Graf GmbH

{
  "id": "27c04e0c-45cb-431c-a07d-f2f21942e4ef",
  "euId": "DEB8536.HRB412759",
  "name": "Graf GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "1997-12-15T00:00:00",
  "vatId": "DE812359507",
  "hq": {
    "line2": null,
    "street": "Furtweg 10",
    "city": "Kandern",
    "zipCode": "79400",
    "state": "BW",
    "country": "DE",
    "latitude": 47.7117432,
    "longitude": 7.6032445
  },
  "contactData": {
    "emails": [
      "info@graf-bad-heizung.de"
    ],
    "phones": [
      "+49 76269749990"
    ],
    "websites": [
      "https://graf-bad-heizung.de"
    ],
    "faxes": [
      "+49 76267241"
    ]
  },
  "managers": [
    {
      "name": "Martin Graf",
      "position": "Managing Director",
      "startDate": "2010-08-06T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "4322"
    ],
    "nace": [
      "43.22"
    ],
    "nace2025": [
      "43.22"
    ],
    "naics": [
      "238220"
    ],
    "uksic": [
      "43.22"
    ],
    "wz": []
  },
  "financials": [
    {
      "year": 2006,
      "currency": "DEM",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 604443.42,
      "balanceTotalIsEstimate": false,
      "earnings": 39626.04,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 1.8869542857142856,
      "returnOnSalesIsEstimate": true,
      "equity": 153955.86,
      "equityIsEstimate": false,
      "equityRatio": 25.470681772001086,
      "equityRatioIsEstimate": false,
      "cash": 52463.62,
      "cashIsEstimate": false,
      "receivables": 233194.07,
      "receivablesIsEstimate": false,
      "liabilities": 365096.6,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "DEM",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 481419.4,
      "balanceTotalIsEstimate": false,
      "earnings": 43060.73,
      "earningsIsEstimate": false,
      "earningsCagr": 8.667759887185312,
      "earningsCagrIsEstimate": false,
      "revenue": 1400000,
      "revenueIsEstimate": true,
      "revenueCagr": -33.333333333333336,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.075766428571429,
      "returnOnSalesIsEstimate": true,
      "equity": 157016.59,
      "equityIsEstimate": false,
      "equityRatio": 32.61534329526396,
      "equityRatioIsEstimate": false,
      "cash": 128662.75,
      "cashIsEstimate": false,
      "receivables": 138575.3,
      "receivablesIsEstimate": false,
      "liabilities": 204997,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "DEM",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 598622.75,
      "balanceTotalIsEstimate": false,
      "earnings": 66342.2,
      "earningsIsEstimate": false,
      "earningsCagr": 29.391157455395177,
      "earningsCagrIsEstimate": false,
      "revenue": 2100000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.1591523809523805,
      "returnOnSalesIsEstimate": true,
      "equity": 226983.71,
      "equityIsEstimate": false,
      "equityRatio": 37.91765515092769,
      "equityRatioIsEstimate": false,
      "cash": 129035.04,
      "cashIsEstimate": false,
      "receivables": 235699.11,
      "receivablesIsEstimate": false,
      "liabilities": 235951.73,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "DEM",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 713973.5,
      "balanceTotalIsEstimate": false,
      "earnings": 141055.34,
      "earningsIsEstimate": false,
      "earningsCagr": 52.687313143556345,
      "earningsCagrIsEstimate": false,
      "revenue": 2200000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.5627524178942975,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.411606363636363,
      "returnOnSalesIsEstimate": true,
      "equity": 338039.05,
      "equityIsEstimate": false,
      "equityRatio": 47.34616200741344,
      "equityRatioIsEstimate": false,
      "cash": 144208.85,
      "cashIsEstimate": false,
      "receivables": 226951.42,
      "receivablesIsEstimate": false,
      "liabilities": 292348.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "DEM",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 732609.18,
      "balanceTotalIsEstimate": false,
      "earnings": 104593.84,
      "earningsIsEstimate": false,
      "earningsCagr": 27.46218485459955,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": -1.212345257692593,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.229692,
      "returnOnSalesIsEstimate": true,
      "equity": 402632.89,
      "equityIsEstimate": false,
      "equityRatio": 54.95875577207482,
      "equityRatioIsEstimate": false,
      "cash": 150552.69,
      "cashIsEstimate": false,
      "receivables": 205649.99,
      "receivablesIsEstimate": false,
      "liabilities": 250850.45,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1024948.71,
      "balanceTotalIsEstimate": false,
      "earnings": -5400.21,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2900000,
      "revenueIsEstimate": true,
      "revenueCagr": 19.96857231199549,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.18621413793103447,
