Assets
| Type | Time | Amount | Unit |
|---|---|---|---|
| ifrs-full:Assets | 2014-12-31 | 236440000 | DKK |
| ifrs-full:Assets | 2013-12-31 | 237821000 | DKK |
| ifrs-full:Assets | 2013-12-31 | 92780000 | DKK |
| ifrs-full:Assets | 2014-12-31 | 118653000 | DKK |
Revenue
| Type | Start date | End date | Amount | Unit |
|---|---|---|---|---|
| ifrs-full:Revenue | 2014-01-01 | 2014-12-31 | 353585000 | DKK |
| ifrs-full:Revenue | 2013-01-01 | 2013-12-31 | 345459000 | DKK |
| ifrs-full:Revenue | 2013-01-01 | 2013-12-31 | 0 | DKK |
| ifrs-full:Revenue | 2014-01-01 | 2014-12-31 | 0 | DKK |
XML
See the xml submitted here:
XML: http://regnskaber.virk.dk/41404463/ZG9rdW1lbnRsYWdlcjovLzAzL2U0L2MyL2E2L2QzLzUxYjYtNDdiZi05YTlmLTFkYWRlNDg3Zjg4NQ.xml
Separator
The full data:
<?xml version="1.0" encoding="UTF-8"?><!-- Version: 1.1.508.0 --><!-- Document created: 29-04-2015 16:18:29 --><!-- Created by: XBRL Wizard, EasyX --><xbrli:xbrl xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xmlns:link="http://www.xbrl.org/2003/linkbase" xmlns:xbrldi="http://xbrl.org/2006/xbrldi" xmlns:xbrli="http://www.xbrl.org/2003/instance" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:iso4217="http://www.xbrl.org/2003/iso4217" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:entry03-ifrs-dk_2014-12-20="http://xbrl.dcca.dk/ifrs-dk/entry03-ifrs-dk_2014-12-20" xmlns:xl="http://www.xbrl.org/2003/XLink" xmlns:ifrs-full="http://xbrl.ifrs.org/taxonomy/2014-03-05/ifrs-full" xmlns:nonnum="http://www.xbrl.org/dtr/type/non-numeric" xmlns:num="http://www.xbrl.org/dtr/type/numeric" xmlns:xbrldt="http://xbrl.org/2005/xbrldt" xmlns:info="http://xbrl.iasb.org/info" xmlns:ifrs-mc="http://xbrl.ifrs.org/taxonomy/2014-03-05/ifrs-mc" xmlns:rol_ifrs-dk_105.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_105.00_2014-12-20" xmlns:tch="http://xbrl.dcca.dk/tch" xmlns:gen="http://xbrl.org/2008/generic" xmlns:ref="http://www.xbrl.org/2006/ref" xmlns:entry="http://xbrl.dcca.dk/entryBalanceSheetAccountFormIncomeStatementByNature" xmlns:net="http://www.xbrl.org/2009/role/net" xmlns:reference="http://xbrl.org/2008/reference" xmlns:negated="http://www.xbrl.org/2009/role/negated" xmlns:cmn="http://xbrl.dcca.dk/cmn" xmlns:label="http://xbrl.org/2008/label" xmlns:rol_ifrs-dk_110.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_110.00_2014-12-20" xmlns:rol_ifrs-dk_210.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_210.00_2014-12-20" xmlns:rol_ifrs-dk_310.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_310.00_2014-12-20" xmlns:rol_ifrs-dk_330.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_330.00_2014-12-20" xmlns:rol_ifrs-dk_420.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_420.00_2014-12-20" xmlns:rol_ifrs-dk_520.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_520.00_2014-12-20" xmlns:rol_ifrs-dk_610.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_610.00_2014-12-20" xmlns:rol_ifrs-dk_710.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_710.00_2014-12-20" xmlns:rol_ifrs-dk_8NN.NN_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_8NN.NN_2014-12-20" xmlns:rol_dim="http://xbrl.ifrs.org/role/ifrs/dimensions" xmlns:ifrs-dk="http://xbrl.dcca.dk/ifrs-dk-cor_2014-12-20" xmlns:entry-sob="http://xbrl.dcca.dk/entry-sob" xmlns:sob="http://xbrl.dcca.dk/sob" xmlns:rol_sob_300.00_2014-12-20="http://xbrl.dcca.dk/role/sob/rol_sob_300.00_2014-12-20" xmlns:cmn_rol="http://archprod.service.eogs.dk/taxonomy/20141220/cmn_rol.xsd" xmlns:entry-mrv="http://xbrl.dcca.dk/entry-mrv" xmlns:gsd="http://xbrl.dcca.dk/gsd" xmlns:dst="http://xbrl.dcca.dk/dst" xmlns:fsa="http://xbrl.dcca.dk/fsa" xmlns:ifrs-temp-entry="http://ifrs-temp-entry" xmlns:tax="http://xbrl.dcca.dk/tax" xmlns:mrvcsr="http://xbrl.dcca.dk/mrvcsr" xmlns:mrv="http://xbrl.dcca.dk/mrv" xmlns:rol_mrv_2014-12-20="http://xbrl.dcca.dk/role/mrv/rol_mrv_2014-12-20" xmlns:rol_ps_mc_2014-03-05="http://xbrl.ifrs.org/role/ifrs/rol_ps_mc_2014-03-05" xmlns:entry-gsd="http://xbrl.dcca.dk/entry-gsd" xmlns:ca="http://xbrl.org/2008/assertion/consistency" xmlns:fn="http://www.w3.org/2005/xpath-functions" xmlns:variable="http://xbrl.org/2008/variable" xmlns:xfi="http://www.xbrl.org/2008/function/instance" xmlns:cf="http://xbrl.org/2008/filter/concept" xmlns:valm="http://xbrl.org/2010/message/validation" xmlns:ea="http://xbrl.org/2008/assertion/existence" xmlns:rol_gsd_000.00_2014-12-20="http://xbrl.dcca.dk/role/gsd/rol_gsd_000.00_2014-12-20" xmlns:validation="http://xbrl.org/2008/validation" xmlns:formula="http://xbrl.org/2008/formula" xmlns:msg="http://xbrl.org/2010/message" xmlns:va="http://xbrl.org/2008/assertion/value" xmlns:entry-arr="http://xbrl.dcca.dk/entry-arr" xmlns:rol_arr_1NN.NN_2014-12-20="http://xbrl.dcca.dk/role/arr/rol_arr_1NN.NN_2014-12-20" xmlns:arr="http://xbrl.dcca.dk/arr" xmlns:rol_ifrs-dk_510.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_510.00_2014-12-20" xsi:schemaLocation="http://xbrl.org/2006/xbrldi http://www.xbrl.org/2006/xbrldi-2006.xsd">
<link:schemaRef xlink:type="simple" xlink:href="http://archprod.service.eogs.dk/taxonomy/20141220/ifrs/entry-ifrs-dk_03_IS-ByFunction_SFP-CurrentNoncurrent_OCI-BeforeTax_CF-IndirectMethod_2014-12-20.xsd"/>
<xbrli:context id="ctx1">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx2">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfExecutiveBoardAxis">
<cmn:memberOfBoardIdentifier>0</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx3">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfExecutiveBoardAxis">
<cmn:memberOfBoardIdentifier>1</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx4">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfExecutiveBoardAxis">
<cmn:memberOfBoardIdentifier>2</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx5">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfSupervisoryBoardAxis">
<cmn:memberOfBoardIdentifier>0</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx6">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfSupervisoryBoardAxis">
<cmn:memberOfBoardIdentifier>1</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx7">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfSupervisoryBoardAxis">
<cmn:memberOfBoardIdentifier>2</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx8">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfSupervisoryBoardAxis">
<cmn:memberOfBoardIdentifier>3</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx9">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfAuditorDimension">
<cmn:auditorIdentificer>0</cmn:auditorIdentificer>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx10">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfAuditorDimension">
<cmn:auditorIdentificer>1</cmn:auditorIdentificer>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx11">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2013-01-01</xbrli:startDate>
<xbrli:endDate>2013-12-31</xbrli:endDate>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx12">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2013-01-01</xbrli:startDate>
