Thomas Worthmann Haustechnik GmbH

{
  "id": "9b4ccfe5-492e-4bd8-ad7f-d3a8eb7afa7d",
  "euId": "DEP2507.HRB203162",
  "name": "Thomas Worthmann Haustechnik GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2011-05-26T00:00:00",
  "vatId": null,
  "hq": {
    "line2": null,
    "street": "Celler Str. 15",
    "city": "Hermannsburg",
    "zipCode": "29320",
    "state": "NI",
    "country": "DE",
    "latitude": 52.82995115,
    "longitude": 10.0875957794806
  },
  "contactData": {
    "emails": [
      "info@worthmann-haustechnik.de"
    ],
    "phones": [
      "+49 50522183"
    ],
    "websites": [
      "https://worthmann-haustechnik.de/"
    ],
    "faxes": [
      "+49 50522183"
    ]
  },
  "managers": [
    {
      "name": "Thomas Worthmann",
      "position": "Managing Director",
      "startDate": "2011-05-26T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "4322"
    ],
    "nace": [
      "43.22"
    ],
    "nace2025": [
      "43.22"
    ],
    "naics": [
      "238220"
    ],
    "uksic": [
      "43.22"
    ],
    "wz": [
      "43.22.0"
    ]
  },
  "financials": [
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 493519.22,
      "balanceTotalIsEstimate": false,
      "earnings": 95435.1,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 4.337959090909091,
      "returnOnSalesIsEstimate": true,
      "equity": 120435.1,
      "equityIsEstimate": false,
      "equityRatio": 24.403325163303673,
      "equityRatioIsEstimate": false,
      "cash": 187218.18,
      "cashIsEstimate": false,
      "receivables": 258104.7,
      "receivablesIsEstimate": false,
      "liabilities": 333479.79,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 396157.13,
      "balanceTotalIsEstimate": false,
      "earnings": 18540.02,
      "earningsIsEstimate": false,
      "earningsCagr": -80.57316438082005,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.8427281818181819,
      "returnOnSalesIsEstimate": true,
      "equity": 138975.12,
      "equityIsEstimate": false,
      "equityRatio": 35.0808074563747,
      "equityRatioIsEstimate": false,
      "cash": 66812.44,
      "cashIsEstimate": false,
      "receivables": 282643.69,
      "receivablesIsEstimate": false,
      "liabilities": 223899.61,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 475293.78,
      "balanceTotalIsEstimate": false,
      "earnings": 62517.38,
      "earningsIsEstimate": false,
      "earningsCagr": -19.063146244554584,
      "earningsCagrIsEstimate": false,
      "revenue": 2700000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.78234188139946,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.3154585185185184,
      "returnOnSalesIsEstimate": true,
      "equity": 201492.5,
      "equityIsEstimate": false,
      "equityRatio": 42.393254125900825,
      "equityRatioIsEstimate": false,
      "cash": 66981.59,
      "cashIsEstimate": false,
      "receivables": 353065.7,
      "receivablesIsEstimate": false,
      "liabilities": 238337.08,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 492609.98,
      "balanceTotalIsEstimate": false,
      "earnings": 45480.7,
      "earningsIsEstimate": false,
      "earningsCagr": -21.890054314356444,
      "earningsCagrIsEstimate": false,
      "revenue": 2400000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.9428498400178693,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.8950291666666663,
      "returnOnSalesIsEstimate": true,
      "equity": 246973.2,
      "equityIsEstimate": false,
      "equityRatio": 50.13564686610694,
      "equityRatioIsEstimate": false,
      "cash": 142773.25,
      "cashIsEstimate": false,
      "receivables": 289399.26,
      "receivablesIsEstimate": false,
      "liabilities": 213238.84,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 502513.63,
      "balanceTotalIsEstimate": false,
      "earnings": 47963.71,
      "earningsIsEstimate": false,
      "earningsCagr": -15.802119562194294,
      "earningsCagrIsEstimate": false,
      "revenue": 2600000,
      "revenueIsEstimate": true,
      "revenueCagr": 4.264788543842446,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.8447580769230767,
      "returnOnSalesIsEstimate": true,
      "equity": 294936.91,
      "equityIsEstimate": false,
      "equityRatio": 58.69232044511906,
      "equityRatioIsEstimate": false,
      "cash": 107522.81,
      "cashIsEstimate": false,
      "receivables": 323197.19,
      "receivablesIsEstimate": false,
      "liabilities": 174462.72,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 486642.19,
      "balanceTotalIsEstimate": false,
      "earnings": 12786.84,
      "earningsIsEstimate": false,
      "earningsCagr": -8.869603855275354,
      "earningsCagrIsEstimate": false,
      "revenue": 2300000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.1174918741109874,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.5559495652173914,
      "returnOnSalesIsEstimate": true,
      "equity": 307723.75,
      "equityIsEstimate": false,
      "equityRatio": 63.2340878623779,
      "equityRatioIsEstimate": false,
      "cash": 124932.07,
      "cashIsEstimate": false,
      "receivables": 278381.05,
      "receivablesIsEstimate": false,
      "liabilities": 145909.29,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 471494.27,
      "balanceTotalIsEstimate": false,
      "earnings": 22644.64,
      "earningsIsEstimate": false,
