Silvio Vigna GmbH

{
  "id": "ab30542a-163c-425c-8377-4b6cf48fe488",
  "euId": "DER1304.HRB15737",
  "name": "Silvio Vigna GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2012-04-20T00:00:00",
  "vatId": "DE283195449",
  "hq": {
    "line2": null,
    "street": "Tekkenhof 4 a",
    "city": "Rheinberg",
    "zipCode": "47495",
    "state": "NW",
    "country": "DE",
    "latitude": 51.5437343,
    "longitude": 6.5724734
  },
  "contactData": {
    "emails": [
      "info@silviovigna.de"
    ],
    "phones": [
      "+49 28439587220"
    ],
    "websites": [
      "http://silviovigna.de"
    ],
    "faxes": [
      "+49 28439587222"
    ]
  },
  "managers": [
    {
      "name": "Silvio Vigna",
      "position": "Managing Director",
      "startDate": "2012-04-20T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "7830"
    ],
    "nace": [
      "78.30"
    ],
    "nace2025": [
      "78.20"
    ],
    "naics": [
      "561330"
    ],
    "uksic": [
      "78.30"
    ],
    "wz": [
      "78.30.0"
    ]
  },
  "financials": [
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 327110.55,
      "balanceTotalIsEstimate": false,
      "earnings": 39045.71,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4700000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 0.8307597872340425,
      "returnOnSalesIsEstimate": true,
      "equity": 51545.71,
      "equityIsEstimate": false,
      "equityRatio": 15.757886745016325,
      "equityRatioIsEstimate": false,
      "cash": 25572.3,
      "cashIsEstimate": false,
      "receivables": 300879.25,
      "receivablesIsEstimate": false,
      "liabilities": 247303.92,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1580768.34,
      "balanceTotalIsEstimate": false,
      "earnings": 189618.03,
      "earningsIsEstimate": false,
      "earningsCagr": 385.63089261278645,
      "earningsCagrIsEstimate": false,
      "revenue": 6900000,
      "revenueIsEstimate": true,
      "revenueCagr": 46.808510638297875,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.7480873913043475,
      "returnOnSalesIsEstimate": true,
      "equity": 241163.74,
      "equityIsEstimate": false,
      "equityRatio": 15.256108937505667,
      "equityRatioIsEstimate": false,
      "cash": 747513.86,
      "cashIsEstimate": false,
      "receivables": 294203.93,
      "receivablesIsEstimate": false,
      "liabilities": 1147340.8,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1152584.44,
      "balanceTotalIsEstimate": false,
      "earnings": 335775.64,
      "earningsIsEstimate": false,
      "earningsCagr": 193.24993909854996,
      "earningsCagrIsEstimate": false,
      "revenue": 7100000,
      "revenueIsEstimate": true,
      "revenueCagr": 22.908026502435575,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.729234366197184,
      "returnOnSalesIsEstimate": true,
      "equity": 576939.38,
      "equityIsEstimate": false,
      "equityRatio": 50.056148597668034,
      "equityRatioIsEstimate": false,
      "cash": 483733.5,
      "cashIsEstimate": false,
      "receivables": 415686.94,
      "receivablesIsEstimate": false,
      "liabilities": 444026.77,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1704799.6,
      "balanceTotalIsEstimate": false,
      "earnings": -196709.76,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 5700000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.641357766093825,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -3.451048421052632,
      "returnOnSalesIsEstimate": true,
      "equity": 472478.74,
      "equityIsEstimate": false,
      "equityRatio": 27.71462053369792,
      "equityRatioIsEstimate": false,
      "cash": 774570.65,
      "cashIsEstimate": false,
      "receivables": 141942.95,
      "receivablesIsEstimate": false,
      "liabilities": 1160062.09,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1276533.58,
      "balanceTotalIsEstimate": false,
      "earnings": 465075.34,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 6900000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.074775454722285,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.74022231884058,
      "returnOnSalesIsEstimate": true,
      "equity": 868114.27,
      "equityIsEstimate": false,
      "equityRatio": 68.00559606117059,
      "equityRatioIsEstimate": false,
      "cash": 796382.89,
      "cashIsEstimate": false,
      "receivables": 358569.58,
      "receivablesIsEstimate": false,
      "liabilities": 319519.63,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 2553038.17,
      "balanceTotalIsEstimate": false,
      "earnings": 307230.5,
      "earningsIsEstimate": true,
      "earningsCagr": -33.93962793211096,
      "earningsCagrIsEstimate": true,
      "revenue": 11000000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.366252901334507,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.7930045454545454,
      "returnOnSalesIsEstimate": true,
      "equity": 1036464.77,
      "equityIsEstimate": false,
      "equityRatio": 40.59730803006365,
      "equityRatioIsEstimate": false,
      "cash": 602279.61,
      "cashIsEstimate": false,