<xbrli:endDate>2013-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx13">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx14">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2014-12-31</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx15">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2013-12-31</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx16">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2013-12-31</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx17">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2014-12-31</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx18">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>0</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx19">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2013-01-01</xbrli:startDate>
<xbrli:endDate>2013-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>1</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx20">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2013-01-01</xbrli:startDate>
<xbrli:endDate>2013-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>2</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx21">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>3</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx22">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>0</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx23">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2013-01-01</xbrli:startDate>
<xbrli:endDate>2013-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>1</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx24">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2013-01-01</xbrli:startDate>
<xbrli:endDate>2013-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>2</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx25">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2014-01-01</xbrli:startDate>
<xbrli:endDate>2014-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>3</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx26">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2014-01-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx27">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2013-01-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx28">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2013-01-01</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx29">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">36440414</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2014-01-01</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:unit id="DKK">
<xbrli:measure>iso4217:DKK</xbrli:measure>
</xbrli:unit>
<xbrli:unit id="share">
<xbrli:measure>xbrli:shares</xbrli:measure>
</xbrli:unit>
<gsd:ReportingPeriodStartDate contextRef="ctx1">2014-01-01</gsd:ReportingPeriodStartDate>
<gsd:ReportingPeriodEndDate contextRef="ctx1">2014-12-31</gsd:ReportingPeriodEndDate>
<gsd:DateOfGeneralMeeting contextRef="ctx1">2015-04-16</gsd:DateOfGeneralMeeting>
<gsd:NameAndSurnameOfChairmanOfGeneralMeeting contextRef="ctx1" xml:lang="da">Advokat Ole Maare</gsd:NameAndSurnameOfChairmanOfGeneralMeeting>
<sob:StatementByExecutiveAndSupervisoryBoards contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ledelsespåtegning</td></tr></table></sob:StatementByExecutiveAndSupervisoryBoards>
<sob:IdentificationOfApprovedAnnualReport contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Bestyrelsen og direktionen har dags dato behandlet og godkendt årsrapporten for 1. januar - 31. december 2014 for</td></tr><tr><td colspan="1">SKAKO A/S.</td></tr></table></sob:IdentificationOfApprovedAnnualReport>
<sob:ConfirmationThatAnnualReportIsPresentedInAccordanceWithRequirementsProvidedForByLegislationAnyStandardsAndRequirementsProvidedByArticlesOfAssociationOrByAgreement contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ã
rsrapporten aflægges i overensstemmelse med International Financial Reporting Standards som godkendt af EU og</td></tr><tr><td colspan="1">danske oplysningskrav for børsnoterede selskaber.</td></tr></table></sob:ConfirmationThatAnnualReportIsPresentedInAccordanceWithRequirementsProvidedForByLegislationAnyStandardsAndRequirementsProvidedByArticlesOfAssociationOrByAgreement>
<sob:ConfirmationThatFinancialStatementGivesTrueAndFairViewOfAssetsLiabilitiesEquityFinancialPositionAndResults contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Det er vores opfattelse, at koncernregnskabet og årsregnskabet giver et retvisende billede af koncernens og selskabets</td></tr><tr><td colspan="1">aktiver, passiver og finansielle stilling pr. 31. december 2014 samt af resultatet af koncernens og selskabets aktiviteter</td></tr><tr><td colspan="1">og pengestrømme for regnskabsåret 1. januar - 31. december 2014.</td></tr></table></sob:ConfirmationThatFinancialStatementGivesTrueAndFairViewOfAssetsLiabilitiesEquityFinancialPositionAndResults>
<sob:ManagementsStatementAboutManagementsReview contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ledelsesberetningen indeholder efter vores opfattelse en retvisende redegørelse for udviklingen i koncernens og</td></tr><tr><td colspan="1">selskabets aktiviteter og økonomiske forhold, årets resultater og pengestrømme og den finansielle stilling som helhed,</td></tr><tr><td colspan="1">samt en beskrivelse af de væsentligste risici og usikkerhedsfaktorer, som selskabet og koncernen står over for.</td></tr></table></sob:ManagementsStatementAboutManagementsReview>
<sob:RecommendationForApprovalOfAnnualReportByGeneralMeeting contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ã
rsrapporten indstilles til generalforsamlingens godkendelse.</td></tr></table></sob:RecommendationForApprovalOfAnnualReportByGeneralMeeting>
<sob:PlaceOfSignatureOfStatement contextRef="ctx1" xml:lang="da">Faaborg</sob:PlaceOfSignatureOfStatement>
<sob:DateOfApprovalOfAnnualReport contextRef="ctx1">2015-03-25</sob:DateOfApprovalOfAnnualReport>
<arr:AddresseeOfAuditorsReportOnAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Til kapitalejerne i SKAKO A/S</td></tr></table></arr:AddresseeOfAuditorsReportOnAuditedFinancialStatements>
<arr:AuditorsReportOnFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Påtegning på koncernregnskab og årsregnskab</td></tr></table></arr:AuditorsReportOnFinancialStatements>
<arr:IdentificationOfAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Vi har revideret koncernregnskabet og årsregnskabet for SKAKO A/S for regnskabsåret 1. januar - 31. december 2014,</td></tr><tr><td colspan="1">der omfatter resultatopgørelse, totalindkomstopgørelse, balance, egenkapitalopgørelse, pengestrømsopgørelse og noter,</td></tr><tr><td colspan="1">herunder anvendt regnskabspraksis, for såvel koncernen som selskabet. Koncernregnskabet og årsregnskabet udarbejdes</td></tr><tr><td colspan="1">efter International Financial Reporting Standards som godkendt af EU og danske oplysningskrav for børsnoterede</td></tr><tr><td colspan="1">selskaber.</td></tr></table></arr:IdentificationOfAuditedFinancialStatements>