      "earningsCagr": -22.421538451373223,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": -7.228077209541983,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.1322320000000001,
      "returnOnSalesIsEstimate": true,
      "equity": 330368.39,
      "equityIsEstimate": false,
      "equityRatio": 70.0683785616313,
      "equityRatioIsEstimate": false,
      "cash": 143962.61,
      "cashIsEstimate": false,
      "receivables": 240184.62,
      "receivablesIsEstimate": false,
      "liabilities": 121243.24,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 547358.55,
      "balanceTotalIsEstimate": false,
      "earnings": 64514.63,
      "earningsIsEstimate": false,
      "earningsCagr": 9.133420599626895,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.455720779563322,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.2257315,
      "returnOnSalesIsEstimate": true,
      "equity": 394883.02,
      "equityIsEstimate": false,
      "equityRatio": 72.1433912012519,
      "equityRatioIsEstimate": false,
      "cash": 233695.61,
      "cashIsEstimate": false,
      "receivables": 231913.3,
      "receivablesIsEstimate": false,
      "liabilities": 93497.83,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 473990.26,
      "balanceTotalIsEstimate": false,
      "earnings": 29292.95,
      "earningsIsEstimate": false,
      "earningsCagr": -11.597899263591248,
      "earningsCagrIsEstimate": false,
      "revenue": 1700000,
      "revenueIsEstimate": true,
      "revenueCagr": -10.077392160667408,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.7231147058823528,
      "returnOnSalesIsEstimate": true,
      "equity": 304175.97,
      "equityIsEstimate": false,
      "equityRatio": 64.17346423953944,
      "equityRatioIsEstimate": false,
      "cash": 224117.3,
      "cashIsEstimate": false,
      "receivables": 188188.7,
      "receivablesIsEstimate": false,
      "liabilities": 125275.15,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 546399.39,
      "balanceTotalIsEstimate": false,
      "earnings": 91999.1,
      "earningsIsEstimate": false,
      "earningsCagr": 63.77782034567836,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.1051420020407932,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.181777272727273,
      "returnOnSalesIsEstimate": true,
      "equity": 396175.07,
      "equityIsEstimate": false,
      "equityRatio": 72.50649932094544,
      "equityRatioIsEstimate": false,
      "cash": 210905.47,
      "cashIsEstimate": false,
      "receivables": 256049.62,
      "receivablesIsEstimate": false,
      "liabilities": 102908.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 599375.24,
      "balanceTotalIsEstimate": false,
      "earnings": 121097.17,
      "earningsIsEstimate": false,
      "earningsCagr": 52.069508859544825,
      "earningsCagrIsEstimate": false,
      "revenue": 2300000,
      "revenueIsEstimate": true,
      "revenueCagr": 3.5558076341622114,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.2650943478260865,
      "returnOnSalesIsEstimate": true,
      "equity": 447272.24,
      "equityIsEstimate": false,
      "equityRatio": 74.62307585478506,
      "equityRatioIsEstimate": false,
      "cash": 243257.33,
      "cashIsEstimate": false,
      "receivables": 267392.92,
      "receivablesIsEstimate": false,
      "liabilities": 76132.07,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 511191.29,
      "balanceTotalIsEstimate": false,
      "earnings": 118067.64,
      "earningsIsEstimate": false,
      "earningsCagr": 16.310297851047938,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.903382,
      "returnOnSalesIsEstimate": true,
      "equity": 325340.77,
      "equityIsEstimate": false,
      "equityRatio": 63.64364502376401,
      "equityRatioIsEstimate": false,
      "cash": 218631.27,
      "cashIsEstimate": false,
      "receivables": 234166.31,
      "receivablesIsEstimate": false,
      "liabilities": 107274.03,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 519380.48,
      "balanceTotalIsEstimate": false,
      "earnings": 60522.66,
      "earningsIsEstimate": false,
      "earningsCagr": 19.891591211756253,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.4392187891376196,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.36237,
      "returnOnSalesIsEstimate": true,
      "equity": 385863.43,
      "equityIsEstimate": false,
      "equityRatio": 74.29301732710478,
      "equityRatioIsEstimate": false,
      "cash": 206306.79,
      "cashIsEstimate": false,
      "receivables": 201789,
      "receivablesIsEstimate": false,
      "liabilities": 91788.56,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 593044.19,
      "balanceTotalIsEstimate": false,
      "earnings": 71481.58,
      "earningsIsEstimate": false,
      "earningsCagr": -6.113609845949064,
      "earningsCagrIsEstimate": false,
      "revenue": 2300000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.1174918741109874,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.107894782608696,
      "returnOnSalesIsEstimate": true,
      "equity": 457345.01,
      "equityIsEstimate": false,
      "equityRatio": 77.11820092192457,
      "equityRatioIsEstimate": false,
      "cash": 222443.74,
      "cashIsEstimate": false,
      "receivables": 262677.64,
      "receivablesIsEstimate": false,
      "liabilities": 100692.89,
      "liabilitiesIsEstimate": false
    }
  ]
}