MLC Waldachtal GmbH

{
  "id": "7d21ffbf-cc9c-4481-97bb-d285710c2da5",
  "euId": "DEB2609.HRB732203",
  "name": "MLC Waldachtal GmbH",
  "legalForm": "GmbH",
  "status": "active",
  "foundationDate": "2009-12-22T00:00:00",
  "vatId": "DE268789549",
  "hq": {
    "line2": null,
    "street": "Forststr. 1",
    "city": "Waldachtal",
    "zipCode": "72178",
    "state": "BW",
    "country": "DE",
    "latitude": 48.49957115,
    "longitude": 8.58211757487786
  },
  "contactData": {
    "emails": [
      "info@mlc-waldachtal.de"
    ],
    "phones": [
      "+49 74453450"
    ],
    "websites": [
      "https://hotel-waldachtal.eu"
    ],
    "faxes": [
      "+49 7454981010"
    ]
  },
  "managers": [
    {
      "name": "Frank Mäder",
      "position": "Managing Director",
      "startDate": "2009-12-22T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "5621"
    ],
    "nace": [
      "56.21"
    ],
    "nace2025": [
      "56.21"
    ],
    "naics": [
      "722320"
    ],
    "uksic": [
      "56.21"
    ],
    "wz": [
      "56.21.0"
    ]
  },
  "financials": [
    {
      "year": 2009,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 24656.83,
      "balanceTotalIsEstimate": true,
      "earnings": 0,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 120000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": false,
      "equity": 24156.83,
      "equityIsEstimate": true,
      "equityRatio": 97.97216430498162,
      "equityRatioIsEstimate": true,
      "cash": 24592.15,
      "cashIsEstimate": true,
      "receivables": 64.68,
      "receivablesIsEstimate": true,
      "liabilities": 0,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 670127.56,
      "balanceTotalIsEstimate": false,
      "earnings": -4263.36,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2000000,
      "revenueIsEstimate": true,
      "revenueCagr": 1566.6666666666667,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.213168,
      "returnOnSalesIsEstimate": true,
      "equity": 19893.47,
      "equityIsEstimate": false,
      "equityRatio": 2.9686094390745548,
      "equityRatioIsEstimate": false,
      "cash": 25592,
      "cashIsEstimate": false,
      "receivables": 47046.52,
      "receivablesIsEstimate": false,
      "liabilities": 647734.09,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 928037.95,
      "balanceTotalIsEstimate": false,
      "earnings": -1290.09,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2700000,
      "revenueIsEstimate": true,
      "revenueCagr": 374.3416490252569,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.04778111111111111,
      "returnOnSalesIsEstimate": true,
      "equity": 18603.38,
      "equityIsEstimate": false,
      "equityRatio": 2.0045925923611208,
      "equityRatioIsEstimate": false,
      "cash": 20111.17,
      "cashIsEstimate": false,
      "receivables": 29997.46,
      "receivablesIsEstimate": false,
      "liabilities": 906934.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 938444.13,
      "balanceTotalIsEstimate": false,
      "earnings": -10077.04,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2700000,
      "revenueIsEstimate": true,
      "revenueCagr": 182.31080866430852,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.3732237037037037,
      "returnOnSalesIsEstimate": true,
      "equity": 8526.34,
      "equityIsEstimate": false,
      "equityRatio": 0.9085612800412529,
      "equityRatioIsEstimate": false,
      "cash": 14428.31,
      "cashIsEstimate": false,
      "receivables": 19659.63,
      "receivablesIsEstimate": false,
      "liabilities": 927417.79,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 966945.73,
      "balanceTotalIsEstimate": false,
      "earnings": 6253.84,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 2800000,
      "revenueIsEstimate": true,
      "revenueCagr": 119.78305019715418,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.2233514285714286,
      "returnOnSalesIsEstimate": true,
      "equity": 14780.18,
      "equityIsEstimate": false,
      "equityRatio": 1.5285428686881941,
      "equityRatioIsEstimate": false,
      "cash": 28118.48,
      "cashIsEstimate": false,
      "receivables": 50097.17,
      "receivablesIsEstimate": false,
      "liabilities": 941515.55,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 920757.61,
      "balanceTotalIsEstimate": false,
      "earnings": 91660.24,
      "earningsIsEstimate": false,
      "earningsCagr": 1365.6633364460874,
      "earningsCagrIsEstimate": false,
      "revenue": 2600000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.778997237244089,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.5253938461538468,
      "returnOnSalesIsEstimate": true,
      "equity": 106440.42,
      "equityIsEstimate": false,
      "equityRatio": 11.560091260065718,
      "equityRatioIsEstimate": false,
      "cash": 49655.83,
      "cashIsEstimate": false,
      "receivables": 40942.2,
      "receivablesIsEstimate": false,
      "liabilities": 729643.19,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1073253.82,
      "balanceTotalIsEstimate": false,
      "earnings": 17914.2,
      "earningsIsEstimate": false,
      "earningsCagr": 69.24869405110013,
      "earningsCagrIsEstimate": false,
      "revenue": 3000000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.6690096080340897,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.59714,
      "returnOnSalesIsEstimate": true,
      "equity": 133240.22,
      "equityIsEstimate": false,
      "equityRatio": 12.414604776342655,
      "equityRatioIsEstimate": false,
      "cash": 86964.14,
      "cashIsEstimate": false,
      "receivables": 57525.6,
      "receivablesIsEstimate": false,
      "liabilities": 889926.6,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1056925.99,
      "balanceTotalIsEstimate": false,
      "earnings": 11403.1,
      "earningsIsEstimate": false,
      "earningsCagr": 22.168353928885985,
      "earningsCagrIsEstimate": false,
      "revenue": 3000000,
      "revenueIsEstimate": true,