      "receivables": 635455.33,
      "receivablesIsEstimate": false,
      "liabilities": 1388027.1,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 2635816.31,
      "balanceTotalIsEstimate": false,
      "earnings": 0,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 11000000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.566442264677313,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": true,
      "equity": 1012239.34,
      "equityIsEstimate": false,
      "equityRatio": 38.403258078329436,
      "equityRatioIsEstimate": false,
      "cash": 480055.02,
      "cashIsEstimate": false,
      "receivables": 580618.65,
      "receivablesIsEstimate": false,
      "liabilities": 1427371.48,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1347560.52,
      "balanceTotalIsEstimate": false,
      "earnings": 257042.04,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 8300000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.850189178118951,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.0968920481927715,
      "returnOnSalesIsEstimate": true,
      "equity": 974162.56,
      "equityIsEstimate": false,
      "equityRatio": 72.2908207491861,
      "equityRatioIsEstimate": false,
      "cash": 375775.08,
      "cashIsEstimate": false,
      "receivables": 535563.78,
      "receivablesIsEstimate": false,
      "liabilities": 300483.53,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1621409.29,
      "balanceTotalIsEstimate": false,
      "earnings": 224227.89,
      "earningsIsEstimate": false,
      "earningsCagr": -12.766063481288892,
      "earningsCagrIsEstimate": false,
      "revenue": 8400000,
      "revenueIsEstimate": true,
      "revenueCagr": 5.040685866703143,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.6693796428571432,
      "returnOnSalesIsEstimate": true,
      "equity": 1059511.44,
      "equityIsEstimate": false,
      "equityRatio": 65.34509494515108,
      "equityRatioIsEstimate": false,
      "cash": 518050.83,
      "cashIsEstimate": false,
      "receivables": 476839.98,
      "receivablesIsEstimate": false,
      "liabilities": 504160.85,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 2942807,
      "balanceTotalIsEstimate": false,
      "earnings": 450354.8,
      "earningsIsEstimate": false,
      "earningsCagr": 32.36565660058801,
      "earningsCagrIsEstimate": false,
      "revenue": 12000000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.1991162258356844,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.7529566666666665,
      "returnOnSalesIsEstimate": true,
      "equity": 954350.2,
      "equityIsEstimate": false,
      "equityRatio": 32.429928296351065,
      "equityRatioIsEstimate": false,
      "cash": 1029779.2,
      "cashIsEstimate": false,
      "receivables": 697553.8,
      "receivablesIsEstimate": false,
      "liabilities": 1923391.8,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1771142.57,
      "balanceTotalIsEstimate": false,
      "earnings": 496532.39,
      "earningsIsEstimate": false,
      "earningsCagr": 24.541609746416103,
      "earningsCagrIsEstimate": false,
      "revenue": 11000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.5139308181818185,
      "returnOnSalesIsEstimate": true,
      "equity": 1173124.57,
      "equityIsEstimate": false,
      "equityRatio": 66.23546798945722,
      "equityRatioIsEstimate": false,
      "cash": 542884.81,
      "cashIsEstimate": false,
      "receivables": 792215.4,
      "receivablesIsEstimate": false,
      "liabilities": 463530.79,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 3585012.79,
      "balanceTotalIsEstimate": false,
      "earnings": 435938.46,
      "earningsIsEstimate": false,
      "earningsCagr": 14.118290320746475,
      "earningsCagrIsEstimate": false,
      "revenue": 13000000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.870689545759694,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.3533727692307695,
      "returnOnSalesIsEstimate": true,
      "equity": 1115065.98,
      "equityIsEstimate": false,
      "equityRatio": 31.103542590150703,
      "equityRatioIsEstimate": false,
      "cash": 906076.8,
      "cashIsEstimate": false,
      "receivables": 782865.17,
      "receivablesIsEstimate": false,
      "liabilities": 2368513.89,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 4204051.36,
      "balanceTotalIsEstimate": false,
      "earnings": 559919.17,
      "earningsIsEstimate": false,
      "earningsCagr": 25.706845017486724,
      "earningsCagrIsEstimate": false,
      "revenue": 13000000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.536244280516206,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.307070538461539,
      "returnOnSalesIsEstimate": true,
      "equity": 1397226.89,
      "equityIsEstimate": false,
      "equityRatio": 33.23524786814212,
      "equityRatioIsEstimate": false,
      "cash": 1831631.28,
      "cashIsEstimate": false,
      "receivables": 560483.23,
      "receivablesIsEstimate": false,
      "liabilities": 2670963.31,
      "liabilitiesIsEstimate": false
    }
  ]
}