Exklusiv Innenausbau GmbH Trockenbau und Raumgestaltung

{
  "id": "4a720698-0253-4c8d-bed8-2acc3987b6dc",
  "euId": "DEB1601.HRB714805",
  "name": "Exklusiv Innenausbau GmbH Trockenbau und Raumgestaltung",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2012-06-21T00:00:00",
  "vatId": "DE283401866",
  "hq": {
    "line2": null,
    "street": "Igelbachstr. 7",
    "city": "Gernsbach",
    "zipCode": "76593",
    "state": "BW",
    "country": "DE",
    "latitude": 48.7631547,
    "longitude": 8.3377755
  },
  "contactData": {
    "emails": [
      "info@mehr-exklusivitaet.de"
    ],
    "phones": [
      "+49 72246572160"
    ],
    "websites": [
      "https://www.mehr-exklusivitaet.de"
    ],
    "faxes": [
      "+49 72246572169"
    ]
  },
  "managers": [
    {
      "name": "Ronny Ringel",
      "position": "Managing Director",
      "startDate": "2012-06-21T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "4329"
    ],
    "nace": [
      "43.29"
    ],
    "nace2025": [
      "43.23"
    ],
    "naics": [
      "238290",
      "238310"
    ],
    "uksic": [
      "43.29"
    ],
    "wz": [
      "43.29.1"
    ]
  },
  "financials": [
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 314061.15,
      "balanceTotalIsEstimate": false,
      "earnings": 32213.43,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 770000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 4.183562337662337,
      "returnOnSalesIsEstimate": true,
      "equity": 58410.91,
      "equityIsEstimate": false,
      "equityRatio": 18.598578652596796,
      "equityRatioIsEstimate": false,
      "cash": 51900.61,
      "cashIsEstimate": false,
      "receivables": 44185.8,
      "receivablesIsEstimate": false,
      "liabilities": 224175.76,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 871751.83,
      "balanceTotalIsEstimate": false,
      "earnings": 153390.07,
      "earningsIsEstimate": false,
      "earningsCagr": 376.16807648238637,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": 159.74025974025975,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.669503500000001,
      "returnOnSalesIsEstimate": true,
      "equity": 211800.98,
      "equityIsEstimate": false,
      "equityRatio": 24.29601782424707,
      "equityRatioIsEstimate": false,
      "cash": 7022.28,
      "cashIsEstimate": false,
      "receivables": 267054.47,
      "receivablesIsEstimate": false,
      "liabilities": 531038.63,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1182056.72,
      "balanceTotalIsEstimate": false,
      "earnings": 0,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2700000,
      "revenueIsEstimate": true,
      "revenueCagr": 87.25633517970779,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": true,
      "equity": 198017.65,
      "equityIsEstimate": false,
      "equityRatio": 16.751958400101138,
      "equityRatioIsEstimate": false,
      "cash": 37617.47,
      "cashIsEstimate": false,
      "receivables": 414763.03,
      "receivablesIsEstimate": false,
      "liabilities": 869036.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1081895.32,
      "balanceTotalIsEstimate": false,
      "earnings": 23955.02,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2500000,
      "revenueIsEstimate": true,
      "revenueCagr": 48.07546137693755,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.9582008,
      "returnOnSalesIsEstimate": true,
      "equity": 221972.67,
      "equityIsEstimate": false,
      "equityRatio": 20.517019151168896,
      "equityRatioIsEstimate": false,
      "cash": 5116.06,
      "cashIsEstimate": false,
      "receivables": 523682.54,
      "receivablesIsEstimate": false,
      "liabilities": 670919.55,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1213729.53,
      "balanceTotalIsEstimate": false,
      "earnings": 197619.75,
      "earningsIsEstimate": true,
      "earningsCagr": 724.961740795875,
      "earningsCagrIsEstimate": true,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 38.091461665491266,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.057848214285714,
      "returnOnSalesIsEstimate": true,
      "equity": 247772.25,
      "equityIsEstimate": false,
      "equityRatio": 20.41412389463738,
      "equityRatioIsEstimate": false,
      "cash": 1875.31,
      "cashIsEstimate": false,
      "receivables": 534735.76,
      "receivablesIsEstimate": false,
      "liabilities": 772246.27,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1748910.93,
      "balanceTotalIsEstimate": false,
      "earnings": 10705.380000000005,
      "earningsIsEstimate": true,
      "earningsCagr": -33.14979014115881,
      "earningsCagrIsEstimate": true,
      "revenue": 4000000,
      "revenueIsEstimate": true,
      "revenueCagr": 18.920711500272102,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.2676345000000001,
      "returnOnSalesIsEstimate": true,
      "equity": 258477.63,
      "equityIsEstimate": false,
      "equityRatio": 14.779347853924158,
      "equityRatioIsEstimate": false,
      "cash": 24073.09,
      "cashIsEstimate": false,
      "receivables": 399686.99,
