Assets
| Type | Time | Amount | Unit |
|---|---|---|---|
| ifrs-full:Assets | 2014-12-31 | 943421000 | DKK |
| ifrs-full:Assets | 2013-12-31 | 884740000 | DKK |
| ifrs-full:Assets | 2013-12-31 | 450145000 | DKK |
| ifrs-full:Assets | 2014-12-31 | 476797000 | DKK |
Revenue
| Type | Start date | End date | Amount | Unit |
|---|
XML
See the xml submitted here:
XML: http://regnskaber.virk.dk/51310751/ZG9rdW1lbnRsYWdlcjovLzAzLzBhL2QyL2RkLzU3LzVhODYtNDBlZi1iODU0LTQzYTU0NjYxZjllZA.xml
Separator
The full data:
<?xml version="1.0" encoding="UTF-8"?><!-- Version: 1.1.497.0 --><!-- Document created: 13-05-2015 13:40:09 --><!-- 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:entry01-ifrs-dk_2014-12-20="http://xbrl.dcca.dk/ifrs-dk/entry01-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://entry" 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_320.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_320.00_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" xmlns:easyx="http://www.easyx.dk/XBRL" 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/extension/spgr_20150513/spgr_entry_20150513.xsd"/>
<xbrli:context id="ctx1">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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">15701315</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="ctx3">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx4">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx5">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2014-12-31</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx6">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2013-12-31</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx7">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx8">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx9">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2014-01-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx10">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2013-01-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx11">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx12">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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:context id="ctx13">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx14">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx15">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx16">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx17">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx18">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx19">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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>4</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx20">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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="ctx21">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">15701315</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: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>
<ifrs-dk:NetSales contextRef="ctx1" unitRef="DKK" decimals="-3">1164942000</ifrs-dk:NetSales>
<easyx:EasyX_1514497313 contextRef="ctx1" unitRef="DKK" decimals="-3">837859000</easyx:EasyX_1514497313>
<ifrs-full:OtherIncome contextRef="ctx1" unitRef="DKK" decimals="-3">762000</ifrs-full:OtherIncome>
<ifrs-dk:OtherExternalExpenses contextRef="ctx1" unitRef="DKK" decimals="-3">75431000</ifrs-dk:OtherExternalExpenses>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx1" unitRef="DKK" decimals="-3">138918000</ifrs-full:EmployeeBenefitsExpense>
<ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses contextRef="ctx1" unitRef="DKK" decimals="-3">113496000</ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses>
<ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss contextRef="ctx1" unitRef="DKK" decimals="-3">53329000</ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">60167000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-full:FinanceIncome contextRef="ctx1" unitRef="DKK" decimals="-3">5393000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx1" unitRef="DKK" decimals="-3">14084000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx1" unitRef="DKK" decimals="-3">51476000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx1" unitRef="DKK" decimals="-3">11667000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx1" unitRef="DKK" decimals="-3">39809000</ifrs-full:ProfitLoss>
<ifrs-full:ProfitLossAttributableToOwnersOfParent contextRef="ctx1" unitRef="DKK" decimals="-3">39020000</ifrs-full:ProfitLossAttributableToOwnersOfParent>
<ifrs-full:ProfitLossAttributableToNoncontrollingInterests contextRef="ctx1" unitRef="DKK" decimals="-3">789000</ifrs-full:ProfitLossAttributableToNoncontrollingInterests>
<ifrs-full:BasicEarningsLossPerShareFromContinuingOperations contextRef="ctx1" unitRef="share" decimals="4">19.8700</ifrs-full:BasicEarningsLossPerShareFromContinuingOperations>
<ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations contextRef="ctx1" unitRef="share" decimals="4">19.2500</ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations>
<easyx:EasyX_1835844936 contextRef="ctx1" unitRef="DKK" decimals="-3">1856000</easyx:EasyX_1835844936>
<easyx:EasyX_846586261 contextRef="ctx1" unitRef="DKK" decimals="-3">-13519000</easyx:EasyX_846586261>
<ifrs-dk:TransferToNetSalesBeforeTax contextRef="ctx1" unitRef="DKK" decimals="-3">-3858000</ifrs-dk:TransferToNetSalesBeforeTax>
<ifrs-dk:TransferToFinanceCostBeforeTax contextRef="ctx1" unitRef="DKK" decimals="-3">1037000</ifrs-dk:TransferToFinanceCostBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx1" unitRef="DKK" decimals="-3">-1526000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx1" unitRef="DKK" decimals="-3">34567000</ifrs-full:ComprehensiveIncome>
<ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent contextRef="ctx1" unitRef="DKK" decimals="-3">33225000</ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent>
<ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests contextRef="ctx1" unitRef="DKK" decimals="-3">1342000</ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx1" unitRef="DKK" decimals="-3">53329000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-full:AdjustmentsForSharebasedPayments contextRef="ctx1" unitRef="DKK" decimals="-3">399000</ifrs-full:AdjustmentsForSharebasedPayments>
<easyx:EasyX_977938236 contextRef="ctx1" unitRef="DKK" decimals="-3">-2499000</easyx:EasyX_977938236>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx1" unitRef="DKK" decimals="-3">-25009000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">583000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-14084000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-8785000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<easyx:EasyX_982109898 contextRef="ctx1" unitRef="DKK" decimals="-3">-5901000</easyx:EasyX_982109898>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-7370000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-77791000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<easyx:EasyX_1359992786 contextRef="ctx1" unitRef="DKK" decimals="-3">22251000</easyx:EasyX_1359992786>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">4481000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-dk:DividensDistributedToNonControllingInterests contextRef="ctx1" unitRef="DKK" decimals="-3">-786000</ifrs-dk:DividensDistributedToNonControllingInterests>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx1" unitRef="DKK" decimals="-3">-6023000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<easyx:EasyX_2105648967 contextRef="ctx1" unitRef="DKK" decimals="-3">0</easyx:EasyX_2105648967>
<easyx:EasyX_537370856 contextRef="ctx1" unitRef="DKK" decimals="-3">-16495000</easyx:EasyX_537370856>
<easyx:EasyX_300433841 contextRef="ctx1" unitRef="DKK" decimals="-3">11556000</easyx:EasyX_300433841>
<easyx:EasyX_510344354 contextRef="ctx1" unitRef="DKK" decimals="-3">73000</easyx:EasyX_510344354>
<easyx:EasyX_980814479 contextRef="ctx1" unitRef="DKK" decimals="-3">82251000</easyx:EasyX_980814479>
