,
      "revenueIsEstimate": true,
      "revenueCagr": 16.564679083053058,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.6175695833333332,
      "returnOnSalesIsEstimate": true,
      "equity": 680815.9,
      "equityIsEstimate": false,
      "equityRatio": 81.11776477832146,
      "equityRatioIsEstimate": false,
      "cash": 267780.12,
      "cashIsEstimate": false,
      "receivables": 206063.93,
      "receivablesIsEstimate": false,
      "liabilities": 78534.56,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 939797.62,
      "balanceTotalIsEstimate": false,
      "earnings": 100446.54,
      "earningsIsEstimate": false,
      "earningsCagr": -4.476507354617176,
      "earningsCagrIsEstimate": false,
      "revenue": 2700000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.975352847738876,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.720242222222222,
      "returnOnSalesIsEstimate": true,
      "equity": 781262.44,
      "equityIsEstimate": false,
      "equityRatio": 83.13092344285783,
      "equityRatioIsEstimate": false,
      "cash": 403280.29,
      "cashIsEstimate": false,
      "receivables": 197983.69,
      "receivablesIsEstimate": false,
      "liabilities": 86474.82,
      "liabilitiesIsEstimate": false
    }
  ]
}