Panta Re AG

{
  "id": "751ed7d2-f05f-427b-9c1a-3ba5813666e4",
  "euId": "DEH1101.HRB22628HB",
  "name": "Panta Re AG",
  "legalForm": "AG",
  "status": "active",
  "foundationDate": "2005-02-02T00:00:00",
  "vatId": null,
  "hq": {
    "line2": null,
    "street": "Alhardstr. 21",
    "city": "Bremen",
    "zipCode": "28757",
    "state": "HB",
    "country": "DE",
    "latitude": 53.1754624,
    "longitude": 8.6534086
  },
  "contactData": {
    "emails": [],
    "phones": [
      "+49 421629265"
    ],
    "websites": [],
    "faxes": []
  },
  "managers": [
    {
      "name": "Sabine Hoffmeyer",
      "position": "Member of the Executive Board",
      "startDate": "2005-06-09T00:00:00",
      "endDate": null
    }
  ],
  "industry": {
    "isic": [
      "8010"
    ],
    "nace": [
      "80.10"
    ],
    "nace2025": [
      "80.01"
    ],
    "naics": [
      "561611",
      "561612",
      "561613"
    ],
    "uksic": [
      "80.10"
    ],
    "wz": [
      "80.10.0"
    ]
  },
  "financials": [
    {
      "year": 2005,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 8276173.37,
      "balanceTotalIsEstimate": false,
      "earnings": 0,
      "earningsIsEstimate": false,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 18000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0,
      "revenueCagrIsEstimate": false,
      "returnOnSales": 0,
      "returnOnSalesIsEstimate": false,
      "equity": 8262403.37,
      "equityIsEstimate": false,
      "equityRatio": 99.83361875852053,
      "equityRatioIsEstimate": false,
      "cash": 12547.01,
      "cashIsEstimate": false,
      "receivables": 1097410.36,
      "receivablesIsEstimate": false,
      "liabilities": 2900,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2006,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 8850799.18,
      "balanceTotalIsEstimate": false,
      "earnings": 553296.5299999998,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 22000000,
      "revenueIsEstimate": true,
      "revenueCagr": 22.222222222222232,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.514984227272726,
      "returnOnSalesIsEstimate": true,
      "equity": 8815699.9,
      "equityIsEstimate": false,
      "equityRatio": 99.60343377715188,
      "equityRatioIsEstimate": false,
      "cash": 10389.09,
      "cashIsEstimate": false,
      "receivables": 1679237.09,
      "receivablesIsEstimate": false,
      "liabilities": 11095.28,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2007,
      "currency": "EUR",
      "capital": 100000,
      "capitalIsEstimate": false,
      "balanceTotal": 14283674.5,
      "balanceTotalIsEstimate": false,
      "earnings": 319149.9600000002,
      "earningsIsEstimate": true,
      "earningsCagr": -42.31845986816503,
      "earningsCagrIsEstimate": true,
      "revenue": 22000000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.554159678513342,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.4506816363636372,
      "returnOnSalesIsEstimate": true,
      "equity": 12082232.29,
      "equityIsEstimate": false,
      "equityRatio": 84.58770388529926,
      "equityRatioIsEstimate": false,
      "cash": 123186.98,
      "cashIsEstimate": false,
      "receivables": 218354.09,
      "receivablesIsEstimate": false,
      "liabilities": 2082196.21,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2008,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 17601712.72,
      "balanceTotalIsEstimate": false,
      "earnings": 1323693.47,
      "earningsIsEstimate": true,
      "earningsCagr": 54.673082218638044,
      "earningsCagrIsEstimate": true,
      "revenue": 32000000,
      "revenueIsEstimate": true,
      "revenueCagr": 21.14137285547597,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.13654209375,
      "returnOnSalesIsEstimate": true,
      "equity": 13415925.76,
      "equityIsEstimate": false,
      "equityRatio": 76.21943371883415,
      "equityRatioIsEstimate": false,
      "cash": 268795.19,
      "cashIsEstimate": false,
      "receivables": 1196570.48,
      "receivablesIsEstimate": false,
      "liabilities": 4039605.96,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2009,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 18815890.35,
      "balanceTotalIsEstimate": false,
      "earnings": 1269412.54,
      "earningsIsEstimate": true,