<arr:StatementOfExecutiveAndSupervisoryBoardsResponsibilityForFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ledelsens ansvar for koncernregnskabet og årsregnskabet</td></tr><tr><td colspan="1">Ledelsen har ansvaret for udarbejdelsen af et koncernregnskab og et årsregnskab, der giver et retvisende billede i</td></tr><tr><td colspan="1">overensstemmelse med International Financial Reporting Standards som godkendt af EU og danske oplysningskrav for</td></tr><tr><td colspan="1">børsnoterede selskaber. Ledelsen har endvidere ansvaret for den interne kontrol, som ledelsen anser nødvendig for at</td></tr><tr><td colspan="1">udarbejde et koncernregnskab og et årsregnskab uden væsentlig fejlinformation, uanset om denne skyldes besvigelser</td></tr><tr><td colspan="1">eller fejl.</td></tr></table></arr:StatementOfExecutiveAndSupervisoryBoardsResponsibilityForFinancialStatements>
<arr:StatementOfAuditorsResponsibilityForAuditAndAuditPerformed contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Revisors ansvar</td></tr><tr><td colspan="1">Vores ansvar er at udtrykke en konklusion om koncernregnskabet og årsregnskabet på grundlag af vores revision. Vi</td></tr><tr><td colspan="1">har udført revisionen i overensstemmelse med internationale standarder om revision og yderligere krav ifølge dansk</td></tr><tr><td colspan="1">revisorlovgivning. Dette kræver, at vi overholder etiske krav samt planlægger og udfører revisionen for at opnå høj grad</td></tr><tr><td colspan="1">af sikkerhed for, om koncernregnskabet og årsregnskabet er uden væsentlig fejlinformation.</td></tr><tr><td colspan="1">En revision omfatter udførelse af revisionshandlinger for at opnå revisionsbevis for beløb og oplysninger i</td></tr><tr><td colspan="1">koncernregnskabet og årsregnskabet. De valgte revisionshandlinger afhænger af revisors vurdering, herunder vurdering</td></tr><tr><td colspan="1">af risici for væsentlig fejlinformation i koncernregnskabet og i årsregnskabet, uanset om denne skyldes besvigelser eller</td></tr><tr><td colspan="1">fejl. Ved risikovurderingen overvejer revisor intern kontrol, der er relevant for virksomhedens udarbejdelse af et</td></tr><tr><td colspan="1">koncernregnskab og et årsregnskab, der giver et retvisende billede. Formålet hermed er at udforme revisionshandlinger,</td></tr><tr><td colspan="1">der er passende efter omstændighederne, men ikke at udtrykke en konklusion om effektiviteten af virksomhedens</td></tr><tr><td colspan="1">interne kontrol. En revision omfatter endvidere vurdering af, om ledelsens valg af regnskabspraksis er passende, og om</td></tr><tr><td colspan="1">ledelsens regnskabsmæssige skøn er rimelige, samt en vurdering af den samlede præsentation af koncernregnskabet og</td></tr><tr><td colspan="1">årsregnskabet.</td></tr><tr><td colspan="1">Det er vores opfattelse, at det opnåede revisionsbevis er tilstrækkeligt og egnet som grundlag for vores konklusion.</td></tr><tr><td colspan="1">Revisionen har ikke givet anledning til forbehold.</td></tr></table></arr:StatementOfAuditorsResponsibilityForAuditAndAuditPerformed>
<arr:OpinionOnAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Konklusion</td></tr><tr><td colspan="1">Det er vores opfattelse, at koncernregnskabet og årsregnskabet giver et retvisende billede af koncernens og selskabets</td></tr><tr><td colspan="1">aktiver, passiver og finansielle stilling pr. 31. december 2014 samt af resultatet af koncernens og selskabets aktiviteter</td></tr><tr><td colspan="1">og pengestrømme for regnskabsåret 1. januar - 31. december 2014 i overensstemmelse med International Financial</td></tr><tr><td colspan="1">Reporting Standards som godkendt af EU og danske oplysningskrav for børsnoterede selskaber.</td></tr></table></arr:OpinionOnAuditedFinancialStatements>
<arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Udtalelse om ledelsesberetningen</td></tr><tr><td colspan="1">Vi har i henhold til årsregnskabsloven gennemlæst ledelsesberetningen. Vi har ikke foretaget yderligere handlinger i</td></tr><tr><td colspan="1">tillæg til den udførte revision af koncernregnskabet og årsregnskabet. Det er på denne baggrund vores opfattelse, at</td></tr><tr><td colspan="1">oplysningerne i ledelsesberetningen er i overensstemmelse med koncernregnskabet og årsregnskabet.</td></tr></table></arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements>
<arr:SignatureOfAuditorsPlace contextRef="ctx1" xml:lang="da">Odense</arr:SignatureOfAuditorsPlace>
<arr:SignatureOfAuditorsDate contextRef="ctx1">2015-03-25</arr:SignatureOfAuditorsDate>
<ifrs-full:Revenue contextRef="ctx1" unitRef="DKK" decimals="-3">353585000</ifrs-full:Revenue>
<ifrs-dk:ProductionCost contextRef="ctx1" unitRef="DKK" decimals="-3">272313000</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx1" unitRef="DKK" decimals="-3">81272000</ifrs-full:GrossProfit>
<ifrs-full:OtherIncome contextRef="ctx1" unitRef="DKK" decimals="-3">251000</ifrs-full:OtherIncome>
<ifrs-full:DistributionCosts contextRef="ctx1" unitRef="DKK" decimals="-3">39740000</ifrs-full:DistributionCosts>
<ifrs-full:AdministrativeExpense contextRef="ctx1" unitRef="DKK" decimals="-3">33790000</ifrs-full:AdministrativeExpense>
<ifrs-dk:SpecialItems contextRef="ctx1" unitRef="DKK" decimals="-3">-6673000</ifrs-dk:SpecialItems>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">1320000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-full:FinanceIncome contextRef="ctx1" unitRef="DKK" decimals="-3">270000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx1" unitRef="DKK" decimals="-3">4370000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx1" unitRef="DKK" decimals="-3">-2781000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx1" unitRef="DKK" decimals="-3">4016000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLossFromContinuingOperations contextRef="ctx1" unitRef="DKK" decimals="-3">-6796000</ifrs-full:ProfitLossFromContinuingOperations>
<ifrs-full:ProfitLossFromDiscontinuedOperations contextRef="ctx1" unitRef="DKK" decimals="-3">-682000</ifrs-full:ProfitLossFromDiscontinuedOperations>
<ifrs-full:ProfitLoss contextRef="ctx1" unitRef="DKK" decimals="-3">-7478000</ifrs-full:ProfitLoss>
<ifrs-full:BasicEarningsLossPerShareFromContinuingOperations contextRef="ctx1" unitRef="share" decimals="4">-2.2100</ifrs-full:BasicEarningsLossPerShareFromContinuingOperations>
<ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations contextRef="ctx1" unitRef="share" decimals="4">-2.2100</ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations>
<ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax contextRef="ctx1" unitRef="DKK" decimals="-3">673000</ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax>
<ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax contextRef="ctx1" unitRef="DKK" decimals="-3">-252000</ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx1" unitRef="DKK" decimals="-3">-62000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx1" unitRef="DKK" decimals="-3">483000</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx1" unitRef="DKK" decimals="-3">-6996000</ifrs-full:ComprehensiveIncome>
