Origo - Konstruktion & Grafik GmbH

{
  "id": "b058d4eb-5a38-469d-8ab9-1a1b24b45511",
  "euId": "DED4102V.HRB4588",
  "name": "Origo - Konstruktion & Grafik GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "1991-07-23T00:00:00",
  "vatId": "DE132096407",
  "hq": {
    "line2": null,
    "street": "Obernburger Str. 76",
    "city": "Stockstadt a. Main",
    "zipCode": "63811",
    "state": "BY",
    "country": "DE",
    "latitude": 49.9635315,
    "longitude": 9.076641
  },
  "contactData": {
    "emails": [
      "info@origo-grafik.de"
    ],
    "phones": [
      "+49 60279795060"
    ],
    "websites": [
      "https://www.origo-cad.de"
    ],
    "faxes": [
      "+49 60279795065"
    ]
  },
  "managers": [],
  "industry": {
    "isic": [
      "741"
    ],
    "nace": [
      "74.1"
    ],
    "nace2025": [
      "74.1"
    ],
    "naics": [],
    "uksic": [
      "74.1"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2006,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 226207,
      "balanceTotalIsEstimate": false,
      "earnings": 10440.15,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 450000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 2.3200333333333334,
      "returnOnSalesIsEstimate": true,
      "equity": 63460.08,
      "equityIsEstimate": false,
      "equityRatio": 28.053985950921064,
      "equityRatioIsEstimate": false,
      "cash": 84619.77,
      "cashIsEstimate": false,
      "receivables": 74449.66,
      "receivablesIsEstimate": false,
      "liabilities": 61202.92,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 242800.64,
      "balanceTotalIsEstimate": false,
      "earnings": 7751.44,
      "earningsIsEstimate": false,
      "earningsCagr": -25.753557180691857,
      "earningsCagrIsEstimate": false,
      "revenue": 400000,
      "revenueIsEstimate": true,
      "revenueCagr": -11.111111111111116,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.93786,
      "returnOnSalesIsEstimate": true,
      "equity": 74895.88,
      "equityIsEstimate": false,
      "equityRatio": 30.846656746868543,
      "equityRatioIsEstimate": false,
      "cash": 73798.93,
      "cashIsEstimate": false,
      "receivables": 62312.13,
      "receivablesIsEstimate": false,
      "liabilities": 53611.76,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 308245.52,
      "balanceTotalIsEstimate": false,
      "earnings": 16268.6,
      "earningsIsEstimate": false,
      "earningsCagr": 24.83079068012495,
      "earningsCagrIsEstimate": false,
      "revenue": 630000,
      "revenueIsEstimate": true,
      "revenueCagr": 18.32159566199232,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.5823174603174603,
      "returnOnSalesIsEstimate": true,
      "equity": 81164.48,
      "equityIsEstimate": false,
      "equityRatio": 26.331114236469677,
      "equityRatioIsEstimate": false,
      "cash": 94735.62,
      "cashIsEstimate": false,
      "receivables": 104673.06,
      "receivablesIsEstimate": false,
      "liabilities": 100024.15,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 327479.09,
      "balanceTotalIsEstimate": false,
      "earnings": 28528.73,
      "earningsIsEstimate": false,
      "earningsCagr": 39.80581431372712,
      "earningsCagrIsEstimate": false,
      "revenue": 380000,
      "revenueIsEstimate": true,
      "revenueCagr": -5.480004065487254,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 7.507560526315789,
      "returnOnSalesIsEstimate": true,
      "equity": 99693.21,
      "equityIsEstimate": false,
      "equityRatio": 30.442618489015587,
      "equityRatioIsEstimate": false,
      "cash": 170868.66,
      "cashIsEstimate": false,
      "receivables": 48197.36,
      "receivablesIsEstimate": false,
      "liabilities": 76248.88,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 356172.52,
      "balanceTotalIsEstimate": false,
      "earnings": -11823.36,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 760000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.998797331720203,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -1.555705263157895,
      "returnOnSalesIsEstimate": true,
      "equity": 87869.85,
      "equityIsEstimate": false,
      "equityRatio": 24.67058660224545,
      "equityRatioIsEstimate": false,
      "cash": 97882.33,
      "cashIsEstimate": false,
      "receivables": 130128.62,
      "receivablesIsEstimate": false,
      "liabilities": 86766.67,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 404842.09,
      "balanceTotalIsEstimate": false,
      "earnings": 26851.81,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": 28.775478845069724,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.4410736363636367,
      "returnOnSalesIsEstimate": true,
