Subclassifications Of Assets, Liabilities And Equities [Abstract]
| Concept |
As at 2024-12-31 |
As at 2024-01-01 |
As at 2023-12-31 |
As at 2023-01-01 |
|---|---|---|---|---|
| Subclassifications of assets, liabilities and equities [abstract] | ||||
| Property, plant and equipment [abstract] | ||||
| Property, plant and equipment |
15,000,000
DKK
|
— |
8,000,000
DKK
|
— |
| Intangible assets and goodwill [abstract] | ||||
| Intangible assets and goodwill |
767,000,000
DKK
|
— |
704,000,000
DKK
|
— |
| Trade and other non-current receivables [abstract] | ||||
| Non-current trade receivables |
6,000,000
DKK
|
— |
25,000,000
DKK
|
— |
| Other non-current receivables |
-
DKK
|
— |
214,000,000
DKK
|
— |
| Non-current prepayments and non-current accrued income including non-current contract assets [abstract] | ||||
| Non-current accrued income including non-current contract assets [abstract] | ||||
| Non-current contract assets |
13,000,000
DKK
|
— |
14,000,000
DKK
|
— |
| Trade and other current receivables [abstract] | ||||
| Current trade receivables |
470,000,000
DKK
|
— |
451,000,000
DKK
|
— |
| Current prepayments and current accrued income other than current contract assets [abstract] | ||||
| Current prepayments [abstract] | ||||
| Current prepaid expenses |
25,000,000
DKK
|
— |
27,000,000
DKK
|
— |
| Other current receivables |
39,000,000
DKK
|
— |
44,000,000
DKK
|
— |
| Current prepayments and current accrued income including current contract assets [abstract] | ||||
| Current accrued income including current contract assets [abstract] | ||||
| Current contract assets |
3,000,000
DKK
|
— |
3,000,000
DKK
|
— |
| Classes of current inventories [abstract] | ||||
| Current inventories |
1,000,000
DKK
|
— |
2,000,000
DKK
|
— |
| Classes of current inventories, alternative [abstract] | ||||
| Cash and cash equivalents [abstract] | ||||
| Cash and cash equivalents |
158,000,000
DKK
|
254,000,000
DKK
|
254,000,000
DKK
|
208,000,000
DKK
|
| Classes of other provisions [abstract] | ||||
| Other provisions [abstract] | ||||
| Other non-current provisions |
9,000,000
DKK
|
— |
27,000,000
DKK
|
— |
| Other current provisions |
28,000,000
DKK
|
— |
15,000,000
DKK
|
— |
| Borrowings [abstract] | ||||
| Non-current portion of non-current borrowings |
171,000,000
DKK
|
— |
267,000,000
DKK
|
— |
| Current borrowings and current portion of non-current borrowings [abstract] | ||||
| Current borrowings |
100,000,000
DKK
|
— |
-
DKK
|
— |
| Non-current portion of non-current borrowings, by type [abstract] | ||||
| Trade and other non-current payables [abstract] | ||||
| Non-current trade payables |
-
DKK
|
— |
12,000,000
DKK
|
— |
| Trade and other current payables [abstract] | ||||
| Current trade payables |
117,000,000
DKK
|
— |
98,000,000
DKK
|
— |
| Current accruals and current deferred income including current contract liabilities [abstract] | ||||
| Current deferred income including current contract liabilities [abstract] | ||||
| Current deferred income including current contract liabilities |
27,000,000
DKK
|
— |
67,000,000
DKK
|
— |
| Miscellaneous non-current liabilities [abstract] | ||||
| Other non-current liabilities |
-
DKK
|
— |
10,000,000
DKK
|
— |
| Miscellaneous current liabilities [abstract] | ||||
| Other current liabilities |
69,000,000
DKK
|
— |
241,000,000
DKK
|
— |
| Issued capital [abstract] | ||||
| Issued capital |
250,000,000
DKK
|
— |
250,000,000
DKK
|
— |
| Retained earnings [abstract] | ||||
| Retained earnings |
558,000,000
DKK
|
— |
556,000,000
DKK
|
— |
| Net assets (liabilities) [abstract] | ||||
| Assets |
1,707,000,000
DKK
|
— |
1,977,000,000
DKK
|
— |
| Net current assets (liabilities) [abstract] | ||||
| Current assets |
738,000,000
DKK
|
— |
858,000,000
DKK
|
— |
| Current liabilities |
527,000,000
DKK
|
— |
815,000,000
DKK
|
— |
| Assets less current liabilities [abstract] |