Statement Of Cash Flows [Abstract]
| Concept |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Statement of cash flows [abstract] | |||||||||||||||||
| Cash flows from (used in) operating activities [abstract] | |||||||||||||||||
| Profit (loss) |
16,349
DKK
|
0
DKK
|
0
DKK
|
0
DKK
|
— |
0
DKK
|
16,349
DKK
|
16,349
DKK
|
0
DKK
|
0
DKK
|
26,042
DKK
|
— |
0
DKK
|
0
DKK
|
26,042
DKK
|
26,042
DKK
|
— |
| Adjustments to reconcile profit (loss) [abstract] | |||||||||||||||||
| Adjustments for depreciation and amortisation expense |
62,366
DKK
|
— | — | — | — | — | — | — | — | — |
51,147
DKK
|
— | — | — | — | — | — |
| Adjustments for share-based payments |
1,123
DKK
|
— | — | — | — | — | — | — | — | — |
1,146
DKK
|
— | — | — | — | — | — |
| Cash flows from (used in) operations |
88,684
DKK
|
— | — | — | — | — | — | — | — | — |
133,553
DKK
|
— | — | — | — | — | — |
| Interest paid, classified as operating activities |
39,702
DKK
|
— | — | — | — | — | — | — | — | — |
31,966
DKK
|
— | — | — | — | — | — |
| Interest received, classified as operating activities |
5,782
DKK
|
— | — | — | — | — | — | — | — | — |
15,605
DKK
|
— | — | — | — | — | — |
| Income taxes paid (refund), classified as operating activities |
7,708
DKK
|
— | — | — | — | — | — | — | — | — |
13,667
DKK
|
— | — | — | — | — | — |
| Cash flows from (used in) operating activities |
47,056
DKK
|
— | — | — | — | — | — | — | — | — |
103,525
DKK
|
— | — | — | — | — | — |
| Cash flows from (used in) investing activities [abstract] | |||||||||||||||||
| Cash flows from losing control of subsidiaries or other businesses, classified as investing activities |
0
DKK
|
— | — | — | — | — | — | — | — | — |
0
DKK
|
— | — | — | — | — | — |
| Proceeds from sales of property, plant and equipment, classified as investing activities |
5,246
DKK
|
— | — | — | — | — | — | — | — | — |
5,291
DKK
|
— | — | — | — | — | — |
| Purchase of property, plant and equipment, classified as investing activities |
94,597
DKK
|
— | — | — | — | — | — | — | — | — |
179,457
DKK
|
— | — | — | — | — | — |
| Cash flows from (used in) investing activities |
89,351
DKK
|
— | — | — | — | — | — | — | — | — |
195,032
DKK
|
— | — | — | — | — | — |
| Cash flows from (used in) financing activities [abstract] | |||||||||||||||||
| Proceeds from issuing shares |
96,923
DKK
|
— | — | — | — | — | — | — | — | — |
0
DKK
|
— | — | — | — | — | — |
| Payments to acquire or redeem entity's shares |
8,612
DKK
|
— | — | — | — | — | — | — | — | — |
0
DKK
|
— | — | — | — | — | — |
| Proceeds from borrowings, classified as financing activities |
32,226
DKK
|
— | — | — | — | — | — | — | — | — |
339,186
DKK
|
— | — | — | — | — | — |
| Repayments of borrowings, classified as financing activities |
34,248
DKK
|
— | — | — | — | — | — | — | — | — |
203,548
DKK
|
— | — | — | — | — | — |
| Payments of lease liabilities, classified as financing activities |
17,374
DKK
|
— | — | — | — | — | — | — | — | — |
16,773
DKK
|
— | — | — | — | — | — |
| Dividends paid, classified as financing activities |
0
DKK
|
— | — | — | — | — | — | — | — | — |
8,987
DKK
|
— | — | — | — | — | — |
| Cash flows from (used in) financing activities |
154,116
DKK
|
— | — | — | — | — | — | — | — | — |
95,529
DKK
|
— | — | — | — | — | — |
| Increase (decrease) in cash and cash equivalents before effect of exchange rate changes |
111,821
DKK
|
— | — | — | — | — | — | — | — | — |
4,022
DKK
|
— | — | — | — | — | — |
| Effect of exchange rate changes on cash and cash equivalents [abstract] | |||||||||||||||||
| Effect of exchange rate changes on cash and cash equivalents |
0
DKK
|
— | — | — | — | — | — | — | — | — |
0
DKK
|
— | — | — | — | — | — |
| Cash and cash equivalents | — | — | — | — |
137,703
DKK
|
— | — | — | — | — | — |
25,880
DKK
|
— | — | — | — |
21,859
DKK
|