| Revenue | DKK 25,7M | -17% |
| EBITDA | DKK -3,1M | -60% |
| Net profit | DKK -18,1M | -10% |
| Total assets | DKK 64,1M | -3% |
| Equity | DKK 7,1M | -71% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.751 | 9.160 | 8.687 | 10.454 | 11.597 | 11.649 | 11.925 | 12.998 | 14.057 | 14.662 | 47.156 | 44.354 | 30.867 | 25.655 |
| Staff expenses | -10.223 | -10.044 | -10.240 | -10.437 | -9.473 | -10.387 | -13.255 | -12.053 | -11.529 | -11.890 | -12.790 | -14.786 | -11.507 | -9.728 |
| EBITDA | -472 | -884 | -1.554 | 17 | 2.124 | 1.262 | -1.330 | 946 | 2.528 | 2.772 | 6.622 | 1.531 | -1.959 | -3.130 |
| Depreciation & amort. | 1.006 | -940 | -681 | -410 | -433 | -430 | -439 | -608 | -681 | -625 | -654 | -805 | -707 | -618 |
| EBIT | -1.478 | -1.823 | -2.235 | -393 | 1.691 | 833 | -1.769 | 337 | 1.847 | 2.147 | 5.968 | 726 | -2.666 | -3.748 |
| Net financials | 1.917 | 1.120 | 1.781 | 3.666 | 2.834 | 3.711 | 4.438 | -1.111 | 866 | 2.565 | 1.564 | -3.256 | -14.884 | -14.847 |
| Profit before tax | 439 | -703 | -454 | 3.273 | 4.524 | 4.543 | 2.669 | -773 | 2.713 | 4.712 | 7.532 | -2.529 | -17.549 | -18.596 |
| Tax | -425 | -523 | -356 | -185 | 785 | 164 | -368 | 51 | 350 | 144 | 1.270 | 32 | -1.068 | -518 |
| Net profit | 865 | -180 | -98 | 3.458 | 3.740 | 4.342 | 3.037 | -868 | 2.329 | 4.028 | 6.262 | -2.561 | -16.481 | -18.078 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.566 | 40.934 | 35.330 | 40.663 | 38.440 | 47.127 | 50.849 | 56.498 | 63.558 | 64.804 | 74.308 | 71.537 | 66.106 | 64.068 |
| Equity | 13.441 | 13.463 | 12.976 | 18.282 | 20.471 | 25.216 | 28.153 | 24.540 | 31.864 | 35.321 | 42.612 | 40.643 | 24.878 | 7.093 |
| Long-term debt | 653 | 121 | 205 | 400 | 309 | 206 | 278 | 1.643 | 1.910 | 1.687 | 1.909 | 1.353 | 1.031 | 739 |
| Short-term debt | 27.473 | 27.351 | 22.149 | 21.981 | 17.659 | 21.705 | 22.418 | 30.315 | 29.784 | 27.796 | 29.425 | 29.132 | 40.197 | 40.821 |
| Total debt | 28.125 | 27.472 | 22.354 | 22.381 | 17.969 | 21.911 | 22.697 | 31.958 | 31.694 | 29.483 | 31.335 | 30.485 | 41.228 | 41.560 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JS Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1993 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHULTZ SEATING HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Søren Nebbegaard | Chief Executive Officer | 0 companies |
| Jørgen Schultz Christensen | Management | 0 companies |
| Birgit Madsen | Board of Directors | 0 companies |
| Ole Lundkvist Andreasen | Board of Directors | 0 companies |
| Poul Kristian Mouritsen | Board of Directors | 0 companies |
| Kristian Møller | Board of Directors | 0 companies |
| Ditte Birk Nebbegaard | Board of Directors | 0 companies |
| Anders Nørgaard Kier | Board of Directors | 0 companies |
| Lissi Lundkvist Christensen | Chairman | 0 companies |
| Jens Aage Jerslev | Chairman | 0 companies |
| Sanne Birk Nebbegaard | Board of Directors | 0 companies |
| Kristian Maan Tokkesdal | Chairman | 0 companies |
| Carsten Møller | Board of Directors | 0 companies |
| Alis Sindbjerg Hinrichsen | Board of Directors | 0 companies |
| Allan Hvidbjerg Laxby | Board of Directors | 0 companies |