<easyx:EasyX_1626435002 contextRef="ctx1" unitRef="DKK" decimals="-3">-22251000</easyx:EasyX_1626435002>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx1" unitRef="DKK" decimals="-3">-38340000</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx1" unitRef="DKK" decimals="-3">9756000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<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">Bestyrelse og direktion har dags dato aflagt årsrapporten for regnskabsåret 1. januar - 31. december 2014 for SP Group 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 danske oplysningskrav til årsrapporter 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 aktiver, passiver og finansielle stilling pr. 31. december 2014 samt af resultatet af koncernens og selskabets aktiviteter 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 selskabets aktiviteter og økonomiske forhold, årets resultater, pengestrømme og finansielle stilling samt en beskrivelse af de væsentligste risici og usikkerhedsfaktorer, som koncernen og selskabet 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">Søndersø</sob:PlaceOfSignatureOfStatement>
<sob:DateOfApprovalOfAnnualReport contextRef="ctx1">2015-03-26</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 SP Group 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 koncernregnskabet og årsregnskabet</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 Ã¥rsregnskabet for SP Group A/S for regnskabsÃ¥ret 1. januar â 31. december 2014. Koncernregnskabet og Ã¥rsregnskabet omfatter resultatopgørelse, totalindkomstopgørelse, balance, egenkapitalopgørelse, pengestrømsopgørelse og noter, herunder anvendt regnskabspraksis for sÃ¥vel koncernen som selskabet. Koncernregnskabet og Ã¥rsregnskabet udarbejdes efter International Financial Reporting Standards som godkendt af EU og danske oplysningskrav for børsnoterede 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 overensstemmelse med International Financial Reporting Standards som godkendt af EU og danske oplysningskrav for børsnoterede selskaber. Ledelsen har endvidere ansvaret for den interne kontrol, som ledelsen anser nødvendig for at udarbejde et koncernregnskab og et årsregnskab uden væsentlig fejlinformation, uanset om denne skyldes besvigelser 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 har udført revisionen i overensstemmelse med internationale standarder om revision og yderligere krav ifølge dansk revisorlovgivning. Dette kræver, at vi overholder etiske krav samt planlægger og udfører revisionen for at opnå høj grad 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 koncernregnskabet og i årsregnskabet. De valgte revisionshandlinger afhænger af revisors vurdering, herunder vurderingen af risici for væsentlig fejlinformation i koncernregnskabet og i årsregnskabet, uanset om denne skyldes besvigelser eller fejl. Ved risikovurderingen overvejer revisor intern kontrol, der er relevant for virksomhedens udarbejdelse af et koncernregnskab og et årsregnskab, der giver et retvisende billede. Formålet hermed er at udforme revisionshandlinger, der er passende efter omstændighederne, men ikke at udtrykke en konklusion om effektiviteten af virksomhedens interne kontrol. En revision omfatter endvidere vurdering af, om ledelsens valg af regnskabspraksis er passende, om ledelsens regnskabsmæssige skøn er rimelige samt den samlede præsentation af koncernregnskabet og 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 aktiver, passiver og finansielle stilling pr. 31. december 2014 samt af resultatet af koncernens og selskabets aktiviteter og pengestrømme for regnskabsåret 1. januar - 31. december 2014 i overensstemmelse med International Financial 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 tillæg til den udførte revision af koncernregnskabet og årsregnskabet. Det er på denne baggrund vores opfattelse, at oplysningerne i ledelsesberetningen er i overensstemmelse med koncernregnskabet og årsregnskabet.</td></tr></table></arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements>
