Master Logistics GmbH

{
  "id": "2697672f-915a-4f8b-a424-743342319b84",
  "euId": "DER3306.HRB68245",
  "name": "Master Logistics GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2010-01-21T00:00:00",
  "vatId": null,
  "hq": {
    "line2": null,
    "street": "Unterthal 3",
    "city": "Bergisch Gladbach",
    "zipCode": "51465",
    "state": "NW",
    "country": "DE",
    "latitude": 51.0119383,
    "longitude": 7.1931928
  },
  "contactData": {
    "emails": [
      "info@masterlogistics.de"
    ],
    "phones": [
      "+49 22079191320"
    ],
    "websites": [
      "https://www.bergische50.de"
    ],
    "faxes": [
      "+49 22079191319"
    ]
  },
  "managers": [
    {
      "name": "Klaus Malorny",
      "position": "Managing Director",
      "startDate": "2014-09-12T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "5621"
    ],
    "nace": [
      "56.21"
    ],
    "nace2025": [
      "56.21"
    ],
    "naics": [
      "722320"
    ],
    "uksic": [
      "56.21"
    ],
    "wz": [
      "56.21.0"
    ]
  },
  "financials": [
    {
      "year": 2010,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 101009,
      "balanceTotalIsEstimate": false,
      "earnings": 171,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 410000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 0.041707317073170734,
      "returnOnSalesIsEstimate": true,
      "equity": 25171,
      "equityIsEstimate": false,
      "equityRatio": 24.919561623221693,
      "equityRatioIsEstimate": false,
      "cash": 5867,
      "cashIsEstimate": false,
      "receivables": 51601,
      "receivablesIsEstimate": false,
      "liabilities": 71196,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 118537,
      "balanceTotalIsEstimate": false,
      "earnings": -7074,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 470000,
      "revenueIsEstimate": true,
      "revenueCagr": 14.634146341463406,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -1.5051063829787235,
      "returnOnSalesIsEstimate": true,
      "equity": 18097,
      "equityIsEstimate": false,
      "equityRatio": 15.266963057948152,
      "equityRatioIsEstimate": false,
      "cash": 7004,
      "cashIsEstimate": false,
      "receivables": 76889,
      "receivablesIsEstimate": false,
      "liabilities": 98098,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 98790.04,
      "balanceTotalIsEstimate": false,
      "earnings": -34285.12,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 400000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.2270403350410408,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -8.57128,
      "returnOnSalesIsEstimate": true,
      "equity": -16188.7,
      "equityIsEstimate": false,
      "equityRatio": -16.38697585303134,
      "equityRatioIsEstimate": false,
      "cash": 70.56,
      "cashIsEstimate": false,
      "receivables": 70987.07,
      "receivablesIsEstimate": false,
      "liabilities": 97290.04,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 105041.4,
      "balanceTotalIsEstimate": false,
      "earnings": 6946.99,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 420000,
      "revenueIsEstimate": true,
      "revenueCagr": 0.8064864411104544,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.6540452380952382,
      "returnOnSalesIsEstimate": true,
      "equity": -9241.71,
      "equityIsEstimate": false,
      "equityRatio": -8.798159582793069,
      "equityRatioIsEstimate": false,
      "cash": 102.36,
      "cashIsEstimate": false,
      "receivables": 91021.78,
      "receivablesIsEstimate": false,
      "liabilities": 102541.4,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 113305.66,
      "balanceTotalIsEstimate": false,
      "earnings": 2777.52,
      "earningsIsEstimate": false,
      "earningsCagr": -60.018367667147935,
      "earningsCagrIsEstimate": false,
      "revenue": 450000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.354552593148851,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.6172266666666666,
      "returnOnSalesIsEstimate": true,
      "equity": -6464.19,
      "equityIsEstimate": false,
      "equityRatio": -5.705090107590388,
      "equityRatioIsEstimate": false,
      "cash": 426.84,
      "cashIsEstimate": false,
      "receivables": 104306.23,
      "receivablesIsEstimate": false,
      "liabilities": 102698.53,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 105558.34,
      "balanceTotalIsEstimate": false,
      "earnings": -29115.52,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 420000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.7727822637446,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -6.932266666666667,
      "returnOnSalesIsEstimate": true,
      "equity": -35579.71,
      "equityIsEstimate": false,
      "equityRatio": -33.70620455001471,
      "equityRatioIsEstimate": false,
      "cash": 530.33,
      "cashIsEstimate": false,
      "receivables": 67276.3,
      "receivablesIsEstimate": false,
      "liabilities": 94426.21,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 96229.05,
      "balanceTotalIsEstimate": false,
      "earnings": -4539.11,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 390000,
      "revenueIsEstimate": true,
      "revenueCagr": -0.630946320970982,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -1.163874358974359,
      "returnOnSalesIsEstimate": true,
      "equity": -40118.82,
      "equityIsEstimate": false,
      "equityRatio": -41.69096546209279,
      "equityRatioIsEstimate": false,
      "cash": 138,
      "cashIsEstimate": false,
