Statement Of Cash Flows [Abstract]
Concept |
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 |
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 |
As at 2022-12-31 |
---|---|---|---|---|---|---|---|---|---|
Statement of cash flows [abstract] | |||||||||
Cash flows from (used in) operating activities [abstract] | |||||||||
Profit (loss) |
0
DKK
|
62,071
DKK
|
— |
62,071
DKK
|
0
DKK
|
37,246
DKK
|
— |
37,246
DKK
|
— |
Adjustments to reconcile profit (loss) [abstract] | |||||||||
Adjustments for fair value losses (gains) | — |
54,119
DKK
|
— | — | — |
16,642
DKK
|
— | — | — |
Other adjustments for non-cash items | — |
2,132
DKK
|
— | — | — |
1,305
DKK
|
— | — | — |
Cash flows from (used in) operations | — |
58,087
DKK
|
— | — | — |
59,843
DKK
|
— | — | — |
Interest paid, classified as operating activities | — |
45,651
DKK
|
— | — | — |
36,586
DKK
|
— | — | — |
Interest received, classified as operating activities | — |
0
DKK
|
— | — | — |
0
DKK
|
— | — | — |
Income taxes paid (refund), classified as operating activities | — |
1,372
DKK
|
— | — | — |
44,000
DKK
|
— | — | — |
Cash flows from (used in) operating activities | — |
12,436
DKK
|
— | — | — |
23,257
DKK
|
— | — | — |
Cash flows from (used in) investing activities [abstract] | |||||||||
Purchase of property, plant and equipment, classified as investing activities | — |
141,000
DKK
|
— | — | — |
175,000
DKK
|
— | — | — |
Cash flows from (used in) investing activities | — |
54,601
DKK
|
— | — | — |
150,627
DKK
|
— | — | — |
Cash flows from (used in) financing activities [abstract] | |||||||||
Proceeds from borrowings, classified as financing activities | — |
451,728
DKK
|
— | — | — |
0
DKK
|
— | — | — |
Repayments of borrowings, classified as financing activities | — |
123,964
DKK
|
— | — | — |
0
DKK
|
— | — | — |
Payments of lease liabilities, classified as financing activities | — |
877,000
DKK
|
— | — | — |
807,000
DKK
|
— | — | — |
Cash flows from (used in) financing activities | — |
17,176
DKK
|
— | — | — |
102,579
DKK
|
— | — | — |
Increase (decrease) in cash and cash equivalents after effect of exchange rate changes | — |
24,989
DKK
|
— | — | — |
24,791
DKK
|
— | — | — |
Cash and cash equivalents | — | — |
16,898
DKK
|
— | — | — |
41,887
DKK
|
— |
66,678
DKK
|