      "earningsCagr": 31.89093464333761,
      "earningsCagrIsEstimate": true,
      "revenue": 34000000,
      "revenueIsEstimate": true,
      "revenueCagr": 17.23346543852371,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.733566294117647,
      "returnOnSalesIsEstimate": true,
      "equity": 14685338.3,
      "equityIsEstimate": false,
      "equityRatio": 78.04753337117528,
      "equityRatioIsEstimate": false,
      "cash": 758836.53,
      "cashIsEstimate": false,
      "receivables": 1219445.74,
      "receivablesIsEstimate": false,
      "liabilities": 3949684.05,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2010,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 19543056.99,
      "balanceTotalIsEstimate": false,
      "earnings": 553252.4399999995,
      "earningsIsEstimate": true,
      "earningsCagr": -0.001992210107049086,
      "earningsCagrIsEstimate": true,
      "revenue": 35000000,
      "revenueIsEstimate": true,
      "revenueCagr": 12.30816745783818,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 1.5807212571428555,
      "returnOnSalesIsEstimate": true,
      "equity": 15238590.74,
      "equityIsEstimate": false,
      "equityRatio": 77.97444764039447,
      "equityRatioIsEstimate": false,
      "cash": 1047704.69,
      "cashIsEstimate": false,
      "receivables": 1165123.37,
      "receivablesIsEstimate": false,
      "liabilities": 4017191.25,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2011,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 20470415.89,
      "balanceTotalIsEstimate": false,
      "earnings": 786086.0100000007,
      "earningsIsEstimate": true,
      "earningsCagr": 25.276271175740362,
      "earningsCagrIsEstimate": true,
      "revenue": 37000000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.879292625158413,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 2.124556783783786,
      "returnOnSalesIsEstimate": true,
      "equity": 16024676.75,
      "equityIsEstimate": false,
      "equityRatio": 78.28212595244932,
      "equityRatioIsEstimate": false,
      "cash": 1616593.1,
      "cashIsEstimate": false,
      "receivables": 1358997.76,
      "receivablesIsEstimate": false,
      "liabilities": 4131744.14,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2012,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 32112489.77,
      "balanceTotalIsEstimate": false,
      "earnings": 5585893.75,
      "earningsIsEstimate": true,
      "earningsCagr": 43.326439089369686,
      "earningsCagrIsEstimate": true,
      "revenue": 60000000,
      "revenueIsEstimate": true,
      "revenueCagr": 17.017365966035804,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 9.309822916666667,
      "returnOnSalesIsEstimate": true,
      "equity": 21610570.5,
      "equityIsEstimate": false,
      "equityRatio": 67.29646519090196,
      "equityRatioIsEstimate": false,
      "cash": 614965.22,
      "cashIsEstimate": false,
      "receivables": 2599013.97,
      "receivablesIsEstimate": false,
      "liabilities": 10136214.57,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2013,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 32251364.27,
      "balanceTotalIsEstimate": false,
      "earnings": 2557719.76,
      "earningsIsEstimate": true,
      "earningsCagr": 19.1413573531239,
      "earningsCagrIsEstimate": true,
      "revenue": 51000000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.668191970032147,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.015136784313725,
      "returnOnSalesIsEstimate": true,
      "equity": 24168290.26,
      "equityIsEstimate": false,
      "equityRatio": 74.9372648476802,
      "equityRatioIsEstimate": false,
      "cash": 2239152.41,
      "cashIsEstimate": false,
      "receivables": 475243.86,
      "receivablesIsEstimate": false,
      "liabilities": 7664641.81,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2014,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 31800641.9,
      "balanceTotalIsEstimate": false,
      "earnings": 2960610.8899999987,
      "earningsIsEstimate": true,
      "earningsCagr": 52.094846385982365,
      "earningsCagrIsEstimate": true,
      "revenue": 50000000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.326511392909342,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.921221779999997,