      "returnOnSalesIsEstimate": true,
      "equity": 393232.68,
      "equityIsEstimate": false,
      "equityRatio": 38.36608370383724,
      "equityRatioIsEstimate": false,
      "cash": 32891.51,
      "cashIsEstimate": false,
      "receivables": 301870.75,
      "receivablesIsEstimate": false,
      "liabilities": 585044.5,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1743295.75,
      "balanceTotalIsEstimate": false,
      "earnings": 46875.73,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 3900000,
      "revenueIsEstimate": true,
      "revenueCagr": 16.737752579810007,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.201941794871795,
      "returnOnSalesIsEstimate": true,
      "equity": 436108.41,
      "equityIsEstimate": false,
      "equityRatio": 25.0163180860161,
      "equityRatioIsEstimate": false,
      "cash": 171574.11,
      "cashIsEstimate": false,
      "receivables": 386579.48,
      "receivablesIsEstimate": false,
      "liabilities": 1181005.34,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1563495.75,
      "balanceTotalIsEstimate": false,
      "earnings": 182469.14,
      "earningsIsEstimate": false,
      "earningsCagr": 289.2614365685612,
      "earningsCagrIsEstimate": false,
      "revenue": 3500000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.30816745783818,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.213404000000001,
      "returnOnSalesIsEstimate": true,
      "equity": 614577.55,
      "equityIsEstimate": false,
      "equityRatio": 39.30791305316948,
      "equityRatioIsEstimate": false,
      "cash": 184923.78,
      "cashIsEstimate": false,
      "receivables": 333108.69,
      "receivablesIsEstimate": false,
      "liabilities": 791692.2,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1731791.33,
      "balanceTotalIsEstimate": false,
      "earnings": 120161.26,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 3.0040315,
      "returnOnSalesIsEstimate": true,
      "equity": 827528.47,
      "equityIsEstimate": false,
      "equityRatio": 47.78453706659913,
      "equityRatioIsEstimate": false,
      "cash": 246106.36,
      "cashIsEstimate": false,
      "receivables": 402581.42,
      "receivablesIsEstimate": false,
      "liabilities": 679945.76,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1680233.81,
      "balanceTotalIsEstimate": false,
      "earnings": 177526.26,
      "earningsIsEstimate": false,
      "earningsCagr": 47.740012047144,
      "earningsCagrIsEstimate": false,
      "revenue": 4100000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.499999999999991,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.329908780487806,
      "returnOnSalesIsEstimate": true,
      "equity": 935054.73,
      "equityIsEstimate": false,
      "equityRatio": 55.6502746483836,
      "equityRatioIsEstimate": false,
      "cash": 207023.76,
      "cashIsEstimate": false,
      "receivables": 430497.27,
      "receivablesIsEstimate": false,
      "liabilities": 541609.13,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1969564.99,
      "balanceTotalIsEstimate": false,
      "earnings": 105646.24,
      "earningsIsEstimate": false,
      "earningsCagr": -6.2341304141057545,
      "earningsCagrIsEstimate": false,
      "revenue": 5500000,
      "revenueIsEstimate": true,
      "revenueCagr": 17.260393995585744,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.9208407272727275,
      "returnOnSalesIsEstimate": true,
      "equity": 993100.97,
      "equityIsEstimate": false,
      "equityRatio": 50.42235087657605,
      "equityRatioIsEstimate": false,
      "cash": 162022.7,
      "cashIsEstimate": false,
      "receivables": 621965.21,
      "receivablesIsEstimate": false,
      "liabilities": 732731.52,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2288218.02,
      "balanceTotalIsEstimate": false,
      "earnings": 178255.06,
      "earningsIsEstimate": false,
      "earningsCagr": 14.049258060853997,
      "earningsCagrIsEstimate": false,
      "revenue": 4900000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.998748056507953,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.637858367346939,
      "returnOnSalesIsEstimate": true,
      "equity": 1131356.03,
      "equityIsEstimate": false,
      "equityRatio": 49.44266761783477,
      "equityRatioIsEstimate": false,
      "cash": 372597.5,
      "cashIsEstimate": false,
      "receivables": 477362.83,
      "receivablesIsEstimate": false,
      "liabilities": 912765.49,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2461907.78,
      "balanceTotalIsEstimate": false,
      "earnings": 212011.5,
      "earningsIsEstimate": false,
      "earningsCagr": 15.25207051221049,
      "earningsCagrIsEstimate": false,
      "revenue": 5500000,
      "revenueIsEstimate": true,
      "revenueCagr": 8.286838533399688,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.8547545454545453,
