Schafroth GmbH

{
  "id": "eb44094e-c9ca-4717-b875-d5cf26662bbd",
  "euId": "DED2304V.HRB173",
  "name": "Schafroth GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "1978-06-08T00:00:00",
  "vatId": "DE233348991",
  "hq": {
    "line2": null,
    "street": "Rottachbergstr. 1",
    "city": "Immenstadt",
    "zipCode": "87509",
    "state": "BY",
    "country": "DE",
    "latitude": 47.5779411,
    "longitude": 10.1847018
  },
  "contactData": {
    "emails": [
      "info@gasthof-zur-krone.de"
    ],
    "phones": [
      "+49 832396610"
    ],
    "websites": [
      "https://www.hotel-krone-stein.de"
    ],
    "faxes": [
      "+49 8323966150"
    ]
  },
  "managers": [
    {
      "name": "Schafroth Helmut Alexander",
      "position": "Managing Director",
      "startDate": "2022-02-11T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "561"
    ],
    "nace": [
      "56.1"
    ],
    "nace2025": [
      "56.1"
    ],
    "naics": [],
    "uksic": [
      "56.1"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2005,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 193532.54,
      "balanceTotalIsEstimate": false,
      "earnings": -23684.87,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 670000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": -3.535055223880597,
      "returnOnSalesIsEstimate": true,
      "equity": 27099.41,
      "equityIsEstimate": false,
      "equityRatio": 14.002508312038895,
      "equityRatioIsEstimate": false,
      "cash": 43410.02,
      "cashIsEstimate": false,
      "receivables": 39401.52,
      "receivablesIsEstimate": false,
      "liabilities": 115910.13,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2006,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 174994.75,
      "balanceTotalIsEstimate": false,
      "earnings": 9136.28,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 610000,
      "revenueIsEstimate": true,
      "revenueCagr": -8.955223880597018,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.4977508196721314,
      "returnOnSalesIsEstimate": true,
      "equity": 36235.69,
      "equityIsEstimate": false,
      "equityRatio": 20.706729773321772,
      "equityRatioIsEstimate": false,
      "cash": 30055.5,
      "cashIsEstimate": false,
      "receivables": 35112.25,
      "receivablesIsEstimate": false,
      "liabilities": 89433.68,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 181495.96,
      "balanceTotalIsEstimate": false,
      "earnings": 184.9,
      "earningsIsEstimate": false,
      "earningsCagr": -97.97620037914776,
      "earningsCagrIsEstimate": false,
      "revenue": 630000,
      "revenueIsEstimate": true,
      "revenueCagr": -3.031009726681866,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.02934920634920635,
      "returnOnSalesIsEstimate": true,
      "equity": 36420.59,
      "equityIsEstimate": false,
      "equityRatio": 20.0668874392576,
      "equityRatioIsEstimate": false,
      "cash": 33182.76,
      "cashIsEstimate": false,
      "receivables": 34564.2,
      "receivablesIsEstimate": false,
      "liabilities": 95601.99,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 237693.94,
      "balanceTotalIsEstimate": false,
      "earnings": 3011.35,
      "earningsIsEstimate": false,
      "earningsCagr": -42.58889351541432,
      "earningsCagrIsEstimate": false,
      "revenue": 800000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.089335236260007,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.37641874999999997,
      "returnOnSalesIsEstimate": true,
      "equity": 39431.94,
      "equityIsEstimate": false,
      "equityRatio": 16.589375395939836,
      "equityRatioIsEstimate": false,
      "cash": 21364.95,
      "cashIsEstimate": false,
      "receivables": 40429.84,
      "receivablesIsEstimate": false,
      "liabilities": 149949.62,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 246877.58,
      "balanceTotalIsEstimate": false,
      "earnings": -7781.43,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 830000,
      "revenueIsEstimate": true,
      "revenueCagr": 5.49960228404105,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.937521686746988,
      "returnOnSalesIsEstimate": true,
      "equity": 31650.51,
      "equityIsEstimate": false,
      "equityRatio": 12.820325766317056,
      "equityRatioIsEstimate": false,
      "cash": 37028.01,
      "cashIsEstimate": false,
      "receivables": 43184.57,
      "receivablesIsEstimate": false,
      "liabilities": 204179.07,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 217679.11,
      "balanceTotalIsEstimate": false,
      "earnings": -18376.9,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 740000,
      "revenueIsEstimate": true,
      "revenueCagr": 4.948315248985979,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -2.4833648648648654,
      "returnOnSalesIsEstimate": true,