      "returnOnSalesIsEstimate": true,
      "equity": 27128901.15,
      "equityIsEstimate": false,
      "equityRatio": 85.30928789207867,
      "equityRatioIsEstimate": false,
      "cash": 856179.48,
      "cashIsEstimate": false,
      "receivables": 465635.95,
      "receivablesIsEstimate": false,
      "liabilities": 4174099.55,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2015,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 33925630.35,
      "balanceTotalIsEstimate": false,
      "earnings": 2166529.9000000022,
      "earningsIsEstimate": true,
      "earningsCagr": 28.846805325677384,
      "earningsCagrIsEstimate": true,
      "revenue": 55000000,
      "revenueIsEstimate": true,
      "revenueCagr": 10.418092762646914,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.939145272727277,
      "returnOnSalesIsEstimate": true,
      "equity": 29295431.05,
      "equityIsEstimate": false,
      "equityRatio": 86.35191372354265,
      "equityRatioIsEstimate": false,
      "cash": 2318135.14,
      "cashIsEstimate": false,
      "receivables": 624171.69,
      "receivablesIsEstimate": false,
      "liabilities": 4042630.3,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2016,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 36150387.18,
      "balanceTotalIsEstimate": false,
      "earnings": 6194092.719999999,
      "earningsIsEstimate": true,
      "earningsCagr": 2.6174593163709625,
      "earningsCagrIsEstimate": true,
      "revenue": 62000000,
      "revenueIsEstimate": true,
      "revenueCagr": 0.8231146843384884,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 9.990472129032256,
      "returnOnSalesIsEstimate": true,
      "equity": 35489523.77,
      "equityIsEstimate": false,
      "equityRatio": 98.17190502909574,
      "equityRatioIsEstimate": false,
      "cash": 3196750.93,
      "cashIsEstimate": false,
      "receivables": 1419627.87,
      "receivablesIsEstimate": false,
      "liabilities": 31459.24,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2017,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 39493542.22,
      "balanceTotalIsEstimate": false,
      "earnings": 3201858.1099999994,
      "earningsIsEstimate": true,
      "earningsCagr": 5.7760343622627275,
      "earningsCagrIsEstimate": true,
      "revenue": 67000000,
      "revenueIsEstimate": true,
      "revenueCagr": 7.059733173572114,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.778892701492536,
      "returnOnSalesIsEstimate": true,
      "equity": 38691381.88,
      "equityIsEstimate": false,
      "equityRatio": 97.96888226553207,
      "equityRatioIsEstimate": false,
      "cash": 5317140.5,
      "cashIsEstimate": false,
      "receivables": 1537971.96,
      "receivablesIsEstimate": false,
      "liabilities": 58410.34,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2018,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 42105685.61,
      "balanceTotalIsEstimate": false,
      "earnings": 2499424.8200000003,
      "earningsIsEstimate": true,
      "earningsCagr": -4.1450187715486475,
      "earningsCagrIsEstimate": true,
      "revenue": 66000000,
      "revenueIsEstimate": true,
      "revenueCagr": 7.187337372826175,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.7870073030303035,
      "returnOnSalesIsEstimate": true,
      "equity": 41190806.7,
      "equityIsEstimate": false,
      "equityRatio": 97.82718438912508,
      "equityRatioIsEstimate": false,
      "cash": 5863331.2,
      "cashIsEstimate": false,
      "receivables": 352745.91,
      "receivablesIsEstimate": false,
      "liabilities": 29768.91,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2019,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 49419225.16,
      "balanceTotalIsEstimate": false,
      "earnings": 3412119.4499999993,
      "earningsIsEstimate": true,
      "earningsCagr": 12.024982521537675,
      "earningsCagrIsEstimate": true,
      "revenue": 78000000,
      "revenueIsEstimate": true,
      "revenueCagr": 9.127191491272946,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.374512115384614,
      "returnOnSalesIsEstimate": true,
      "equity": 44602926.15,
      "equityIsEstimate": false,
      "equityRatio": 90.25419966742352,
      "equityRatioIsEstimate": false,
      "cash": 6564741.06,
      "cashIsEstimate": false,