      "receivablesIsEstimate": false,
      "liabilities": 1307178.5,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1841675.65,
      "balanceTotalIsEstimate": false,
      "earnings": -10592.26999999999,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4200000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.6789652944836,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.25219690476190454,
      "returnOnSalesIsEstimate": true,
      "equity": 247885.36,
      "equityIsEstimate": false,
      "equityRatio": 13.459772897578354,
      "equityRatioIsEstimate": false,
      "cash": 20843.69,
      "cashIsEstimate": false,
      "receivables": 344113.85,
      "receivablesIsEstimate": false,
      "liabilities": 1450848.07,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1630503.19,
      "balanceTotalIsEstimate": false,
      "earnings": 66374.33999999997,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 3700000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.297439048222866,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.7939010810810803,
      "returnOnSalesIsEstimate": true,
      "equity": 314259.7,
      "equityIsEstimate": false,
      "equityRatio": 19.27378627207715,
      "equityRatioIsEstimate": false,
      "cash": 6084.34,
      "cashIsEstimate": false,
      "receivables": 652198.77,
      "receivablesIsEstimate": false,
      "liabilities": 1109556.4,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1406595.75,
      "balanceTotalIsEstimate": false,
      "earnings": 46818.82000000001,
      "earningsIsEstimate": true,
      "earningsCagr": -29.462469984635586,
      "earningsCagrIsEstimate": true,
      "revenue": 3200000,
      "revenueIsEstimate": true,
      "revenueCagr": 3.3946307914341167,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.463088125,
      "returnOnSalesIsEstimate": true,
      "equity": 361078.52,
      "equityIsEstimate": false,
      "equityRatio": 25.67038326399038,
      "equityRatioIsEstimate": false,
      "cash": 4386.12,
      "cashIsEstimate": false,
      "receivables": 617902.41,
      "receivablesIsEstimate": false,
      "liabilities": 929238.88,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1431116.38,
      "balanceTotalIsEstimate": false,
      "earnings": 7337.39,
      "earningsIsEstimate": false,
      "earningsCagr": -66.75160435155885,
      "earningsCagrIsEstimate": true,
      "revenue": 3300000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.695482466503853,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.22234515151515152,
      "returnOnSalesIsEstimate": true,
      "equity": 368415.91,
      "equityIsEstimate": false,
      "equityRatio": 25.743252970104358,
      "equityRatioIsEstimate": false,
      "cash": 250961.55,
      "cashIsEstimate": false,
      "receivables": 721922.32,
      "receivablesIsEstimate": false,
      "liabilities": 944513.55,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 3881714.13,
      "balanceTotalIsEstimate": false,
      "earnings": 86202.25,
      "earningsIsEstimate": false,
      "earningsCagr": 9.10369574707104,
      "earningsCagrIsEstimate": true,
      "revenue": 8500000,
      "revenueIsEstimate": true,
      "revenueCagr": 19.27307302508514,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.0141441176470587,
      "returnOnSalesIsEstimate": true,
      "equity": 454618.16,
      "equityIsEstimate": false,
      "equityRatio": 11.711788781313476,
      "equityRatioIsEstimate": false,
      "cash": 690660.98,
      "cashIsEstimate": false,
      "receivables": 583436.7,
      "receivablesIsEstimate": false,
      "liabilities": 3251716.44,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 2698140.1,
      "balanceTotalIsEstimate": false,
      "earnings": 193917.65,
      "earningsIsEstimate": false,
      "earningsCagr": 30.738735737643164,
      "earningsCagrIsEstimate": true,
      "revenue": 6000000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.84631495684858,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.2319608333333334,
      "returnOnSalesIsEstimate": true,
      "equity": 648535.81,
      "equityIsEstimate": false,
      "equityRatio": 24.036402335075188,
      "equityRatioIsEstimate": false,
      "cash": 508853.47,
      "cashIsEstimate": false,
      "receivables": 690914.81,
      "receivablesIsEstimate": false,
      "liabilities": 1791294.68,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 3174112.23,
      "balanceTotalIsEstimate": false,
      "earnings": -54844.24,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 7000000,
      "revenueIsEstimate": true,
      "revenueCagr": 21.614963954889376,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.7834891428571429,
      "returnOnSalesIsEstimate": true,
      "equity": 593691.57,
      "equityIsEstimate": false,
      "equityRatio": 18.704177010149383,
      "equityRatioIsEstimate": false,
      "cash": 637313.62,
      "cashIsEstimate": false,
      "receivables": 481347.24,
      "receivablesIsEstimate": false,
      "liabilities": 2394747.36,
      "liabilitiesIsEstimate": false
    }
  ]
}