<ifrs-full:AdjustmentsForReconcileProfitLoss contextRef="ctx1" unitRef="DKK" decimals="-3">6685000</ifrs-full:AdjustmentsForReconcileProfitLoss>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx1" unitRef="DKK" decimals="-3">-21031000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:CashFlowsFromUsedInOperations contextRef="ctx1" unitRef="DKK" decimals="-3">-17127000</ifrs-full:CashFlowsFromUsedInOperations>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">270000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">5054000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">2566000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-24476000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">4442000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">90000</ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">454000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">2183000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">1894000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx1" unitRef="DKK" decimals="-3">3204000</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-dk:PurchaseSaleOfTreasuryAssets contextRef="ctx1" unitRef="DKK" decimals="-3">0</ifrs-dk:PurchaseSaleOfTreasuryAssets>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-3204000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-dk:CashFlowsFromDiscontinuedOperations contextRef="ctx1" unitRef="DKK" decimals="-3">-4060000</ifrs-dk:CashFlowsFromDiscontinuedOperations>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges contextRef="ctx1" unitRef="DKK" decimals="-3">-29847000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx1" unitRef="DKK" decimals="-3">165000</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<gsd:NameOfReportingEntity contextRef="ctx1" xml:lang="da">SKAKO A/S</gsd:NameOfReportingEntity>
<gsd:AddressOfReportingEntityStreetName contextRef="ctx1" xml:lang="da">Bygmestervej</gsd:AddressOfReportingEntityStreetName>
<gsd:AddressOfReportingEntityStreetBuildingIdentifier contextRef="ctx1" xml:lang="da">2</gsd:AddressOfReportingEntityStreetBuildingIdentifier>
<gsd:AddressOfReportingEntityPostCodeIdentifier contextRef="ctx1" xml:lang="da">5600</gsd:AddressOfReportingEntityPostCodeIdentifier>
<gsd:AddressOfReportingEntityDistrictName contextRef="ctx1" xml:lang="da">Faaborg</gsd:AddressOfReportingEntityDistrictName>
<gsd:TelephoneNumberOfReportingEntity contextRef="ctx1" xml:lang="da">63 11 38 60</gsd:TelephoneNumberOfReportingEntity>
<gsd:FaxNumberOfReportingEntity contextRef="ctx1" xml:lang="da">63 11 38 70</gsd:FaxNumberOfReportingEntity>
<gsd:EmailOfReportingEntity contextRef="ctx1" xml:lang="da">skako.dk@skako.com</gsd:EmailOfReportingEntity>
<gsd:HomepageOfReportingEntity contextRef="ctx1">www.skako.com</gsd:HomepageOfReportingEntity>
<gsd:IdentificationNumberCvrOfReportingEntity contextRef="ctx1">36440414</gsd:IdentificationNumberCvrOfReportingEntity>
<gsd:RegisteredOfficeOfReportingEntity contextRef="ctx1" xml:lang="da">Faaborg-Midtfyn</gsd:RegisteredOfficeOfReportingEntity>
<gsd:InformationOnTypeOfSubmittedReport contextRef="ctx1">Ã
rsrapport</gsd:InformationOnTypeOfSubmittedReport>
<gsd:IdentificationNumberCvrOfSubmittingEnterprise contextRef="ctx1">33771231</gsd:IdentificationNumberCvrOfSubmittingEnterprise>
<gsd:NameOfSubmittingEnterprise contextRef="ctx1" xml:lang="da">PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab</gsd:NameOfSubmittingEnterprise>
<gsd:AddressOfSubmittingEnterpriseStreetAndNumber contextRef="ctx1" xml:lang="da">Strandvejen 44</gsd:AddressOfSubmittingEnterpriseStreetAndNumber>
<gsd:AddressOfSubmittingEnterprisePostcodeAndTown contextRef="ctx1" xml:lang="da">2900 Hellerup</gsd:AddressOfSubmittingEnterprisePostcodeAndTown>
<cmn:TypeOfAuditorAssistance contextRef="ctx1">Revisionspåtegning</cmn:TypeOfAuditorAssistance>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx2" xml:lang="da">Søren Pedersen</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx2" xml:lang="da">Adm. direktør</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx3" xml:lang="da">Carl Christian Graversen</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx3" xml:lang="da">Adm. direktør</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx4" xml:lang="da">Henrik Blegvad Funk</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx4" xml:lang="da">Ãkonomidirektør</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx5" xml:lang="da">Kaare Vagner Jensen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx5" xml:lang="da">Formand</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx6" xml:lang="da">Christian Herskind</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx6" xml:lang="da">Næstformand</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx7" xml:lang="da">Jens Wittrup Willumsen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx8" xml:lang="da">Henrik Ãstenkjær Lind</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameOfAuditFirm contextRef="ctx9" xml:lang="da">PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab</cmn:NameOfAuditFirm>
<cmn:NameAndSurnameOfAuditor contextRef="ctx9" xml:lang="da">Nikolaj Møller Hansen</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx9" xml:lang="da">statsautoriseret revisor</cmn:DescriptionOfAuditor>
<cmn:NameAndSurnameOfAuditor contextRef="ctx10" xml:lang="da">Line Hedam</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx10" xml:lang="da">statsautoriseret revisor</cmn:DescriptionOfAuditor>
<ifrs-full:Revenue contextRef="ctx11" unitRef="DKK" decimals="-3">345459000</ifrs-full:Revenue>
<ifrs-dk:ProductionCost contextRef="ctx11" unitRef="DKK" decimals="-3">272764000</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx11" unitRef="DKK" decimals="-3">72695000</ifrs-full:GrossProfit>
<ifrs-full:OtherIncome contextRef="ctx11" unitRef="DKK" decimals="-3">73000</ifrs-full:OtherIncome>
<ifrs-full:DistributionCosts contextRef="ctx11" unitRef="DKK" decimals="-3">43303000</ifrs-full:DistributionCosts>
<ifrs-full:AdministrativeExpense contextRef="ctx11" unitRef="DKK" decimals="-3">30021000</ifrs-full:AdministrativeExpense>
<ifrs-dk:SpecialItems contextRef="ctx11" unitRef="DKK" decimals="-3">0</ifrs-dk:SpecialItems>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">-555000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-full:FinanceIncome contextRef="ctx11" unitRef="DKK" decimals="-3">256000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx11" unitRef="DKK" decimals="-3">4527000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx11" unitRef="DKK" decimals="-3">-4826000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx11" unitRef="DKK" decimals="-3">5132000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLossFromContinuingOperations contextRef="ctx11" unitRef="DKK" decimals="-3">-9958000</ifrs-full:ProfitLossFromContinuingOperations>
