OPTI - PLAN - BAU GmbH
DED2102V.HRB19977
Firmensitz
Kalkofenstr. 3 a
86932 Pürgen
Bayern
Deutschland
Kontakt
Geschäftsführung
Franz-Josef Rolf
Managing Director
Seit 4. Juli 2003
Finanzen
| Jahr | Umsatz | Gewinn | Bilanzsumme | Eigenkapitalquote |
|---|---|---|---|---|
| 2024 | ~4.700.000 € | -199.423 € | 476.664 € | 67.8% |
| 2023 | ~4.700.000 € | 2.696 € | 654.952 € | 79.8% |
| 2022 | ~4.400.000 € | 35.534 € | 672.911 € | 77.3% |
| 2021 | ~4.700.000 € | 33.568 € | 776.221 € | 62.4% |
| 2020 | ~4.400.000 € | 39.868 € | 576.439 € | 78.2% |
Branche
NACE 41.20Bau von GebäudenWZ 41.20.1Bau von GebäudenISIC 4100Construction of buildingsNAICS 236115Residential Building ConstructionNAICS 236116Residential Building ConstructionNAICS 236117Residential Building ConstructionNAICS 236118Residential Building ConstructionNAICS 236210Nonresidential Building ConstructionNAICS 236220Nonresidential Building ConstructionUKSIC 41.20Construction of residential and non-residential buildingsNACE2025 41.00HochbauNACE2025 43.99Sonstige spezialisierte Bautätigkeiten a. n. g.NACE2025 91.30Konservierung, Restaurierung und sonstige unterstützende Tätigkeiten für das kulturelle Erbe
Rohdaten
{
"id": "eb831858-e6d0-4b89-950e-d7e809ad8a34",
"euId": "DED2102V.HRB19977",
"name": "OPTI - PLAN - BAU GmbH",
"legalForm": "GmbH",
"status": "active",
"foundationDate": "2003-07-04T00:00:00",
"vatId": "DE229952572",
"hq": {
"line2": null,
"street": "Kalkofenstr. 3 a",
"city": "Pürgen",
"zipCode": "86932",
"state": "BY",
"country": "DE",
"latitude": 48.0043883,
"longitude": 10.9258198
},
"contactData": {
"emails": [
"info@opti-plan-bau.de"
],
"phones": [
"+49 8196998101"
],
"websites": [
"http://www.opti-plan-bau.de"
],
"faxes": [
"+49 8196998102"
]
},
"managers": [
{
"name": "Franz-Josef Rolf",
"position": "Managing Director",
"startDate": "2003-07-04T00:00:00",
"endDate": null
}
],
"industry": {
"isic": [
"4100"
],
"nace": [
"41.20"
],
"nace2025": [
"41.00",
"43.99",
"91.30"
],
"naics": [
"236115",
"236116",
"236117",
"236118",
"236210",
"236220"
],
"uksic": [
"41.20"
],
"wz": [
"41.20.1"
]
},
"financials": [
{
"year": 2005,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 260900.76,
"balanceTotalIsEstimate": false,
"earnings": 6446.56,
"earningsIsEstimate": false,
"earningsCagr": 0,
"earningsCagrIsEstimate": false,
"revenue": 990000,
"revenueIsEstimate": true,
"revenueCagr": 0,
"revenueCagrIsEstimate": false,
"returnOnSales": 0.6511676767676767,
"returnOnSalesIsEstimate": true,
"equity": 25738.47,
"equityIsEstimate": false,
"equityRatio": 9.865233815340362,
"equityRatioIsEstimate": false,
"cash": 14004.38,
"cashIsEstimate": false,
"receivables": 23013.38,
"receivablesIsEstimate": false,
"liabilities": 232689.29,
"liabilitiesIsEstimate": false
},
{
"year": 2006,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 217320.97,
"balanceTotalIsEstimate": false,
"earnings": 4113.49,
"earningsIsEstimate": false,
"earningsCagr": -36.19092973616937,
"earningsCagrIsEstimate": false,
"revenue": 1900000,
"revenueIsEstimate": true,
"revenueCagr": 91.91919191919192,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.21649947368421052,
"returnOnSalesIsEstimate": true,
"equity": 29851.96,
"equityIsEstimate": false,
"equityRatio": 13.7363458298571,
"equityRatioIsEstimate": false,
"cash": 115033.35,
"cashIsEstimate": false,
"receivables": 88943.62,
"receivablesIsEstimate": false,
"liabilities": 167149.01,
"liabilitiesIsEstimate": false
},
{
"year": 2007,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 369429.42,
"balanceTotalIsEstimate": false,
"earnings": 4308.06,
"earningsIsEstimate": false,
"earningsCagr": -18.25205255349064,
"earningsCagrIsEstimate": false,
"revenue": 2800000,
"revenueIsEstimate": true,
"revenueCagr": 68.17499303650433,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.15385928571428573,
"returnOnSalesIsEstimate": true,
"equity": 34160.02,
"equityIsEstimate": false,
"equityRatio": 9.246697244632006,