      "equity": 114721.66,
      "equityIsEstimate": false,
      "equityRatio": 28.337384583702747,
      "equityRatioIsEstimate": false,
      "cash": 25985.67,
      "cashIsEstimate": false,
      "receivables": 207067.54,
      "receivablesIsEstimate": false,
      "liabilities": 107266.75,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 416321.27,
      "balanceTotalIsEstimate": false,
      "earnings": 4767.49,
      "earningsIsEstimate": false,
      "earningsCagr": -82.24518198214571,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": 14.95107417013639,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.43340818181818186,
      "returnOnSalesIsEstimate": true,
      "equity": 119489.15,
      "equityIsEstimate": false,
      "equityRatio": 28.70118790711798,
      "equityRatioIsEstimate": false,
      "cash": 83345.73,
      "cashIsEstimate": false,
      "receivables": 200332.66,
      "receivablesIsEstimate": false,
      "liabilities": 65483.32,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 535522.99,
      "balanceTotalIsEstimate": false,
      "earnings": 33949.06,
      "earningsIsEstimate": false,
      "earningsCagr": 12.441620019998423,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 33.30591259495122,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.8290883333333334,
      "returnOnSalesIsEstimate": true,
      "equity": 153438.21,
      "equityIsEstimate": false,
      "equityRatio": 28.652030419833142,
      "equityRatioIsEstimate": false,
      "cash": 182592.92,
      "cashIsEstimate": false,
      "receivables": 219658.1,
      "receivablesIsEstimate": false,
      "liabilities": 77657.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "DEM",
      "capital": 50000,
      "capitalIsEstimate": false,
      "balanceTotal": 531016.01,
      "balanceTotalIsEstimate": false,
      "earnings": 6894.97,
      "earningsIsEstimate": false,
      "earningsCagr": -36.43965120322259,
      "earningsCagrIsEstimate": false,
      "revenue": 1200000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.096464033219467,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.5745808333333334,
      "returnOnSalesIsEstimate": true,
      "equity": 160333.19,
      "equityIsEstimate": false,
      "equityRatio": 30.19366402907513,
      "equityRatioIsEstimate": false,
      "cash": 89941.47,
      "cashIsEstimate": false,
      "receivables": 204695.76,
      "receivablesIsEstimate": false,
      "liabilities": 75089.37,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 531961.98,
      "balanceTotalIsEstimate": false,
      "earnings": -20004.81,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1000000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.3545910323689467,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -2.000481,
      "returnOnSalesIsEstimate": true,
      "equity": 140328.38,
      "equityIsEstimate": false,
      "equityRatio": 26.37940027217735,
      "equityRatioIsEstimate": false,
      "cash": 105236.8,
      "cashIsEstimate": false,
      "receivables": 171144.34,
      "receivablesIsEstimate": false,
      "liabilities": 44876.6,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 566518.11,
      "balanceTotalIsEstimate": false,
      "earnings": 16206.17,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1100000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.473288181818182,
      "returnOnSalesIsEstimate": true,
      "equity": 156534.55,
      "equityIsEstimate": false,
      "equityRatio": 27.630987824908193,
      "equityRatioIsEstimate": false,
      "cash": 104470.24,
      "cashIsEstimate": false,
      "receivables": 189923.33,
      "receivablesIsEstimate": false,
      "liabilities": 46739.56,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 605673.52,
      "balanceTotalIsEstimate": false,
      "earnings": 59031.68,
      "earningsIsEstimate": false,
      "earningsCagr": 264.25435497714756,
      "earningsCagrIsEstimate": false,
      "revenue": 1400000,
      "revenueIsEstimate": true,
      "revenueCagr": 3.9289877625411807,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.2165485714285715,
      "returnOnSalesIsEstimate": true,
      "equity": 215566.23,
      "equityIsEstimate": false,
      "equityRatio": 35.59115973899602,
      "equityRatioIsEstimate": false,
      "cash": 65955.19,
      "cashIsEstimate": false,
      "receivables": 249172.8,
      "receivablesIsEstimate": false,
      "liabilities": 78124.29,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 592551.38,
      "balanceTotalIsEstimate": false,
      "earnings": -27922.85,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1000000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.455720779563322,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -2.7922849999999997,