      "equity": 13273.61,
      "equityIsEstimate": false,
      "equityRatio": 6.097787702274234,
      "equityRatioIsEstimate": false,
      "cash": 27104.29,
      "cashIsEstimate": false,
      "receivables": 38663.82,
      "receivablesIsEstimate": false,
      "liabilities": 194005.5,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 189377.35,
      "balanceTotalIsEstimate": false,
      "earnings": 14683.86,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 660000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.1697895341449271,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.2248272727272727,
      "returnOnSalesIsEstimate": true,
      "equity": 27927.47,
      "equityIsEstimate": false,
      "equityRatio": 14.746995878863023,
      "equityRatioIsEstimate": false,
      "cash": 13673.45,
      "cashIsEstimate": false,
      "receivables": 42356.9,
      "receivablesIsEstimate": false,
      "liabilities": 146249.88,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 205591.79,
      "balanceTotalIsEstimate": false,
      "earnings": 5913.43,
      "earningsIsEstimate": false,
      "earningsCagr": -59.728368426285726,
      "earningsCagrIsEstimate": false,
      "revenue": 710000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.939596947527645,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.8328774647887325,
      "returnOnSalesIsEstimate": true,
      "equity": 33840.9,
      "equityIsEstimate": false,
      "equityRatio": 16.460239000788892,
      "equityRatioIsEstimate": false,
      "cash": 24855.1,
      "cashIsEstimate": false,
      "receivables": 49130.69,
      "receivablesIsEstimate": false,
      "liabilities": 157550.89,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 221530.18,
      "balanceTotalIsEstimate": false,
      "earnings": 39691.19,
      "earningsIsEstimate": false,
      "earningsCagr": 64.40951279118362,
      "earningsCagrIsEstimate": false,
      "revenue": 750000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.5019807490061385,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.292158666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 73532.09,
      "equityIsEstimate": false,
      "equityRatio": 33.19280921452779,
      "equityRatioIsEstimate": false,
      "cash": 14051.45,
      "cashIsEstimate": false,
      "receivables": 48479.73,
      "receivablesIsEstimate": false,
      "liabilities": 132798.09,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 872765.66,
      "balanceTotalIsEstimate": false,
      "earnings": -694.89,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2500000,
      "revenueIsEstimate": true,
      "revenueCagr": 35.5742068106806,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.0277956,
      "returnOnSalesIsEstimate": true,
      "equity": 72837.2,
      "equityIsEstimate": false,
      "equityRatio": 8.345562083641099,
      "equityRatioIsEstimate": false,
      "cash": 79829.16,
      "cashIsEstimate": false,
      "receivables": 310895.5,
      "receivablesIsEstimate": false,
      "liabilities": 789790.46,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 692007.69,
      "balanceTotalIsEstimate": false,
      "earnings": -165399.72,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 33.55767181377824,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -7.876177142857142,
      "returnOnSalesIsEstimate": true,
      "equity": -92562.52,
      "equityIsEstimate": false,
      "equityRatio": -13.375938062191189,
      "equityRatioIsEstimate": false,
      "cash": 62416.19,
      "cashIsEstimate": false,
      "receivables": 37865.98,
      "receivablesIsEstimate": false,
      "liabilities": 683707.69,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 607090.38,
      "balanceTotalIsEstimate": false,
      "earnings": 36042.18,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": 26.183781735325475,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.002343333333333,
      "returnOnSalesIsEstimate": true,
      "equity": -56520.34,
      "equityIsEstimate": false,
      "equityRatio": -9.310037164482823,
      "equityRatioIsEstimate": false,
      "cash": 32693.69,
      "cashIsEstimate": false,
      "receivables": 70667.35,
      "receivablesIsEstimate": false,
      "liabilities": 601890.38,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 610280.72,
      "balanceTotalIsEstimate": false,
      "earnings": 13396.59,
      "earningsIsEstimate": false,
      "earningsCagr": -62.830799912768875,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": 24.46659545769567,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.744255,
      "returnOnSalesIsEstimate": true,
      "equity": -43123.75,
      "equityIsEstimate": false,
      "equityRatio": -7.066215363972174,
      "equityRatioIsEstimate": false,
      "cash": 97928.41,
      "cashIsEstimate": false,