"equityRatioIsEstimate": false,
"cash": 182470.14,
"cashIsEstimate": false,
"receivables": 161220.28,
"receivablesIsEstimate": false,
"liabilities": 308122.4,
"liabilitiesIsEstimate": false
},
{
"year": 2008,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 249089.36,
"balanceTotalIsEstimate": false,
"earnings": 25966.58,
"earningsIsEstimate": false,
"earningsCagr": 59.10930355552879,
"earningsCagrIsEstimate": false,
"revenue": 2900000,
"revenueIsEstimate": true,
"revenueCagr": 43.08285626957902,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.8953993103448277,
"returnOnSalesIsEstimate": true,
"equity": 60126.6,
"equityIsEstimate": false,
"equityRatio": 24.138566175608624,
"equityRatioIsEstimate": false,
"cash": 43588.73,
"cashIsEstimate": false,
"receivables": 188921.63,
"receivablesIsEstimate": false,
"liabilities": 138760.6,
"liabilitiesIsEstimate": false
},
{
"year": 2009,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 240851.09,
"balanceTotalIsEstimate": false,
"earnings": 4424.24,
"earningsIsEstimate": false,
"earningsCagr": -8.981921623687894,
"earningsCagrIsEstimate": false,
"revenue": 2800000,
"revenueIsEstimate": true,
"revenueCagr": 29.682301427952893,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.15800857142857144,
"returnOnSalesIsEstimate": true,
"equity": 64550.84,
"equityIsEstimate": false,
"equityRatio": 26.801140904116316,
"equityRatioIsEstimate": false,
"cash": 52304.25,
"cashIsEstimate": false,
"receivables": 174153.84,
"receivablesIsEstimate": false,
"liabilities": 126068.09,
"liabilitiesIsEstimate": false
},
{
"year": 2010,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 403596.75,
"balanceTotalIsEstimate": false,
"earnings": 37081.93,
"earningsIsEstimate": false,
"earningsCagr": 73.27582327902962,
"earningsCagrIsEstimate": false,
"revenue": 3400000,
"revenueIsEstimate": true,
"revenueCagr": 15.659504932360724,
"revenueCagrIsEstimate": true,
"returnOnSales": 1.090645,
"returnOnSalesIsEstimate": true,
"equity": 89257.77,
"equityIsEstimate": false,
"equityRatio": 22.1155819515395,
"equityRatioIsEstimate": false,
"cash": 168087.35,
"cashIsEstimate": false,
"receivables": 233519.48,
"receivablesIsEstimate": false,
"liabilities": 264862.98,
"liabilitiesIsEstimate": false
},
{
"year": 2011,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 561213.9,
"balanceTotalIsEstimate": false,
"earnings": 15176.24,
"earningsIsEstimate": false,
"earningsCagr": 37.000013728004674,
"earningsCagrIsEstimate": false,
"revenue": 3800000,
"revenueIsEstimate": true,
"revenueCagr": 7.933532556913714,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.3993747368421053,
"returnOnSalesIsEstimate": true,
"equity": 104434.01,
"equityIsEstimate": false,
"equityRatio": 18.60859290904947,
"equityRatioIsEstimate": false,
"cash": 298367.89,
"cashIsEstimate": false,
"receivables": 261037.64,
"receivablesIsEstimate": false,
"liabilities": 407333.89,
"liabilitiesIsEstimate": false
},
{
"year": 2012,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 310220.47,
"balanceTotalIsEstimate": false,
"earnings": 36735.48,
"earningsIsEstimate": false,
"earningsCagr": 9.060564520959158,
"earningsCagrIsEstimate": false,
"revenue": 3300000,
"revenueIsEstimate": true,
"revenueCagr": 3.2830336177311903,
"revenueCagrIsEstimate": true,
"returnOnSales": 1.1131963636363638,
"returnOnSalesIsEstimate": true,
"equity": 141169.49,
"equityIsEstimate": false,
"equityRatio": 45.506181458625214,
"equityRatioIsEstimate": false,
"cash": 82615.24,
"cashIsEstimate": false,
"receivables": 225708.01,
"receivablesIsEstimate": false,
"liabilities": 126027.98,
"liabilitiesIsEstimate": false
},
{
"year": 2013,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 388660.62,
"balanceTotalIsEstimate": false,
"earnings": 3344.49,
"earningsIsEstimate": false,
"earningsCagr": -6.755589863427747,
"earningsCagrIsEstimate": false,
"revenue": 3800000,
"revenueIsEstimate": true,