      "returnOnSalesIsEstimate": true,
      "equity": 1181367.53,
      "equityIsEstimate": false,
      "equityRatio": 47.98585631830613,
      "equityRatioIsEstimate": false,
      "cash": 636826.14,
      "cashIsEstimate": false,
      "receivables": 572036.15,
      "receivablesIsEstimate": false,
      "liabilities": 1025057.75,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2681624.82,
      "balanceTotalIsEstimate": false,
      "earnings": 230679.78,
      "earningsIsEstimate": false,
      "earningsCagr": 6.766924123427254,
      "earningsCagrIsEstimate": false,
      "revenue": 5400000,
      "revenueIsEstimate": true,
      "revenueCagr": 7.127871420746934,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.2718477777777775,
      "returnOnSalesIsEstimate": true,
      "equity": 1062047.31,
      "equityIsEstimate": false,
      "equityRatio": 39.60461963504649,
      "equityRatioIsEstimate": false,
      "cash": 596608.39,
      "cashIsEstimate": false,
      "receivables": 517193.04,
      "receivablesIsEstimate": false,
      "liabilities": 1381636.01,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 1837513.81,
      "balanceTotalIsEstimate": false,
      "earnings": 514466.51,
      "earningsIsEstimate": false,
      "earningsCagr": 48.55106373068314,
      "earningsCagrIsEstimate": false,
      "revenue": 5000000,
      "revenueIsEstimate": true,
      "revenueCagr": -2.3545910323689467,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 10.2893302,
      "returnOnSalesIsEstimate": true,
      "equity": 926513.82,
      "equityIsEstimate": false,
      "equityRatio": 50.422141861344706,
      "equityRatioIsEstimate": false,
      "cash": 478423.16,
      "cashIsEstimate": false,
      "receivables": 549669.35,
      "receivablesIsEstimate": false,
      "liabilities": 626348.49,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2333624.08,
      "balanceTotalIsEstimate": false,
      "earnings": 173732.33,
      "earningsIsEstimate": false,
      "earningsCagr": -0.6404320497500504,
      "earningsCagrIsEstimate": false,
      "revenue": 7300000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.479498714322123,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.379894931506849,
      "returnOnSalesIsEstimate": true,
      "equity": 650246.15,
      "equityIsEstimate": false,
      "equityRatio": 27.86422010180834,
      "equityRatioIsEstimate": false,
      "cash": 258860.34,
      "cashIsEstimate": false,
      "receivables": 893644.02,
      "receivablesIsEstimate": false,
      "liabilities": 1350225.43,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2620455.43,
      "balanceTotalIsEstimate": false,
      "earnings": 152447.26000000004,
      "earningsIsEstimate": true,
      "earningsCagr": -7.914754329667051,
      "earningsCagrIsEstimate": true,
      "revenue": 7200000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.965186256777534,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.117323055555556,
      "returnOnSalesIsEstimate": true,
      "equity": 378179.59,
      "equityIsEstimate": false,
      "equityRatio": 14.431826837062442,
      "equityRatioIsEstimate": false,
      "cash": 339783.82,
      "cashIsEstimate": false,
      "receivables": 841145.83,
      "receivablesIsEstimate": false,
      "liabilities": 1716900.89,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2965515.77,
      "balanceTotalIsEstimate": false,
      "earnings": 506300.39,
      "earningsIsEstimate": false,
      "earningsCagr": 21.716563833943937,
      "earningsCagrIsEstimate": true,
      "revenue": 7300000,
      "revenueIsEstimate": true,
      "revenueCagr": 7.828180032598242,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 6.9356217808219185,
      "returnOnSalesIsEstimate": true,
      "equity": 558479.98,
      "equityIsEstimate": false,
      "equityRatio": 18.832473785833216,
      "equityRatioIsEstimate": false,
      "cash": 609544.33,
      "cashIsEstimate": false,
      "receivables": 805943.7,
      "receivablesIsEstimate": false,
      "liabilities": 1854015.69,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 52000,
      "capitalIsEstimate": false,
      "balanceTotal": 2346663.92,
      "balanceTotalIsEstimate": false,
      "earnings": 502982.44,
      "earningsIsEstimate": false,
      "earningsCagr": -0.5627904147235019,
      "earningsCagrIsEstimate": true,
      "revenue": 5500000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.411368908444511,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 9.145135272727273,
      "returnOnSalesIsEstimate": true,
      "equity": 555462.42,
      "equityIsEstimate": false,
      "equityRatio": 23.670301284557187,
      "equityRatioIsEstimate": false,
      "cash": 584389.31,
      "cashIsEstimate": false,
      "receivables": 570982.32,
      "receivablesIsEstimate": false,
      "liabilities": 1365077.4,
      "liabilitiesIsEstimate": false
    }
  ]
}