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 |
As at 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 |
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 |
As at 2022-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Statement of cash flows [abstract] | |||||||||||||
Cash flows from (used in) operating activities [abstract] | |||||||||||||
Profit (loss) |
-
DKK
|
3,143,000,000
DKK
|
-
DKK
|
— |
-
DKK
|
3,143,000,000
DKK
|
-
DKK
|
2,290,000,000
DKK
|
— |
-
DKK
|
2,290,000,000
DKK
|
-
DKK
|
— |
Adjustments to reconcile profit (loss) [abstract] | |||||||||||||
Adjustments for decrease (increase) in inventories | — |
497,000,000
DKK
|
— | — | — | — | — |
760,000,000
DKK
|
— | — | — | — | — |
Adjustments for depreciation and amortisation expense | — |
1,876,000,000
DKK
|
— | — | — | — | — |
2,012,000,000
DKK
|
— | — | — | — | — |
Adjustments for impairment loss (reversal of impairment loss) recognised in profit or loss | — |
547,000,000
DKK
|
— | — | — | — | — |
-
DKK
|
— | — | — | — | — |
Adjustments for provisions | — |
552,000,000
DKK
|
— | — | — | — | — |
37,000,000
DKK
|
— | — | — | — | — |
Adjustments for share-based payments | — |
45,000,000
DKK
|
— | — | — | — | — |
38,000,000
DKK
|
— | — | — | — | — |
Other adjustments to reconcile profit (loss) | — |
87,000,000
DKK
|
— | — | — | — | — |
265,000,000
DKK
|
— | — | — | — | — |
Cash flows from (used in) operations | — |
3,411,000,000
DKK
|
— | — | — | — | — |
4,618,000,000
DKK
|
— | — | — | — | — |
Cash flows from (used in) operating activities | — |
3,326,000,000
DKK
|
— | — | — | — | — |
4,080,000,000
DKK
|
— | — | — | — | — |
Cash flows from (used in) investing activities [abstract] | |||||||||||||
Cash flows used in obtaining control of subsidiaries or other businesses, classified as investing activities | — |
15,704,000,000
DKK
|
— | — | — | — | — |
-
DKK
|
— | — | — | — | — |
Proceeds from sales of property, plant and equipment, classified as investing activities | — |
5,000,000
DKK
|
— | — | — | — | — |
3,000,000
DKK
|
— | — | — | — | — |
Purchase of property, plant and equipment, classified as investing activities | — |
508,000,000
DKK
|
— | — | — | — | — |
277,000,000
DKK
|
— | — | — | — | — |
Purchase of intangible assets, classified as investing activities | — |
57,000,000
DKK
|
— | — | — | — | — |
224,000,000
DKK
|
— | — | — | — | — |
Cash flows from (used in) investing activities | — |
15,286,000,000
DKK
|
— | — | — | — | — |
498,000,000
DKK
|
— | — | — | — | — |
Cash flows from (used in) financing activities [abstract] | |||||||||||||
Payments to acquire or redeem entity's shares | — |
46,000,000
DKK
|
— | — | — | — | — |
43,000,000
DKK
|
— | — | — | — | — |
Proceeds from borrowings, classified as financing activities | — |
12,458,000,000
DKK
|
— | — | — | — | — |
-
DKK
|
— | — | — | — | — |
Repayments of borrowings, classified as financing activities | — |
-
DKK
|
— | — | — | — | — |
1,377,000,000
DKK
|
— | — | — | — | — |
Payments of lease liabilities, classified as financing activities | — |
89,000,000
DKK
|
— | — | — | — | — |
89,000,000
DKK
|
— | — | — | — | — |
Dividends paid, classified as financing activities | — |
694,000,000
DKK
|
— | — | — | — | — |
576,000,000
DKK
|
— | — | — | — | — |
Cash flows from (used in) financing activities | — |
11,629,000,000
DKK
|
— | — | — | — | — |
2,085,000,000
DKK
|
— | — | — | — | — |
Increase (decrease) in cash and cash equivalents before effect of exchange rate changes | — |
331,000,000
DKK
|
— | — | — | — | — |
1,497,000,000
DKK
|
— | — | — | — | — |
Effect of exchange rate changes on cash and cash equivalents [abstract] | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — |
15,000,000
DKK
|
— | — | — | — | — |
35,000,000
DKK
|
— | — | — | — | — |
Cash and cash equivalents | — | — | — |
4,664,000,000
DKK
|
— | — | — | — |
5,010,000,000
DKK
|
— | — | — |
3,548,000,000
DKK
|