"revenueCagr": 7.933532556913714,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.0880128947368421,
"returnOnSalesIsEstimate": true,
"equity": 147119.98,
"equityIsEstimate": false,
"equityRatio": 37.853070887397855,
"equityRatioIsEstimate": false,
"cash": 72169.81,
"cashIsEstimate": false,
"receivables": 279305.02,
"receivablesIsEstimate": false,
"liabilities": 232541.64,
"liabilitiesIsEstimate": false
},
{
"year": 2014,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 410256.39,
"balanceTotalIsEstimate": false,
"earnings": 18297.25,
"earningsIsEstimate": false,
"earningsCagr": -16.188063927357767,
"earningsCagrIsEstimate": false,
"revenue": 4100000,
"revenueIsEstimate": true,
"revenueCagr": 4.791542941758387,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.4462743902439025,
"returnOnSalesIsEstimate": true,
"equity": 165417.23,
"equityIsEstimate": false,
"equityRatio": 40.320451803322314,
"equityRatioIsEstimate": false,
"cash": 75504.13,
"cashIsEstimate": false,
"receivables": 323707.09,
"receivablesIsEstimate": false,
"liabilities": 238430.16,
"liabilitiesIsEstimate": false
},
{
"year": 2015,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 607215.46,
"balanceTotalIsEstimate": false,
"earnings": 100263.37,
"earningsIsEstimate": false,
"earningsCagr": 60.32251901943431,
"earningsCagrIsEstimate": false,
"revenue": 4300000,
"revenueIsEstimate": true,
"revenueCagr": 3.1385958984259554,
"revenueCagrIsEstimate": true,
"returnOnSales": 2.3317062790697674,
"returnOnSalesIsEstimate": true,
"equity": 265680.6,
"equityIsEstimate": false,
"equityRatio": 43.75392550117218,
"equityRatioIsEstimate": false,
"cash": 277713.46,
"cashIsEstimate": false,
"receivables": 326244.47,
"receivablesIsEstimate": false,
"liabilities": 296642.5,
"liabilitiesIsEstimate": false
},
{
"year": 2016,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 656987.05,
"balanceTotalIsEstimate": false,
"earnings": 89187.62,
"earningsIsEstimate": false,
"earningsCagr": 24.825902287579503,
"earningsCagrIsEstimate": false,
"revenue": 4600000,
"revenueIsEstimate": true,
"revenueCagr": 8.657816349331004,
"revenueCagrIsEstimate": true,
"returnOnSales": 1.9388613043478258,
"returnOnSalesIsEstimate": true,
"equity": 354868.22,
"equityIsEstimate": false,
"equityRatio": 54.01449237089223,
"equityRatioIsEstimate": false,
"cash": 287480.12,
"cashIsEstimate": false,
"receivables": 365524.68,
"receivablesIsEstimate": false,
"liabilities": 246373.47,
"liabilitiesIsEstimate": false
},
{
"year": 2017,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 0,
"balanceTotalIsEstimate": false,
"earnings": 65046.14,
"earningsIsEstimate": false,
"earningsCagr": 110.0017466676718,
"earningsCagrIsEstimate": false,
"revenue": 0,
"revenueIsEstimate": false,
"revenueCagr": 0,
"revenueCagrIsEstimate": false,
"returnOnSales": 0,
"returnOnSalesIsEstimate": false,
"equity": 0,
"equityIsEstimate": false,
"equityRatio": 0,
"equityRatioIsEstimate": false,
"cash": 0,
"cashIsEstimate": false,
"receivables": 0,
"receivablesIsEstimate": false,
"liabilities": 0,
"liabilitiesIsEstimate": false
},
{
"year": 2018,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 1000260.31,
"balanceTotalIsEstimate": false,
"earnings": 139908.31,
"earningsIsEstimate": false,
"earningsCagr": 66.28934480623427,
"earningsCagrIsEstimate": false,
"revenue": 6400000,
"revenueIsEstimate": true,
"revenueCagr": 0,
"revenueCagrIsEstimate": false,
"returnOnSales": 2.18606734375,
"returnOnSalesIsEstimate": true,
"equity": 559822.67,
"equityIsEstimate": false,
"equityRatio": 55.96769804852099,
"equityRatioIsEstimate": false,
"cash": 395626.35,
"cashIsEstimate": false,
"receivables": 600835.16,
"receivablesIsEstimate": false,
"liabilities": 415188.64,
"liabilitiesIsEstimate": false
},
{
"year": 2019,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 610472.37,
"balanceTotalIsEstimate": false,
"earnings": 71089.96,
"earningsIsEstimate": false,
"earningsCagr": -8.237234631613388,