<arr:SignatureOfAuditorsPlace contextRef="ctx1" xml:lang="da">København</arr:SignatureOfAuditorsPlace>
<arr:SignatureOfAuditorsDate contextRef="ctx1">2015-03-26</arr:SignatureOfAuditorsDate>
<gsd:NameOfReportingEntity contextRef="ctx1" xml:lang="da">SP Group A/S</gsd:NameOfReportingEntity>
<gsd:AddressOfReportingEntityStreetName contextRef="ctx1" xml:lang="da">Snavevej</gsd:AddressOfReportingEntityStreetName>
<gsd:AddressOfReportingEntityStreetBuildingIdentifier contextRef="ctx1" xml:lang="da">6-10</gsd:AddressOfReportingEntityStreetBuildingIdentifier>
<gsd:AddressOfReportingEntityPostCodeIdentifier contextRef="ctx1" xml:lang="da">5471</gsd:AddressOfReportingEntityPostCodeIdentifier>
<gsd:AddressOfReportingEntityDistrictName contextRef="ctx1" xml:lang="da">Søndersø</gsd:AddressOfReportingEntityDistrictName>
<gsd:IdentificationNumberCvrOfReportingEntity contextRef="ctx1">15701315</gsd:IdentificationNumberCvrOfReportingEntity>
<gsd:DateOfGeneralMeeting contextRef="ctx1">2015-04-28</gsd:DateOfGeneralMeeting>
<gsd:NameAndSurnameOfChairmanOfGeneralMeeting contextRef="ctx1" xml:lang="da">Henrik Ottosen</gsd:NameAndSurnameOfChairmanOfGeneralMeeting>
<gsd:InformationOnTypeOfSubmittedReport contextRef="ctx1">Ã
rsrapport</gsd:InformationOnTypeOfSubmittedReport>
<gsd:IdentificationNumberCvrOfSubmittingEnterprise contextRef="ctx1">30700228</gsd:IdentificationNumberCvrOfSubmittingEnterprise>
<gsd:NameOfSubmittingEnterprise contextRef="ctx1" xml:lang="da">Ernst & Young</gsd:NameOfSubmittingEnterprise>
<gsd:AddressOfSubmittingEnterpriseStreetAndNumber contextRef="ctx1" xml:lang="da">Englandsgade 25</gsd:AddressOfSubmittingEnterpriseStreetAndNumber>
<gsd:AddressOfSubmittingEnterprisePostcodeAndTown contextRef="ctx1" xml:lang="da">5100 Odense C</gsd:AddressOfSubmittingEnterprisePostcodeAndTown>
<cmn:TypeOfAuditorAssistance contextRef="ctx1">Revisionspåtegning</cmn:TypeOfAuditorAssistance>
<ifrs-dk:NetSales contextRef="ctx2" unitRef="DKK" decimals="-3">1102053000</ifrs-dk:NetSales>
<easyx:EasyX_1514497313 contextRef="ctx2" unitRef="DKK" decimals="-3">790979000</easyx:EasyX_1514497313>
<ifrs-full:OtherIncome contextRef="ctx2" unitRef="DKK" decimals="-3">1185000</ifrs-full:OtherIncome>
<ifrs-dk:OtherExternalExpenses contextRef="ctx2" unitRef="DKK" decimals="-3">67961000</ifrs-dk:OtherExternalExpenses>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx2" unitRef="DKK" decimals="-3">130118000</ifrs-full:EmployeeBenefitsExpense>
<ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses contextRef="ctx2" unitRef="DKK" decimals="-3">114180000</ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses>
<ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss contextRef="ctx2" unitRef="DKK" decimals="-3">48838000</ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">65342000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-full:FinanceIncome contextRef="ctx2" unitRef="DKK" decimals="-3">514000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx2" unitRef="DKK" decimals="-3">15694000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx2" unitRef="DKK" decimals="-3">50162000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx2" unitRef="DKK" decimals="-3">11085000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx2" unitRef="DKK" decimals="-3">39077000</ifrs-full:ProfitLoss>
<ifrs-full:ProfitLossAttributableToOwnersOfParent contextRef="ctx2" unitRef="DKK" decimals="-3">39039000</ifrs-full:ProfitLossAttributableToOwnersOfParent>
<ifrs-full:ProfitLossAttributableToNoncontrollingInterests contextRef="ctx2" unitRef="DKK" decimals="-3">38000</ifrs-full:ProfitLossAttributableToNoncontrollingInterests>
<ifrs-full:BasicEarningsLossPerShareFromContinuingOperations contextRef="ctx2" unitRef="share" decimals="4">19.9100</ifrs-full:BasicEarningsLossPerShareFromContinuingOperations>
<ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations contextRef="ctx2" unitRef="share" decimals="4">18.7400</ifrs-full:DilutedEarningsLossPerShareFromContinuingOperations>