<ifrs-full:ProfitLossFromDiscontinuedOperations contextRef="ctx11" unitRef="DKK" decimals="-3">1461000</ifrs-full:ProfitLossFromDiscontinuedOperations>
<ifrs-full:ProfitLoss contextRef="ctx11" unitRef="DKK" decimals="-3">-8497000</ifrs-full:ProfitLoss>
<ifrs-full:BasicEarningsLossPerShareFromContinuingOperations contextRef="ctx11" unitRef="share" decimals="4">-3.9600</ifrs-full:BasicEarningsLossPerShareFromContinuingOperations>
<ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations contextRef="ctx11" unitRef="share" decimals="4">-3.9600</ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations>
<ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax contextRef="ctx11" unitRef="DKK" decimals="-3">2000</ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax>
<ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax contextRef="ctx11" unitRef="DKK" decimals="-3">16000</ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx11" unitRef="DKK" decimals="-3">4000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx11" unitRef="DKK" decimals="-3">14000</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx11" unitRef="DKK" decimals="-3">-8483000</ifrs-full:ComprehensiveIncome>
<ifrs-full:AdjustmentsForReconcileProfitLoss contextRef="ctx11" unitRef="DKK" decimals="-3">6353000</ifrs-full:AdjustmentsForReconcileProfitLoss>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx11" unitRef="DKK" decimals="-3">-3937000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:CashFlowsFromUsedInOperations contextRef="ctx11" unitRef="DKK" decimals="-3">-2409000</ifrs-full:CashFlowsFromUsedInOperations>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">256000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">4273000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">5831000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">-12256000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">9615000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">11000</ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">760000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">2413000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">6381000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx11" unitRef="DKK" decimals="-3">3790000</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-dk:PurchaseSaleOfTreasuryAssets contextRef="ctx11" unitRef="DKK" decimals="-3">82000</ifrs-dk:PurchaseSaleOfTreasuryAssets>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx11" unitRef="DKK" decimals="-3">-3707000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-dk:CashFlowsFromDiscontinuedOperations contextRef="ctx11" unitRef="DKK" decimals="-3">1146000</ifrs-dk:CashFlowsFromDiscontinuedOperations>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges contextRef="ctx11" unitRef="DKK" decimals="-3">-8437000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx11" unitRef="DKK" decimals="-3">-246000</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-full:Revenue contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:Revenue>
<ifrs-dk:ProductionCost contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:GrossProfit>
<ifrs-full:OtherIncome contextRef="ctx12" unitRef="DKK" decimals="-3">5950000</ifrs-full:OtherIncome>
<ifrs-full:DistributionCosts contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:DistributionCosts>
<ifrs-full:AdministrativeExpense contextRef="ctx12" unitRef="DKK" decimals="-3">7729000</ifrs-full:AdministrativeExpense>
<ifrs-dk:SpecialItems contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-dk:SpecialItems>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">-1779000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-full:FinanceIncome contextRef="ctx12" unitRef="DKK" decimals="-3">1372000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx12" unitRef="DKK" decimals="-3">2167000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx12" unitRef="DKK" decimals="-3">-2574000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx12" unitRef="DKK" decimals="-3">-477000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLossFromContinuingOperations contextRef="ctx12" unitRef="DKK" decimals="-3">-2097000</ifrs-full:ProfitLossFromContinuingOperations>
<ifrs-full:ProfitLossFromDiscontinuedOperations contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:ProfitLossFromDiscontinuedOperations>
<ifrs-full:ProfitLoss contextRef="ctx12" unitRef="DKK" decimals="-3">-2097000</ifrs-full:ProfitLoss>
<ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax>
<ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx12" unitRef="DKK" decimals="-3">-2097000</ifrs-full:ComprehensiveIncome>
<ifrs-full:AdjustmentsForReconcileProfitLoss contextRef="ctx12" unitRef="DKK" decimals="-3">882000</ifrs-full:AdjustmentsForReconcileProfitLoss>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx12" unitRef="DKK" decimals="-3">-403000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:CashFlowsFromUsedInOperations contextRef="ctx12" unitRef="DKK" decimals="-3">-2096000</ifrs-full:CashFlowsFromUsedInOperations>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">1358000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">2323000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">-114000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">-2947000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">11000</ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">626000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">624000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">-1238000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-dk:PurchaseSaleOfTreasuryAssets contextRef="ctx12" unitRef="DKK" decimals="-3">82000</ifrs-dk:PurchaseSaleOfTreasuryAssets>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx12" unitRef="DKK" decimals="-3">4461000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-dk:CashFlowsFromDiscontinuedOperations contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-dk:CashFlowsFromDiscontinuedOperations>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges contextRef="ctx12" unitRef="DKK" decimals="-3">277000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx12" unitRef="DKK" decimals="-3">0</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-full:Revenue contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:Revenue>
<ifrs-dk:ProductionCost contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:GrossProfit>
<ifrs-full:OtherIncome contextRef="ctx13" unitRef="DKK" decimals="-3">7130000</ifrs-full:OtherIncome>
<ifrs-full:DistributionCosts contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:DistributionCosts>
<ifrs-full:AdministrativeExpense contextRef="ctx13" unitRef="DKK" decimals="-3">7395000</ifrs-full:AdministrativeExpense>