      "receivables": 48296.23,
      "receivablesIsEstimate": false,
      "liabilities": 87064.05,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 447564.82,
      "balanceTotalIsEstimate": false,
      "earnings": 60381.95,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1400000,
      "revenueIsEstimate": true,
      "revenueCagr": 35.12001548070345,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.312996428571428,
      "returnOnSalesIsEstimate": true,
      "equity": 20263.13,
      "equityIsEstimate": false,
      "equityRatio": 4.527417950320581,
      "equityRatioIsEstimate": false,
      "cash": 626.58,
      "cashIsEstimate": false,
      "receivables": 426191.24,
      "receivablesIsEstimate": false,
      "liabilities": 399187.34,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 637038.07,
      "balanceTotalIsEstimate": false,
      "earnings": 56428.77,
      "earningsIsEstimate": false,
      "earningsCagr": -6.546956499417456,
      "earningsCagrIsEstimate": false,
      "revenue": 1900000,
      "revenueIsEstimate": true,
      "revenueCagr": 43.345898708554806,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.9699352631578946,
      "returnOnSalesIsEstimate": true,
      "equity": 76691.9,
      "equityIsEstimate": false,
      "equityRatio": 12.038825246346738,
      "equityRatioIsEstimate": false,
      "cash": 1571.31,
      "cashIsEstimate": false,
      "receivables": 540943.76,
      "receivablesIsEstimate": false,
      "liabilities": 488570.58,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 581107.19,
      "balanceTotalIsEstimate": false,
      "earnings": -7401.52,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": 43.88178057096259,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.4111955555555556,
      "returnOnSalesIsEstimate": true,
      "equity": 69290.38,
      "equityIsEstimate": false,
      "equityRatio": 11.923855218518293,
      "equityRatioIsEstimate": false,
      "cash": 231.31,
      "cashIsEstimate": false,
      "receivables": 478257.88,
      "receivablesIsEstimate": false,
      "liabilities": 488250.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 584293.59,
      "balanceTotalIsEstimate": false,
      "earnings": 26894.64,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": 46.57232419929414,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.4941466666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 96185.02,
      "equityIsEstimate": false,
      "equityRatio": 16.46176197140893,
      "equityRatioIsEstimate": false,
      "cash": 14650.71,
      "cashIsEstimate": false,
      "receivables": 437544.56,
      "receivablesIsEstimate": false,
      "liabilities": 442934.14,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 657279.48,
      "balanceTotalIsEstimate": false,
      "earnings": 37615.55,
      "earningsIsEstimate": false,
      "earningsCagr": 39.8626269026096,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.326511392909342,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.8807775000000002,
      "returnOnSalesIsEstimate": true,
      "equity": 133800.57,
      "equityIsEstimate": false,
      "equityRatio": 20.356724052909733,
      "equityRatioIsEstimate": false,
      "cash": 0,
      "cashIsEstimate": false,
      "receivables": 547589.84,
      "receivablesIsEstimate": false,
      "liabilities": 477346.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 972822.36,
      "balanceTotalIsEstimate": false,
      "earnings": 18377.82,
      "earningsIsEstimate": false,
      "earningsCagr": -17.33643536470142,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.179578749138795,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.6563507142857142,
      "returnOnSalesIsEstimate": true,
      "equity": 152178.39,
      "equityIsEstimate": false,
      "equityRatio": 15.64297823088688,
      "equityRatioIsEstimate": false,
      "cash": 63787.13,
      "cashIsEstimate": false,
      "receivables": 713171.23,
      "receivablesIsEstimate": false,
      "liabilities": 772753.29,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1316657.18,
      "balanceTotalIsEstimate": false,
      "earnings": 47821.31,
      "earningsIsEstimate": false,
      "earningsCagr": 21.148649668788554,
      "earningsCagrIsEstimate": false,
      "revenue": 3600000,
      "revenueIsEstimate": true,
      "revenueCagr": 18.920711500272102,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.3283697222222222,
      "returnOnSalesIsEstimate": true,
      "equity": 199999.7,
      "equityIsEstimate": false,
      "equityRatio": 15.189960077535142,
      "equityRatioIsEstimate": false,
      "cash": 9219.38,
      "cashIsEstimate": false,
      "receivables": 1143445.8,
      "receivablesIsEstimate": false,
      "liabilities": 1056408.25,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1953625.59,
      "balanceTotalIsEstimate": false,
      "earnings": 196028.91,
      "earningsIsEstimate": false,
      "earningsCagr": 64.30984933613233,
      "earningsCagrIsEstimate": false,
      "revenue": 5000000,
      "revenueIsEstimate": true,
      "revenueCagr": 29.09944487358056,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.9205782,
      "returnOnSalesIsEstimate": true,
      "equity": 246028.61,
      "equityIsEstimate": false,
      "equityRatio": 12.593437107874902,
      "equityRatioIsEstimate": false,
      "cash": 0,
      "cashIsEstimate": false,
      "receivables": 1874898.59,
      "receivablesIsEstimate": false,
      "liabilities": 1587198.17,
      "liabilitiesIsEstimate": false
    }
  ]
}