<easyx:EasyX_1835844936 contextRef="ctx2" unitRef="DKK" decimals="-3">-3775000</easyx:EasyX_1835844936>
<easyx:EasyX_846586261 contextRef="ctx2" unitRef="DKK" decimals="-3">-4467000</easyx:EasyX_846586261>
<ifrs-dk:TransferToNetSalesBeforeTax contextRef="ctx2" unitRef="DKK" decimals="-3">-3817000</ifrs-dk:TransferToNetSalesBeforeTax>
<ifrs-dk:TransferToFinanceCostBeforeTax contextRef="ctx2" unitRef="DKK" decimals="-3">1067000</ifrs-dk:TransferToFinanceCostBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx2" unitRef="DKK" decimals="-3">64000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx2" unitRef="DKK" decimals="-3">35655000</ifrs-full:ComprehensiveIncome>
<ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent contextRef="ctx2" unitRef="DKK" decimals="-3">35663000</ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent>
<ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests contextRef="ctx2" unitRef="DKK" decimals="-3">-8000</ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx2" unitRef="DKK" decimals="-3">48838000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-full:AdjustmentsForSharebasedPayments contextRef="ctx2" unitRef="DKK" decimals="-3">885000</ifrs-full:AdjustmentsForSharebasedPayments>
<easyx:EasyX_977938236 contextRef="ctx2" unitRef="DKK" decimals="-3">937000</easyx:EasyX_977938236>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx2" unitRef="DKK" decimals="-3">-24541000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">514000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">-14574000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">-10498000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<easyx:EasyX_982109898 contextRef="ctx2" unitRef="DKK" decimals="-3">0</easyx:EasyX_982109898>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">-10948000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">-67242000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<easyx:EasyX_1359992786 contextRef="ctx2" unitRef="DKK" decimals="-3">17054000</easyx:EasyX_1359992786>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">1001000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-dk:DividensDistributedToNonControllingInterests contextRef="ctx2" unitRef="DKK" decimals="-3">-418000</ifrs-dk:DividensDistributedToNonControllingInterests>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx2" unitRef="DKK" decimals="-3">-4963000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<easyx:EasyX_2105648967 contextRef="ctx2" unitRef="DKK" decimals="-3">-6998000</easyx:EasyX_2105648967>
<easyx:EasyX_537370856 contextRef="ctx2" unitRef="DKK" decimals="-3">-17853000</easyx:EasyX_537370856>
<easyx:EasyX_300433841 contextRef="ctx2" unitRef="DKK" decimals="-3">5712000</easyx:EasyX_300433841>
<easyx:EasyX_510344354 contextRef="ctx2" unitRef="DKK" decimals="-3">175000</easyx:EasyX_510344354>
<easyx:EasyX_980814479 contextRef="ctx2" unitRef="DKK" decimals="-3">37054000</easyx:EasyX_980814479>
<easyx:EasyX_1626435002 contextRef="ctx2" unitRef="DKK" decimals="-3">-17054000</easyx:EasyX_1626435002>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx2" unitRef="DKK" decimals="-3">-50514000</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx2" unitRef="DKK" decimals="-3">-48091000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-dk:NetSales contextRef="ctx3" unitRef="DKK" decimals="-3">9152000</ifrs-dk:NetSales>
<easyx:EasyX_1514497313 contextRef="ctx3" unitRef="DKK" decimals="-3">0</easyx:EasyX_1514497313>
<ifrs-full:OtherIncome contextRef="ctx3" unitRef="DKK" decimals="-3">4545000</ifrs-full:OtherIncome>
<ifrs-dk:OtherExternalExpenses contextRef="ctx3" unitRef="DKK" decimals="-3">7708000</ifrs-dk:OtherExternalExpenses>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx3" unitRef="DKK" decimals="-3">12329000</ifrs-full:EmployeeBenefitsExpense>
<ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses contextRef="ctx3" unitRef="DKK" decimals="-3">-6340000</ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses>
<ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss contextRef="ctx3" unitRef="DKK" decimals="-3">3225000</ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">-9565000</ifrs-full:ProfitLossFromOperatingActivities>
<easyx:EasyX_71898669 contextRef="ctx3" unitRef="DKK" decimals="-3">26462000</easyx:EasyX_71898669>
<ifrs-full:FinanceIncome contextRef="ctx3" unitRef="DKK" decimals="-3">562000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx3" unitRef="DKK" decimals="-3">7051000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx3" unitRef="DKK" decimals="-3">10408000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx3" unitRef="DKK" decimals="-3">-2381000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx3" unitRef="DKK" decimals="-3">12789000</ifrs-full:ProfitLoss>
<easyx:EasyX_1504898306 contextRef="ctx3" unitRef="DKK" decimals="-3">6072000</easyx:EasyX_1504898306>
<easyx:EasyX_1186091529 contextRef="ctx3" unitRef="DKK" decimals="-3">6717000</easyx:EasyX_1186091529>
<easyx:EasyX_1835844936 contextRef="ctx3" unitRef="DKK" decimals="-3">0</easyx:EasyX_1835844936>
<easyx:EasyX_846586261 contextRef="ctx3" unitRef="DKK" decimals="-3">-162000</easyx:EasyX_846586261>
<ifrs-dk:TransferToNetSalesBeforeTax contextRef="ctx3" unitRef="DKK" decimals="-3">0</ifrs-dk:TransferToNetSalesBeforeTax>
<ifrs-dk:TransferToFinanceCostBeforeTax contextRef="ctx3" unitRef="DKK" decimals="-3">1067000</ifrs-dk:TransferToFinanceCostBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx3" unitRef="DKK" decimals="-3">226000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx3" unitRef="DKK" decimals="-3">13468000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx3" unitRef="DKK" decimals="-3">3225000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-full:AdjustmentsForSharebasedPayments contextRef="ctx3" unitRef="DKK" decimals="-3">885000</ifrs-full:AdjustmentsForSharebasedPayments>
<easyx:EasyX_977938236 contextRef="ctx3" unitRef="DKK" decimals="-3">586000</easyx:EasyX_977938236>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx3" unitRef="DKK" decimals="-3">27580000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">562000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">-6699000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">6769000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:DividendsReceivedClassifiedAsInvestingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">26462000</ifrs-full:DividendsReceivedClassifiedAsInvestingActivities>
<easyx:EasyX_982109898 contextRef="ctx3" unitRef="DKK" decimals="-3">0</easyx:EasyX_982109898>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">-333000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">-290000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<easyx:EasyX_1359992786 contextRef="ctx3" unitRef="DKK" decimals="-3">237000</easyx:EasyX_1359992786>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">303000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-dk:DividensDistributedToNonControllingInterests contextRef="ctx3" unitRef="DKK" decimals="-3">0</ifrs-dk:DividensDistributedToNonControllingInterests>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx3" unitRef="DKK" decimals="-3">-4963000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<easyx:EasyX_2105648967 contextRef="ctx3" unitRef="DKK" decimals="-3">-6975000</easyx:EasyX_2105648967>
<easyx:EasyX_537370856 contextRef="ctx3" unitRef="DKK" decimals="-3">-17853000</easyx:EasyX_537370856>
<easyx:EasyX_300433841 contextRef="ctx3" unitRef="DKK" decimals="-3">5712000</easyx:EasyX_300433841>
<easyx:EasyX_510344354 contextRef="ctx3" unitRef="DKK" decimals="-3">175000</easyx:EasyX_510344354>
<easyx:EasyX_980814479 contextRef="ctx3" unitRef="DKK" decimals="-3">237000</easyx:EasyX_980814479>
<easyx:EasyX_1626435002 contextRef="ctx3" unitRef="DKK" decimals="-3">-237000</easyx:EasyX_1626435002>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx3" unitRef="DKK" decimals="-3">-15639000</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx3" unitRef="DKK" decimals="-3">10179000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-dk:NetSales contextRef="ctx4" unitRef="DKK" decimals="-3">10341000</ifrs-dk:NetSales>