"earningsCagrIsEstimate": false,
"revenue": 3700000,
"revenueIsEstimate": true,
"revenueCagr": -42.1875,
"revenueCagrIsEstimate": true,
"returnOnSales": 1.9213502702702705,
"returnOnSalesIsEstimate": true,
"equity": 410912.63,
"equityIsEstimate": false,
"equityRatio": 67.3106024438092,
"equityRatioIsEstimate": false,
"cash": 364036.85,
"cashIsEstimate": false,
"receivables": 243188.06,
"receivablesIsEstimate": false,
"liabilities": 174310.74,
"liabilitiesIsEstimate": false
},
{
"year": 2020,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 576439.35,
"balanceTotalIsEstimate": false,
"earnings": 39868.3,
"earningsIsEstimate": false,
"earningsCagr": -18.232487559913025,
"earningsCagrIsEstimate": false,
"revenue": 4400000,
"revenueIsEstimate": true,
"revenueCagr": -17.084380241115007,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.9060977272727273,
"returnOnSalesIsEstimate": true,
"equity": 450780.93,
"equityIsEstimate": false,
"equityRatio": 78.20092955139167,
"equityRatioIsEstimate": false,
"cash": 101635.83,
"cashIsEstimate": false,
"receivables": 345962.47,
"receivablesIsEstimate": false,
"liabilities": 119249.42,
"liabilitiesIsEstimate": false
},
{
"year": 2021,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 776220.61,
"balanceTotalIsEstimate": false,
"earnings": 33567.58,
"earningsIsEstimate": false,
"earningsCagr": -15.243185510317382,
"earningsCagrIsEstimate": false,
"revenue": 4700000,
"revenueIsEstimate": true,
"revenueCagr": -9.779347996532628,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.7142038297872341,
"returnOnSalesIsEstimate": true,
"equity": 484348.51,
"equityIsEstimate": false,
"equityRatio": 62.39830581153984,
"equityRatioIsEstimate": false,
"cash": 376253.07,
"cashIsEstimate": false,
"receivables": 358400.81,
"receivablesIsEstimate": false,
"liabilities": 285463.1,
"liabilitiesIsEstimate": false
},
{
"year": 2022,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 672911.41,
"balanceTotalIsEstimate": false,
"earnings": 35533.62,
"earningsIsEstimate": false,
"earningsCagr": -29.009704204605,
"earningsCagrIsEstimate": false,
"revenue": 4400000,
"revenueIsEstimate": true,
"revenueCagr": -8.941985658106411,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.8075822727272728,
"returnOnSalesIsEstimate": true,
"equity": 519882.13,
"equityIsEstimate": false,
"equityRatio": 77.25862903706745,
"equityRatioIsEstimate": false,
"cash": 334456.17,
"cashIsEstimate": false,
"receivables": 337584.48,
"receivablesIsEstimate": false,
"liabilities": 146620.28,
"liabilitiesIsEstimate": false
},
{
"year": 2023,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 654951.56,
"balanceTotalIsEstimate": false,
"earnings": 2696.21,
"earningsIsEstimate": false,
"earningsCagr": -55.86975268657917,
"earningsCagrIsEstimate": false,
"revenue": 4700000,
"revenueIsEstimate": true,
"revenueCagr": 6.1632080158303015,
"revenueCagrIsEstimate": true,
"returnOnSales": 0.05736617021276596,
"returnOnSalesIsEstimate": true,
"equity": 522578.34,
"equityIsEstimate": false,
"equityRatio": 79.78885339245547,
"equityRatioIsEstimate": false,
"cash": 222224.26,
"cashIsEstimate": false,
"receivables": 377686.88,
"receivablesIsEstimate": false,
"liabilities": 125964.22,
"liabilitiesIsEstimate": false
},
{
"year": 2024,
"currency": "EUR",
"capital": 25000,
"capitalIsEstimate": false,
"balanceTotal": 476664.37,
"balanceTotalIsEstimate": false,
"earnings": -199422.67,
"earningsIsEstimate": false,
"earningsCagr": 0,
"earningsCagrIsEstimate": false,
"revenue": 4700000,
"revenueIsEstimate": true,
"revenueCagr": 1.6626193968965586,
"revenueCagrIsEstimate": true,
"returnOnSales": -4.243035531914894,
"returnOnSalesIsEstimate": true,
"equity": 323155.67,
"equityIsEstimate": false,
"equityRatio": 67.79522245390399,
"equityRatioIsEstimate": false,
"cash": 38795.68,
"cashIsEstimate": false,
"receivables": 399697.82,
"receivablesIsEstimate": false,
"liabilities": 147399.7,
"liabilitiesIsEstimate": false
}
]
}