      "returnOnSalesIsEstimate": true,
      "equity": 187643.38,
      "equityIsEstimate": false,
      "equityRatio": 31.66702269767729,
      "equityRatioIsEstimate": false,
      "cash": 114134.51,
      "cashIsEstimate": false,
      "receivables": 165582.5,
      "receivablesIsEstimate": false,
      "liabilities": 47622,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 889902.03,
      "balanceTotalIsEstimate": false,
      "earnings": 48058.23,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1800000,
      "revenueIsEstimate": true,
      "revenueCagr": 15.829218528826905,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.669901666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 235701.61,
      "equityIsEstimate": false,
      "equityRatio": 26.486242536158727,
      "equityRatioIsEstimate": false,
      "cash": 215614.88,
      "cashIsEstimate": false,
      "receivables": 301123.93,
      "receivablesIsEstimate": false,
      "liabilities": 221454.42,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 879087.2,
      "balanceTotalIsEstimate": false,
      "earnings": 53094,
      "earningsIsEstimate": false,
      "earningsCagr": 10.478475799046283,
      "earningsCagrIsEstimate": false,
      "revenue": 900000,
      "revenueIsEstimate": true,
      "revenueCagr": -4.8930058442970825,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.899333333333334,
      "returnOnSalesIsEstimate": true,
      "equity": 288795.61,
      "equityIsEstimate": false,
      "equityRatio": 32.85175918839451,
      "equityRatioIsEstimate": false,
      "cash": 400941.73,
      "cashIsEstimate": false,
      "receivables": 104096.97,
      "receivablesIsEstimate": false,
      "liabilities": 85735.65,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 820293.06,
      "balanceTotalIsEstimate": false,
      "earnings": -84518.61,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 1500000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.739782730922479,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -5.634574,
      "returnOnSalesIsEstimate": true,
      "equity": 204277,
      "equityIsEstimate": false,
      "equityRatio": 24.902929204350453,
      "equityRatioIsEstimate": false,
      "cash": 141114.23,
      "cashIsEstimate": false,
      "receivables": 244065.1,
      "receivablesIsEstimate": false,
      "liabilities": 42993.26,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 586770.15,
      "balanceTotalIsEstimate": false,
      "earnings": 151396.98,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 940000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.5349822788181422,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 16.10606170212766,
      "returnOnSalesIsEstimate": true,
      "equity": 136109.39,
      "equityIsEstimate": false,
      "equityRatio": 23.19637254894442,
      "equityRatioIsEstimate": false,
      "cash": 147367.31,
      "cashIsEstimate": false,
      "receivables": 144543.13,
      "receivablesIsEstimate": false,
      "liabilities": 95488.96,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 611268.99,
      "balanceTotalIsEstimate": false,
      "earnings": 34913.73,
      "earningsIsEstimate": false,
      "earningsCagr": -76.9389521508289,
      "earningsCagrIsEstimate": false,
      "revenue": 780000,
      "revenueIsEstimate": true,
      "revenueCagr": -18.86550742104913,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.476119230769231,
      "returnOnSalesIsEstimate": true,
      "equity": 171023.12,
      "equityIsEstimate": false,
      "equityRatio": 27.97837331810338,
      "equityRatioIsEstimate": false,
      "cash": 213846.06,
      "cashIsEstimate": false,
      "receivables": 107169.95,
      "receivablesIsEstimate": false,
      "liabilities": 113510.65,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 26000,
      "capitalIsEstimate": false,
      "balanceTotal": 611257.55,
      "balanceTotalIsEstimate": false,
      "earnings": 9782.42,
      "earningsIsEstimate": false,
      "earningsCagr": -74.5806438294876,
      "earningsCagrIsEstimate": false,
      "revenue": 1600000,
      "revenueIsEstimate": true,
      "revenueCagr": 15.470053837925146,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.61140125,
      "returnOnSalesIsEstimate": true,
      "equity": 180805.54,
      "equityIsEstimate": false,
      "equityRatio": 29.579273090369192,
      "equityRatioIsEstimate": false,
      "cash": 30914.33,
      "cashIsEstimate": false,
      "receivables": 279743.91,
      "receivablesIsEstimate": false,
      "liabilities": 134394.81,
      "liabilitiesIsEstimate": false
    }
  ]
}