      "revenueCagr": 2.6690096080340897,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.38010333333333335,
      "returnOnSalesIsEstimate": true,
      "equity": 144643.32,
      "equityIsEstimate": false,
      "equityRatio": 13.68528367818829,
      "equityRatioIsEstimate": false,
      "cash": 53421.71,
      "cashIsEstimate": false,
      "receivables": 155983.61,
      "receivablesIsEstimate": false,
      "liabilities": 859578.67,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1086014.72,
      "balanceTotalIsEstimate": false,
      "earnings": 94541.19,
      "earningsIsEstimate": false,
      "earningsCagr": 97.18259356667936,
      "earningsCagrIsEstimate": false,
      "revenue": 3000000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.739782730922479,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.1513730000000004,
      "returnOnSalesIsEstimate": true,
      "equity": 239184.51,
      "equityIsEstimate": false,
      "equityRatio": 22.02405783229163,
      "equityRatioIsEstimate": false,
      "cash": 92273.51,
      "cashIsEstimate": false,
      "receivables": 192424.49,
      "receivablesIsEstimate": false,
      "liabilities": 691987.21,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1247613.57,
      "balanceTotalIsEstimate": false,
      "earnings": -5439.07,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 3400000,
      "revenueIsEstimate": true,
      "revenueCagr": 6.936605042133781,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.15997264705882352,
      "returnOnSalesIsEstimate": true,
      "equity": 233745.44,
      "equityIsEstimate": false,
      "equityRatio": 18.735403783721267,
      "equityRatioIsEstimate": false,
      "cash": 109003.38,
      "cashIsEstimate": false,
      "receivables": 337508.22,
      "receivablesIsEstimate": false,
      "liabilities": 715430.13,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1329436.01,
      "balanceTotalIsEstimate": false,
      "earnings": 98884.35,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 3600000,
      "revenueIsEstimate": true,
      "revenueCagr": 4.663513939210562,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.7467875000000004,
      "returnOnSalesIsEstimate": true,
      "equity": 332629.79,
      "equityIsEstimate": false,
      "equityRatio": 25.020368599764346,
      "equityRatioIsEstimate": false,
      "cash": 13413.31,
      "cashIsEstimate": false,
      "receivables": 518116.83,
      "receivablesIsEstimate": false,
      "liabilities": 855011.22,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1717405.45,
      "balanceTotalIsEstimate": false,
      "earnings": -35219.37,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4500000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.668191970032147,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -0.7826526666666667,
      "returnOnSalesIsEstimate": true,
      "equity": 297410.42,
      "equityIsEstimate": false,
      "equityRatio": 17.317426120896496,
      "equityRatioIsEstimate": false,
      "cash": 23444.36,
      "cashIsEstimate": false,
      "receivables": 1002507.22,
      "receivablesIsEstimate": false,
      "liabilities": 1231255.93,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1622689.97,
      "balanceTotalIsEstimate": false,
      "earnings": 96594.13,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4300000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.417503158218011,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.24637511627907,
      "returnOnSalesIsEstimate": true,
      "equity": 394004.55,
      "equityIsEstimate": false,
      "equityRatio": 24.280950599577565,
      "equityRatioIsEstimate": false,
      "cash": 22840.73,
      "cashIsEstimate": false,
      "receivables": 903556.37,
      "receivablesIsEstimate": false,
      "liabilities": 1150514.04,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1745037.24,
      "balanceTotalIsEstimate": false,
      "earnings": 687986.4099999999,
      "earningsIsEstimate": true,
      "earningsCagr": 612.2445328717179,
      "earningsCagrIsEstimate": true,
      "revenue": 4500000,
      "revenueIsEstimate": true,
      "revenueCagr": 7.258914933494243,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 15.288586888888887,
      "returnOnSalesIsEstimate": true,
      "equity": 553495.48,
      "equityIsEstimate": false,
      "equityRatio": 31.718261783341656,
      "equityRatioIsEstimate": false,
      "cash": 227948.89,
      "cashIsEstimate": false,
      "receivables": 780852.45,
      "receivablesIsEstimate": false,
      "liabilities": 1065056.51,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1849280.86,
      "balanceTotalIsEstimate": false,
      "earnings": 0,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4800000,
      "revenueIsEstimate": true,
      "revenueCagr": 7.456993182354199,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": true,
      "equity": 657973.1,
      "equityIsEstimate": false,
      "equityRatio": 35.579944303322314,
      "equityRatioIsEstimate": false,
      "cash": 222263.32,
      "cashIsEstimate": false,
      "receivables": 807124.36,
      "receivablesIsEstimate": false,
      "liabilities": 1089188.51,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 25000,
      "capitalIsEstimate": false,
      "balanceTotal": 1845746.3,
      "balanceTotalIsEstimate": false,
      "earnings": 28233.849999999977,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 4800000,
      "revenueIsEstimate": true,
      "revenueCagr": 1.6265496309229466,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 0.5882052083333329,
      "returnOnSalesIsEstimate": true,
      "equity": 686206.95,
      "equityIsEstimate": false,
      "equityRatio": 37.17775026827901,
      "equityRatioIsEstimate": false,
      "cash": 107583.69,
      "cashIsEstimate": false,
      "receivables": 721745.77,
      "receivablesIsEstimate": false,
      "liabilities": 1130488.85,
      "liabilitiesIsEstimate": false
    }
  ]
}