<easyx:EasyX_1514497313 contextRef="ctx4" unitRef="DKK" decimals="-3">0</easyx:EasyX_1514497313>
<ifrs-full:OtherIncome contextRef="ctx4" unitRef="DKK" decimals="-3">4534000</ifrs-full:OtherIncome>
<ifrs-dk:OtherExternalExpenses contextRef="ctx4" unitRef="DKK" decimals="-3">8946000</ifrs-dk:OtherExternalExpenses>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx4" unitRef="DKK" decimals="-3">12342000</ifrs-full:EmployeeBenefitsExpense>
<ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses contextRef="ctx4" unitRef="DKK" decimals="-3">-6413000</ifrs-dk:ProfitLossFromOperatingActivitiesBeforeDeprecitionAndAmortisationExpenses>
<ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss contextRef="ctx4" unitRef="DKK" decimals="-3">3259000</ifrs-dk:DepreciationAmortisationExpenseAndImpairmentLossesOfPropertyPlantAndEquipmentAndIntangibleAssetsRecognisedInProfitOrLoss>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">-9672000</ifrs-full:ProfitLossFromOperatingActivities>
<easyx:EasyX_71898669 contextRef="ctx4" unitRef="DKK" decimals="-3">20000000</easyx:EasyX_71898669>
<ifrs-full:FinanceIncome contextRef="ctx4" unitRef="DKK" decimals="-3">2045000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx4" unitRef="DKK" decimals="-3">5356000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx4" unitRef="DKK" decimals="-3">7017000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx4" unitRef="DKK" decimals="-3">-3347000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx4" unitRef="DKK" decimals="-3">10364000</ifrs-full:ProfitLoss>
<easyx:EasyX_1504898306 contextRef="ctx4" unitRef="DKK" decimals="-3">7084000</easyx:EasyX_1504898306>
<easyx:EasyX_1186091529 contextRef="ctx4" unitRef="DKK" decimals="-3">3280000</easyx:EasyX_1186091529>
<easyx:EasyX_1835844936 contextRef="ctx4" unitRef="DKK" decimals="-3">0</easyx:EasyX_1835844936>
<easyx:EasyX_846586261 contextRef="ctx4" unitRef="DKK" decimals="-3">-1505000</easyx:EasyX_846586261>
<ifrs-dk:TransferToNetSalesBeforeTax contextRef="ctx4" unitRef="DKK" decimals="-3">0</ifrs-dk:TransferToNetSalesBeforeTax>
<ifrs-dk:TransferToFinanceCostBeforeTax contextRef="ctx4" unitRef="DKK" decimals="-3">1037000</ifrs-dk:TransferToFinanceCostBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx4" unitRef="DKK" decimals="-3">-114000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx4" unitRef="DKK" decimals="-3">10010000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx4" unitRef="DKK" decimals="-3">3259000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-full:AdjustmentsForSharebasedPayments contextRef="ctx4" unitRef="DKK" decimals="-3">399000</ifrs-full:AdjustmentsForSharebasedPayments>
<easyx:EasyX_977938236 contextRef="ctx4" unitRef="DKK" decimals="-3">-2562000</easyx:EasyX_977938236>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx4" unitRef="DKK" decimals="-3">-1694000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">212000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">-5356000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">4442000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:DividendsReceivedClassifiedAsInvestingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">20000000</ifrs-full:DividendsReceivedClassifiedAsInvestingActivities>
<easyx:EasyX_982109898 contextRef="ctx4" unitRef="DKK" decimals="-3">-5901000</easyx:EasyX_982109898>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">-12000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">-976000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<easyx:EasyX_1359992786 contextRef="ctx4" unitRef="DKK" decimals="-3">0</easyx:EasyX_1359992786>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-dk:DividensDistributedToNonControllingInterests contextRef="ctx4" unitRef="DKK" decimals="-3">0</ifrs-dk:DividensDistributedToNonControllingInterests>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx4" unitRef="DKK" decimals="-3">-6023000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<easyx:EasyX_2105648967 contextRef="ctx4" unitRef="DKK" decimals="-3">0</easyx:EasyX_2105648967>
