FORUM train & sail GmbH

{
  "id": "9b86de22-c046-4783-aefe-064ea4d81ea3",
  "euId": "DED2102V.HRB24442",
  "name": "FORUM train & sail GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2009-07-28T00:00:00",
  "vatId": "DE266342159",
  "hq": {
    "line2": null,
    "street": "Mandichostr. 18",
    "city": "Merching",
    "zipCode": "86504",
    "state": "BY",
    "country": "DE",
    "latitude": 48.2512233,
    "longitude": 10.9858007
  },
  "contactData": {
    "emails": [
      "info@forum-train-sail.de"
    ],
    "phones": [
      "+49 8233381227"
    ],
    "websites": [
      "https://www.eyeofthewind.net/de/"
    ],
    "faxes": [
      "+49 82333819943"
    ]
  },
  "managers": [
    {
      "name": "Ronald Herkert",
      "position": "Managing Director",
      "startDate": "2009-07-28T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "7911"
    ],
    "nace": [
      "79.11"
    ],
    "nace2025": [
      "79.11"
    ],
    "naics": [
      "561510"
    ],
    "uksic": [
      "79.11"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2009,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 19819.04,
      "balanceTotalIsEstimate": false,
      "earnings": -110693.56,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 57000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": -194.19922807017545,
      "returnOnSalesIsEstimate": true,
      "equity": -85693.56,
      "equityIsEstimate": false,
      "equityRatio": -432.3799740047954,
      "equityRatioIsEstimate": false,
      "cash": 11455.21,
      "cashIsEstimate": false,
      "receivables": 0,
      "receivablesIsEstimate": false,
      "liabilities": 0,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 93449.71,
      "balanceTotalIsEstimate": false,
      "earnings": -366315.14,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 230000,
      "revenueIsEstimate": true,
      "revenueCagr": 303.50877192982455,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -159.26745217391306,
      "returnOnSalesIsEstimate": true,
      "equity": -452008.7,
      "equityIsEstimate": false,
      "equityRatio": -483.6919237095546,
      "equityRatioIsEstimate": false,
      "cash": 71599,
      "cashIsEstimate": false,
      "receivables": 188.09,
      "receivablesIsEstimate": false,
      "liabilities": 508518.84,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1895453.06,
      "balanceTotalIsEstimate": false,
      "earnings": 872100.72,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 3300000,
      "revenueIsEstimate": true,
      "revenueCagr": 660.885910252682,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 26.427294545454544,
      "returnOnSalesIsEstimate": true,
      "equity": 996092.02,
      "equityIsEstimate": false,
      "equityRatio": 52.55165854647965,
      "equityRatioIsEstimate": false,
      "cash": 474401.57,
      "cashIsEstimate": false,
      "receivables": 1393836.53,
      "receivablesIsEstimate": false,
      "liabilities": 606291.65,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1025880.11,
      "balanceTotalIsEstimate": false,
      "earnings": -276432.51,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 615709.58,
      "revenueIsEstimate": false,
      "revenueCagr": 121.05500467542937,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -44.896574453169954,
      "returnOnSalesIsEstimate": false,
      "equity": 719659.51,
      "equityIsEstimate": false,
      "equityRatio": 70.15044964659663,
      "equityRatioIsEstimate": false,
      "cash": 974261.14,
      "cashIsEstimate": false,
      "receivables": 19294.92,
      "receivablesIsEstimate": false,
      "liabilities": 26147.73,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 878697.16,
      "balanceTotalIsEstimate": false,
      "earnings": 78478.37,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 638456.5,
      "revenueIsEstimate": false,
      "revenueCagr": 82.94229133467957,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 12.291889893829884,
      "returnOnSalesIsEstimate": false,
      "equity": 798137.88,
      "equityIsEstimate": false,
      "equityRatio": 90.83196308498368,
      "equityRatioIsEstimate": false,
      "cash": 842884,
      "cashIsEstimate": false,
      "receivables": 4976.17,
      "receivablesIsEstimate": false,
      "liabilities": 36380.42,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 859918.84,
      "balanceTotalIsEstimate": false,
      "earnings": -95104.89,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 62.40449173539344,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -5.944055625,
      "returnOnSalesIsEstimate": true,
      "equity": 703032.99,
      "equityIsEstimate": false,
      "equityRatio": 81.7557375530928,
      "equityRatioIsEstimate": false,
      "cash": 425534.04,
      "cashIsEstimate": false,
      "receivables": 390454.01,
      "receivablesIsEstimate": false,
      "liabilities": 35597.43,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 838024.76,
      "balanceTotalIsEstimate": false,
      "earnings": 10522.9,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": -16.554771027769878,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.65768125,
      "returnOnSalesIsEstimate": true,
      "equity": 713555.89,
      "equityIsEstimate": false,
      "equityRatio": 85.1473517321851,
      "equityRatioIsEstimate": false,
      "cash": 117126.62,
      "cashIsEstimate": false,
      "receivables": 680148.57,
      "receivablesIsEstimate": false,
      "liabilities": 31224.41,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 660620.18,
      "balanceTotalIsEstimate": false,
      "earnings": -252563.6,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1300000,