<ifrs-dk:SpecialItems contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-dk:SpecialItems>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">-265000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-full:FinanceIncome contextRef="ctx13" unitRef="DKK" decimals="-3">1215000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx13" unitRef="DKK" decimals="-3">2304000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx13" unitRef="DKK" decimals="-3">-1354000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx13" unitRef="DKK" decimals="-3">-145000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLossFromContinuingOperations contextRef="ctx13" unitRef="DKK" decimals="-3">-1209000</ifrs-full:ProfitLossFromContinuingOperations>
<ifrs-full:ProfitLossFromDiscontinuedOperations contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:ProfitLossFromDiscontinuedOperations>
<ifrs-full:ProfitLoss contextRef="ctx13" unitRef="DKK" decimals="-3">-1209000</ifrs-full:ProfitLoss>
<ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax>
<ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx13" unitRef="DKK" decimals="-3">-1209000</ifrs-full:ComprehensiveIncome>
<ifrs-full:AdjustmentsForReconcileProfitLoss contextRef="ctx13" unitRef="DKK" decimals="-3">2465000</ifrs-full:AdjustmentsForReconcileProfitLoss>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx13" unitRef="DKK" decimals="-3">-400000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:CashFlowsFromUsedInOperations contextRef="ctx13" unitRef="DKK" decimals="-3">711000</ifrs-full:CashFlowsFromUsedInOperations>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">1215000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">2304000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">-323000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">-54000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">124000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">995000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">-1119000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-dk:PurchaseSaleOfTreasuryAssets contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-dk:PurchaseSaleOfTreasuryAssets>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx13" unitRef="DKK" decimals="-3">-33403000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-dk:CashFlowsFromDiscontinuedOperations contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-dk:CashFlowsFromDiscontinuedOperations>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges contextRef="ctx13" unitRef="DKK" decimals="-3">-34578000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx13" unitRef="DKK" decimals="-3">0</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx14" unitRef="DKK" decimals="-3">1293000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx14" unitRef="DKK" decimals="-3">48213000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:DeferredTaxAssets contextRef="ctx14" unitRef="DKK" decimals="-3">15798000</ifrs-full:DeferredTaxAssets>
<ifrs-full:OtherNoncurrentReceivables contextRef="ctx14" unitRef="DKK" decimals="-3">1125000</ifrs-full:OtherNoncurrentReceivables>
<ifrs-full:NoncurrentAssets contextRef="ctx14" unitRef="DKK" decimals="-3">66429000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx14" unitRef="DKK" decimals="-3">50496000</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx14" unitRef="DKK" decimals="-3">65477000</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx14" unitRef="DKK" decimals="-3">28292000</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-full:CurrentTaxAssetsCurrent contextRef="ctx14" unitRef="DKK" decimals="-3">729000</ifrs-full:CurrentTaxAssetsCurrent>
<ifrs-full:OtherCurrentReceivables contextRef="ctx14" unitRef="DKK" decimals="-3">8279000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx14" unitRef="DKK" decimals="-3">1363000</ifrs-full:CurrentPrepayments>
<ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners contextRef="ctx14" unitRef="DKK" decimals="-3">5887000</ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners>
<ifrs-dk:CurrentSecurities contextRef="ctx14" unitRef="DKK" decimals="-3">88000</ifrs-dk:CurrentSecurities>
<ifrs-full:CashEquivalents contextRef="ctx14" unitRef="DKK" decimals="-3">9400000</ifrs-full:CashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx14" unitRef="DKK" decimals="-3">170011000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx14" unitRef="DKK" decimals="-3">236440000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx14" unitRef="DKK" decimals="-3">31064000</ifrs-full:IssuedCapital>
<ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments contextRef="ctx14" unitRef="DKK" decimals="-3">-238000</ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx14" unitRef="DKK" decimals="-3">-652000</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:OtherEquityInterest contextRef="ctx14" unitRef="DKK" decimals="-3">22740000</ifrs-full:OtherEquityInterest>
<ifrs-full:RetainedEarnings contextRef="ctx14" unitRef="DKK" decimals="-3">17608000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx14" unitRef="DKK" decimals="-3">70521000</ifrs-full:Equity>
<ifrs-full:OtherLongtermProvisions contextRef="ctx14" unitRef="DKK" decimals="-3">2176000</ifrs-full:OtherLongtermProvisions>
<ifrs-dk:NoncurrentPayablesToCreditInstitutions contextRef="ctx14" unitRef="DKK" decimals="-3">12944000</ifrs-dk:NoncurrentPayablesToCreditInstitutions>
<ifrs-full:NoncurrentFinanceLeaseLiabilities contextRef="ctx14" unitRef="DKK" decimals="-3">793000</ifrs-full:NoncurrentFinanceLeaseLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx14" unitRef="DKK" decimals="-3">15913000</ifrs-full:NoncurrentLiabilities>
<ifrs-full:OtherShorttermProvisions contextRef="ctx14" unitRef="DKK" decimals="-3">7291000</ifrs-full:OtherShorttermProvisions>
<ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings contextRef="ctx14" unitRef="DKK" decimals="-3">7205000</ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx14" unitRef="DKK" decimals="-3">41952000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx14" unitRef="DKK" decimals="-3">9406000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx14" unitRef="DKK" decimals="-3">54408000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx14" unitRef="DKK" decimals="-3">302000</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx14" unitRef="DKK" decimals="-3">28276000</ifrs-full:OtherCurrentPayables>
<ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale contextRef="ctx14" unitRef="DKK" decimals="-3">10000</ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale>
<ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities contextRef="ctx14" unitRef="DKK" decimals="-3">1154000</ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities>
<ifrs-full:CurrentLiabilities contextRef="ctx14" unitRef="DKK" decimals="-3">150004000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx14" unitRef="DKK" decimals="-3">165917000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx14" unitRef="DKK" decimals="-3">236440000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx14" unitRef="DKK" decimals="-3">-32530000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx15" unitRef="DKK" decimals="-3">1822000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx15" unitRef="DKK" decimals="-3">51805000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:DeferredTaxAssets contextRef="ctx15" unitRef="DKK" decimals="-3">16754000</ifrs-full:DeferredTaxAssets>