      "receivables": 572431.56,
      "receivablesIsEstimate": false,
      "liabilities": 3734005.14,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2020,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 54372998.42,
      "balanceTotalIsEstimate": false,
      "earnings": 5588756.039999999,
      "earningsIsEstimate": true,
      "earningsCagr": -2.5382146910275294,
      "earningsCagrIsEstimate": true,
      "revenue": 97000000,
      "revenueIsEstimate": true,
      "revenueCagr": 11.839447049550555,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 5.761604164948453,
      "returnOnSalesIsEstimate": true,
      "equity": 50191682.19,
      "equityIsEstimate": false,
      "equityRatio": 92.30993994905018,
      "equityRatioIsEstimate": false,
      "cash": 4337526.93,
      "cashIsEstimate": false,
      "receivables": 3248111.96,
      "receivablesIsEstimate": false,
      "liabilities": 2918517.13,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2021,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 59347695.12,
      "balanceTotalIsEstimate": false,
      "earnings": 3851765.910000004,
      "earningsIsEstimate": true,
      "earningsCagr": 4.728395685101483,
      "earningsCagrIsEstimate": true,
      "revenue": 110000000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.195580398231055,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 3.5016053727272762,
      "returnOnSalesIsEstimate": true,
      "equity": 54043448.1,
      "equityIsEstimate": false,
      "equityRatio": 91.06242119550743,
      "equityRatioIsEstimate": false,
      "cash": 4938774.21,
      "cashIsEstimate": false,
      "receivables": 3429162.67,
      "receivablesIsEstimate": false,
      "liabilities": 3849806.1,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2022,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 60973710.3,
      "balanceTotalIsEstimate": false,
      "earnings": 4434899.579999998,
      "earningsIsEstimate": true,
      "earningsCagr": 15.414647126523784,
      "earningsCagrIsEstimate": true,
      "revenue": 110000000,
      "revenueIsEstimate": true,
      "revenueCagr": 13.621936646749933,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.0317268909090895,
      "returnOnSalesIsEstimate": true,
      "equity": 58478347.68,
      "equityIsEstimate": false,
      "equityRatio": 95.90747781671408,
      "equityRatioIsEstimate": false,
      "cash": 4521115.12,
      "cashIsEstimate": false,
      "receivables": 3134757.62,
      "receivablesIsEstimate": false,
      "liabilities": 927819.41,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2023,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 65398342.37,
      "balanceTotalIsEstimate": false,
      "earnings": 4904299.049999997,
      "earningsIsEstimate": true,
      "earningsCagr": 9.493459944374738,
      "earningsCagrIsEstimate": true,
      "revenue": 110000000,
      "revenueIsEstimate": true,
      "revenueCagr": 8.974408554977199,
      "revenueCagrIsEstimate": true,
      "returnOnSales": 4.458453681818179,
      "returnOnSalesIsEstimate": true,
      "equity": 63382646.73,
      "equityIsEstimate": false,
      "equityRatio": 96.91781845387467,
      "equityRatioIsEstimate": false,
      "cash": 5157251.37,
      "cashIsEstimate": false,
      "receivables": 2633307.7,
      "receivablesIsEstimate": false,
      "liabilities": 1727.08,
      "liabilitiesIsEstimate": false
    },
    {
      "year": 2024,
      "currency": "EUR",
      "capital": 120000,
      "capitalIsEstimate": false,
      "balanceTotal": 62207433.6,
      "balanceTotalIsEstimate": false,
      "earnings": -3730612.009999998,
      "earningsIsEstimate": true,
      "earningsCagr": 0,
      "earningsCagrIsEstimate": false,
      "revenue": 110000000,
      "revenueIsEstimate": true,
      "revenueCagr": 3.1941879152005193,
      "revenueCagrIsEstimate": true,
      "returnOnSales": -3.3914654636363615,
      "returnOnSalesIsEstimate": true,
      "equity": 59652034.72,
      "equityIsEstimate": false,
      "equityRatio": 95.89213260840903,
      "equityRatioIsEstimate": false,
      "cash": 7064737.31,
      "cashIsEstimate": false,
      "receivables": 3942120.82,
      "receivablesIsEstimate": false,
      "liabilities": 5328.36,
      "liabilitiesIsEstimate": false
    }
  ]
}