      "revenueIsEstimate": true,
      "revenueCagr": 20.542962423239498,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -19.427969230769232,
      "returnOnSalesIsEstimate": true,
      "equity": 460992.29,
      "equityIsEstimate": false,
      "equityRatio": 69.78174508686669,
      "equityRatioIsEstimate": false,
      "cash": 187233.77,
      "cashIsEstimate": false,
      "receivables": 435605.27,
      "receivablesIsEstimate": false,
      "liabilities": 82240.12,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 665939.9,
      "balanceTotalIsEstimate": false,
      "earnings": -9290.51,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1300000,
      "revenueIsEstimate": true,
      "revenueCagr": 19.454636171094354,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.7146546153846154,
      "returnOnSalesIsEstimate": true,
      "equity": 451701.78,
      "equityIsEstimate": false,
      "equityRatio": 67.82921101438734,
      "equityRatioIsEstimate": false,
      "cash": 191448.59,
      "cashIsEstimate": false,
      "receivables": 440495.2,
      "receivablesIsEstimate": false,
      "liabilities": 35794.63,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 687113.05,
      "balanceTotalIsEstimate": false,
      "earnings": 2605.54,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1300000,
      "revenueIsEstimate": true,
      "revenueCagr": -5.058553894202911,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.20042615384615386,
      "returnOnSalesIsEstimate": true,
      "equity": 454307.32,
      "equityIsEstimate": false,
      "equityRatio": 66.11827849871284,
      "equityRatioIsEstimate": false,
      "cash": 222848.74,
      "cashIsEstimate": false,
      "receivables": 433654.65,
      "receivablesIsEstimate": false,
      "liabilities": 44408.53,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 544801.65,
      "balanceTotalIsEstimate": false,
      "earnings": -200039.08,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": -8.941985658106411,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -18.18537090909091,
      "returnOnSalesIsEstimate": true,
      "equity": 254268.24,
      "equityIsEstimate": false,
      "equityRatio": 46.67170886872314,
      "equityRatioIsEstimate": false,
      "cash": 90177.75,
      "cashIsEstimate": false,
      "receivables": 417994.24,
      "receivablesIsEstimate": false,
      "liabilities": 50694.69,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 373882.26,
      "balanceTotalIsEstimate": false,
      "earnings": -27146.36,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 770000,
      "revenueIsEstimate": true,
      "revenueCagr": -12.272279836440214,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -3.5255012987012986,
      "returnOnSalesIsEstimate": true,
      "equity": 227121.88,
      "equityIsEstimate": false,
      "equityRatio": 60.74689930460996,
      "equityRatioIsEstimate": false,
      "cash": 81782.49,
      "cashIsEstimate": false,
      "receivables": 256991.89,
      "receivablesIsEstimate": false,
      "liabilities": 13530.54,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 545985.71,
      "balanceTotalIsEstimate": false,
      "earnings": 23092.13,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.090344020646186,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.0992845454545455,
      "returnOnSalesIsEstimate": true,
      "equity": 250214.01,
      "equityIsEstimate": false,
      "equityRatio": 45.827941174504375,
      "equityRatioIsEstimate": false,
      "cash": 338090.54,
      "cashIsEstimate": false,
      "receivables": 154549.63,
      "receivablesIsEstimate": false,
      "liabilities": 21953.42,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 704478.07,
      "balanceTotalIsEstimate": false,
      "earnings": 106397.69,
      "earningsIsEstimate": false,
      "earningsCagr": 360.7530357745258,
      "earningsCagrIsEstimate": false,
      "revenue": 1400000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.869968259813537,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.599835000000001,
      "returnOnSalesIsEstimate": true,
      "equity": 356611.7,
      "equityIsEstimate": false,
      "equityRatio": 50.620695687518,
      "equityRatioIsEstimate": false,
      "cash": 497861.97,
      "cashIsEstimate": false,
      "receivables": 141097.7,
      "receivablesIsEstimate": false,
      "liabilities": 33156.53,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 625717.67,
      "balanceTotalIsEstimate": false,
      "earnings": -3813.28,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.1991162258356844,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.31777333333333335,
      "returnOnSalesIsEstimate": true,
      "equity": 352798.42,
      "equityIsEstimate": false,
      "equityRatio": 56.383004175029924,
      "equityRatioIsEstimate": false,
      "cash": 407432.28,
      "cashIsEstimate": false,
      "receivables": 145758.21,
      "receivablesIsEstimate": false,
      "liabilities": 171401.68,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 802732.53,
      "balanceTotalIsEstimate": false,
      "earnings": 132118.9,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1500000,
      "revenueIsEstimate": true,
      "revenueCagr": 18.140861500062975,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 8.807926666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 484917.32,
      "equityIsEstimate": false,
      "equityRatio": 60.40833053071862,
      "equityRatioIsEstimate": false,
      "cash": 558861.05,
      "cashIsEstimate": false,
      "receivables": 163465.32,
      "receivablesIsEstimate": false,
      "liabilities": 145852.01,
      "liabilitiesIsEstimate": false
    }
  ]
}