<ifrs-full:OtherNoncurrentReceivables contextRef="ctx15" unitRef="DKK" decimals="-3">1200000</ifrs-full:OtherNoncurrentReceivables>
<ifrs-full:NoncurrentAssets contextRef="ctx15" unitRef="DKK" decimals="-3">71581000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx15" unitRef="DKK" decimals="-3">50286000</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx15" unitRef="DKK" decimals="-3">59568000</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx15" unitRef="DKK" decimals="-3">22445000</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-full:CurrentTaxAssetsCurrent contextRef="ctx15" unitRef="DKK" decimals="-3">1339000</ifrs-full:CurrentTaxAssetsCurrent>
<ifrs-full:OtherCurrentReceivables contextRef="ctx15" unitRef="DKK" decimals="-3">9008000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx15" unitRef="DKK" decimals="-3">2971000</ifrs-full:CurrentPrepayments>
<ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners contextRef="ctx15" unitRef="DKK" decimals="-3">2987000</ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners>
<ifrs-dk:CurrentSecurities contextRef="ctx15" unitRef="DKK" decimals="-3">88000</ifrs-dk:CurrentSecurities>
<ifrs-full:CashEquivalents contextRef="ctx15" unitRef="DKK" decimals="-3">17546000</ifrs-full:CashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx15" unitRef="DKK" decimals="-3">166239000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx15" unitRef="DKK" decimals="-3">237821000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx15" unitRef="DKK" decimals="-3">31064000</ifrs-full:IssuedCapital>
<ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments contextRef="ctx15" unitRef="DKK" decimals="-3">-48000</ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx15" unitRef="DKK" decimals="-3">-1325000</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:OtherEquityInterest contextRef="ctx15" unitRef="DKK" decimals="-3">22740000</ifrs-full:OtherEquityInterest>
<ifrs-full:RetainedEarnings contextRef="ctx15" unitRef="DKK" decimals="-3">25086000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx15" unitRef="DKK" decimals="-3">77517000</ifrs-full:Equity>
<ifrs-full:OtherLongtermProvisions contextRef="ctx15" unitRef="DKK" decimals="-3">2462000</ifrs-full:OtherLongtermProvisions>
<ifrs-dk:NoncurrentPayablesToCreditInstitutions contextRef="ctx15" unitRef="DKK" decimals="-3">16017000</ifrs-dk:NoncurrentPayablesToCreditInstitutions>
<ifrs-full:NoncurrentFinanceLeaseLiabilities contextRef="ctx15" unitRef="DKK" decimals="-3">370000</ifrs-full:NoncurrentFinanceLeaseLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx15" unitRef="DKK" decimals="-3">18849000</ifrs-full:NoncurrentLiabilities>
<ifrs-full:OtherShorttermProvisions contextRef="ctx15" unitRef="DKK" decimals="-3">9218000</ifrs-full:OtherShorttermProvisions>
<ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings contextRef="ctx15" unitRef="DKK" decimals="-3">5086000</ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx15" unitRef="DKK" decimals="-3">20767000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx15" unitRef="DKK" decimals="-3">20090000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx15" unitRef="DKK" decimals="-3">55043000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx15" unitRef="DKK" decimals="-3">537000</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx15" unitRef="DKK" decimals="-3">28727000</ifrs-full:OtherCurrentPayables>
<ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale contextRef="ctx15" unitRef="DKK" decimals="-3">488000</ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale>
<ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities contextRef="ctx15" unitRef="DKK" decimals="-3">1498000</ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities>
<ifrs-full:CurrentLiabilities contextRef="ctx15" unitRef="DKK" decimals="-3">141455000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx15" unitRef="DKK" decimals="-3">160304000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx15" unitRef="DKK" decimals="-3">237821000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx15" unitRef="DKK" decimals="-3">-2848000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx16" unitRef="DKK" decimals="-3">583000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx16" unitRef="DKK" decimals="-3">1190000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx16" unitRef="DKK" decimals="-3">88905000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx16" unitRef="DKK" decimals="-3">320000</ifrs-full:DeferredTaxAssets>
<ifrs-full:OtherNoncurrentReceivables contextRef="ctx16" unitRef="DKK" decimals="-3">340000</ifrs-full:OtherNoncurrentReceivables>
<ifrs-full:NoncurrentAssets contextRef="ctx16" unitRef="DKK" decimals="-3">91338000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-dk:CurrentReceivablesFromSubsidaries contextRef="ctx16" unitRef="DKK" decimals="-3">606000</ifrs-dk:CurrentReceivablesFromSubsidaries>
<ifrs-full:CurrentTaxAssetsCurrent contextRef="ctx16" unitRef="DKK" decimals="-3">3000</ifrs-full:CurrentTaxAssetsCurrent>
<ifrs-full:OtherCurrentReceivables contextRef="ctx16" unitRef="DKK" decimals="-3">50000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx16" unitRef="DKK" decimals="-3">644000</ifrs-full:CurrentPrepayments>
<ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners>
<ifrs-dk:CurrentSecurities contextRef="ctx16" unitRef="DKK" decimals="-3">88000</ifrs-dk:CurrentSecurities>
<ifrs-full:CashEquivalents contextRef="ctx16" unitRef="DKK" decimals="-3">52000</ifrs-full:CashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx16" unitRef="DKK" decimals="-3">1442000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx16" unitRef="DKK" decimals="-3">92780000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx16" unitRef="DKK" decimals="-3">31064000</ifrs-full:IssuedCapital>
<ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:OtherEquityInterest contextRef="ctx16" unitRef="DKK" decimals="-3">22740000</ifrs-full:OtherEquityInterest>
<ifrs-full:RetainedEarnings contextRef="ctx16" unitRef="DKK" decimals="-3">24608000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx16" unitRef="DKK" decimals="-3">78412000</ifrs-full:Equity>
<ifrs-full:OtherLongtermProvisions contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:OtherLongtermProvisions>
<ifrs-dk:NoncurrentPayablesToCreditInstitutions contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-dk:NoncurrentPayablesToCreditInstitutions>
<ifrs-full:NoncurrentFinanceLeaseLiabilities contextRef="ctx16" unitRef="DKK" decimals="-3">214000</ifrs-full:NoncurrentFinanceLeaseLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx16" unitRef="DKK" decimals="-3">214000</ifrs-full:NoncurrentLiabilities>
<ifrs-full:OtherShorttermProvisions contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:OtherShorttermProvisions>
<ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings contextRef="ctx16" unitRef="DKK" decimals="-3">867000</ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx16" unitRef="DKK" decimals="-3">589000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx16" unitRef="DKK" decimals="-3">349000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries contextRef="ctx16" unitRef="DKK" decimals="-3">12419000</ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx16" unitRef="DKK" decimals="-3">518000</ifrs-full:OtherCurrentPayables>
<ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale>
<ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities contextRef="ctx16" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities>
<ifrs-full:CurrentLiabilities contextRef="ctx16" unitRef="DKK" decimals="-3">14743000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx16" unitRef="DKK" decimals="-3">14956000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx16" unitRef="DKK" decimals="-3">93370000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx16" unitRef="DKK" decimals="-3">-537000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx17" unitRef="DKK" decimals="-3">470000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx17" unitRef="DKK" decimals="-3">1778000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx17" unitRef="DKK" decimals="-3">88905000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx17" unitRef="DKK" decimals="-3">145000</ifrs-full:DeferredTaxAssets>
<ifrs-full:OtherNoncurrentReceivables contextRef="ctx17" unitRef="DKK" decimals="-3">340000</ifrs-full:OtherNoncurrentReceivables>
<ifrs-full:NoncurrentAssets contextRef="ctx17" unitRef="DKK" decimals="-3">91638000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-dk:CurrentReceivablesFromSubsidaries contextRef="ctx17" unitRef="DKK" decimals="-3">24970000</ifrs-dk:CurrentReceivablesFromSubsidaries>
<ifrs-full:CurrentTaxAssetsCurrent contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentTaxAssetsCurrent>
<ifrs-full:OtherCurrentReceivables contextRef="ctx17" unitRef="DKK" decimals="-3">1296000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx17" unitRef="DKK" decimals="-3">619000</ifrs-full:CurrentPrepayments>
<ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners>
<ifrs-dk:CurrentSecurities contextRef="ctx17" unitRef="DKK" decimals="-3">88000</ifrs-dk:CurrentSecurities>
<ifrs-full:CashEquivalents contextRef="ctx17" unitRef="DKK" decimals="-3">42000</ifrs-full:CashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx17" unitRef="DKK" decimals="-3">27015000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx17" unitRef="DKK" decimals="-3">118653000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx17" unitRef="DKK" decimals="-3">31064000</ifrs-full:IssuedCapital>
<ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-dk:ReserveForFairValueAdjustmentsToHedgingInstruments>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:OtherEquityInterest contextRef="ctx17" unitRef="DKK" decimals="-3">22740000</ifrs-full:OtherEquityInterest>
<ifrs-full:RetainedEarnings contextRef="ctx17" unitRef="DKK" decimals="-3">23399000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx17" unitRef="DKK" decimals="-3">77203000</ifrs-full:Equity>
<ifrs-full:OtherLongtermProvisions contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:OtherLongtermProvisions>
<ifrs-dk:NoncurrentPayablesToCreditInstitutions contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-dk:NoncurrentPayablesToCreditInstitutions>
<ifrs-full:NoncurrentFinanceLeaseLiabilities contextRef="ctx17" unitRef="DKK" decimals="-3">730000</ifrs-full:NoncurrentFinanceLeaseLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx17" unitRef="DKK" decimals="-3">730000</ifrs-full:NoncurrentLiabilities>
<ifrs-full:OtherShorttermProvisions contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:OtherShorttermProvisions>
<ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings contextRef="ctx17" unitRef="DKK" decimals="-3">495000</ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx17" unitRef="DKK" decimals="-3">35156000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx17" unitRef="DKK" decimals="-3">1349000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries contextRef="ctx17" unitRef="DKK" decimals="-3">3329000</ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx17" unitRef="DKK" decimals="-3">393000</ifrs-full:OtherCurrentPayables>
<ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-dk:LiabilitiesAssociatedWithAssetsHeldForSale>
<ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities contextRef="ctx17" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentAccruedExpensesAndOtherCurrentLiabilities>
<ifrs-full:CurrentLiabilities contextRef="ctx17" unitRef="DKK" decimals="-3">40722000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx17" unitRef="DKK" decimals="-3">41452000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx17" unitRef="DKK" decimals="-3">118653000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx17" unitRef="DKK" decimals="-3">-35115000</ifrs-full:CashAndCashEquivalents>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx18" xml:lang="da">Fusion med Gram Holding Vojens A/S</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx18" unitRef="DKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx19" xml:lang="da">Fusion med Gram Holding Vojens A/S</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx19" unitRef="DKK" decimals="-3">-73000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx20" xml:lang="da">Fusion med Gram Holding Vojens A/S</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx20" unitRef="DKK" decimals="-3">1000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx21" xml:lang="da">Fusion med Gram Holding Vojens A/S</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx21" unitRef="DKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx22" xml:lang="da">Ãndring koncernmellemværende</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx22" unitRef="DKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx23" xml:lang="da">Ãndring koncernmellemværende</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx23" unitRef="DKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx24" xml:lang="da">Ãndring koncernmellemværende</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx24" unitRef="DKK" decimals="-3">4379000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx25" xml:lang="da">Ãndring koncernmellemværende</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx25" unitRef="DKK" decimals="-3">-33403000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx26" unitRef="DKK" decimals="-3">-2848000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx27" unitRef="DKK" decimals="-3">5835000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx28" unitRef="DKK" decimals="-3">-814000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx29" unitRef="DKK" decimals="-3">-537000</ifrs-full:CashAndCashEquivalents>
</xbrli:xbrl>