      "receivables": 73391.56,
      "receivablesIsEstimate": false,
      "liabilities": 600180.72,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 637097.97,
      "balanceTotalIsEstimate": false,
      "earnings": -26593.76,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": -6.630851524278391,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -1.3996715789473684,
      "returnOnSalesIsEstimate": true,
      "equity": -69717.51,
      "equityIsEstimate": false,
      "equityRatio": -10.942981030060416,
      "equityRatioIsEstimate": false,
      "cash": 36707.73,
      "cashIsEstimate": false,
      "receivables": 97355.73,
      "receivablesIsEstimate": false,
      "liabilities": 624797.97,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 619394.95,
      "balanceTotalIsEstimate": false,
      "earnings": 7.71,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.4710437248843586,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.0004057894736842105,
      "returnOnSalesIsEstimate": true,
      "equity": -69709.8,
      "equityIsEstimate": false,
      "equityRatio": -11.254499249630628,
      "equityRatioIsEstimate": false,
      "cash": 54861.65,
      "cashIsEstimate": false,
      "receivables": 86324.5,
      "receivablesIsEstimate": false,
      "liabilities": 610994.95,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 1017093.93,
      "balanceTotalIsEstimate": false,
      "earnings": 125556.28,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2900000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.663016009868322,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.329526896551724,
      "returnOnSalesIsEstimate": true,
      "equity": 27727.43,
      "equityIsEstimate": false,
      "equityRatio": 2.7261425107511945,
      "equityRatioIsEstimate": false,
      "cash": 160850.08,
      "cashIsEstimate": false,
      "receivables": 267903.85,
      "receivablesIsEstimate": false,
      "liabilities": 964822.89,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 974881.59,
      "balanceTotalIsEstimate": false,
      "earnings": 26212.8,
      "earningsIsEstimate": false,
      "earningsCagr": 5730.818431383928,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.6789652944836,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.9361714285714285,
      "returnOnSalesIsEstimate": true,
      "equity": 53940.23,
      "equityIsEstimate": false,
      "equityRatio": 5.533003244014487,
      "equityRatioIsEstimate": false,
      "cash": 245630.23,
      "cashIsEstimate": false,
      "receivables": 138397.52,
      "receivablesIsEstimate": false,
      "liabilities": 899196.36,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 1130729.77,
      "balanceTotalIsEstimate": false,
      "earnings": 94431.6,
      "earningsIsEstimate": false,
      "earningsCagr": 2205.0887795362823,
      "earningsCagrIsEstimate": false,
      "revenue": 3200000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.919768655229458,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.9509875,
      "returnOnSalesIsEstimate": true,
      "equity": 148371.83,
      "equityIsEstimate": false,
      "equityRatio": 13.121776213604067,
      "equityRatioIsEstimate": false,
      "cash": 416782.6,
      "cashIsEstimate": false,
      "receivables": 199584.77,
      "receivablesIsEstimate": false,
      "liabilities": 904707.66,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 1122904.26,
      "balanceTotalIsEstimate": false,
      "earnings": 12759.8,
      "earningsIsEstimate": false,
      "earningsCagr": 537.8188824869193,
      "earningsCagrIsEstimate": false,
      "revenue": 3100000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.019146489301114,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.4116064516129032,
      "returnOnSalesIsEstimate": true,
      "equity": 161131.63,
      "equityIsEstimate": false,
      "equityRatio": 14.349543032279529,
      "equityRatioIsEstimate": false,
      "cash": 490698.24,
      "cashIsEstimate": false,
      "receivables": 212984.06,
      "receivablesIsEstimate": false,
      "liabilities": 935911.63,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 754570.37,
      "balanceTotalIsEstimate": false,
      "earnings": 18078.45,
      "earningsIsEstimate": false,
      "earningsCagr": -38.400003407558756,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": -6.6732438841151325,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.8217477272727274,
      "returnOnSalesIsEstimate": true,
      "equity": 179210.08,
      "equityIsEstimate": false,
      "equityRatio": 23.749949259205604,
      "equityRatioIsEstimate": false,
      "cash": 212188.42,
      "cashIsEstimate": false,
      "receivables": 187348.72,
      "receivablesIsEstimate": false,
      "liabilities": 543664.29,
      "liabilitiesIsEstimate": false
    }
  ]
}