<easyx:EasyX_537370856 contextRef="ctx4" unitRef="DKK" decimals="-3">-16495000</easyx:EasyX_537370856>
<easyx:EasyX_300433841 contextRef="ctx4" unitRef="DKK" decimals="-3">11556000</easyx:EasyX_300433841>
<easyx:EasyX_510344354 contextRef="ctx4" unitRef="DKK" decimals="-3">73000</easyx:EasyX_510344354>
<easyx:EasyX_980814479 contextRef="ctx4" unitRef="DKK" decimals="-3">60000000</easyx:EasyX_980814479>
<easyx:EasyX_1626435002 contextRef="ctx4" unitRef="DKK" decimals="-3">0</easyx:EasyX_1626435002>
<ifrs-full:RepaymentsOfNoncurrentBorrowings contextRef="ctx4" unitRef="DKK" decimals="-3">-15807000</ifrs-full:RepaymentsOfNoncurrentBorrowings>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx4" unitRef="DKK" decimals="-3">35443000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<easyx:EasyX_494816650 contextRef="ctx5" unitRef="DKK" decimals="-3">7619000</easyx:EasyX_494816650>
<easyx:EasyX_853175444 contextRef="ctx5" unitRef="DKK" decimals="-3">1730000</easyx:EasyX_853175444>
<ifrs-full:Goodwill contextRef="ctx5" unitRef="DKK" decimals="-3">108982000</ifrs-full:Goodwill>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx5" unitRef="DKK" decimals="-3">19992000</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx5" unitRef="DKK" decimals="-3">1874000</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx5" unitRef="DKK" decimals="-3">140197000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:LandAndBuildings contextRef="ctx5" unitRef="DKK" decimals="-3">128042000</ifrs-full:LandAndBuildings>
<ifrs-dk:ProductionFacilityAndMachinery contextRef="ctx5" unitRef="DKK" decimals="-3">244416000</ifrs-dk:ProductionFacilityAndMachinery>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx5" unitRef="DKK" decimals="-3">19723000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-dk:LeaseholdImprovements contextRef="ctx5" unitRef="DKK" decimals="-3">11886000</ifrs-dk:LeaseholdImprovements>
<ifrs-dk:PropertyPlantAndEquipmentInProgress contextRef="ctx5" unitRef="DKK" decimals="-3">23298000</ifrs-dk:PropertyPlantAndEquipmentInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx5" unitRef="DKK" decimals="-3">427365000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-dk:NoncurrentPrepaymentsDeposits contextRef="ctx5" unitRef="DKK" decimals="-3">3037000</ifrs-dk:NoncurrentPrepaymentsDeposits>
<ifrs-full:DeferredTaxAssets contextRef="ctx5" unitRef="DKK" decimals="-3">4246000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx5" unitRef="DKK" decimals="-3">574845000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx5" unitRef="DKK" decimals="-3">207870000</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx5" unitRef="DKK" decimals="-3">99251000</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-dk:ConstructionContracts contextRef="ctx5" unitRef="DKK" decimals="-3">6533000</ifrs-dk:ConstructionContracts>
<easyx:EasyX_939731179 contextRef="ctx5" unitRef="DKK" decimals="-3">891000</easyx:EasyX_939731179>
<ifrs-full:OtherCurrentReceivables contextRef="ctx5" unitRef="DKK" decimals="-3">14873000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx5" unitRef="DKK" decimals="-3">9867000</ifrs-full:CurrentPrepayments>
<ifrs-full:Cash contextRef="ctx5" unitRef="DKK" decimals="-3">29291000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx5" unitRef="DKK" decimals="-3">368576000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx5" unitRef="DKK" decimals="-3">943421000</ifrs-full:Assets>
<easyx:EasyX_1111606139 contextRef="ctx5" unitRef="DKK" decimals="-3">-3012000</easyx:EasyX_1111606139>
<ifrs-full:CashAndCashEquivalents contextRef="ctx5" unitRef="DKK" decimals="-3">29291000</ifrs-full:CashAndCashEquivalents>
<easyx:EasyX_510969700 contextRef="ctx5" unitRef="DKK" decimals="-3">-173585000</easyx:EasyX_510969700>
<ifrs-full:IssuedCapital contextRef="ctx5" unitRef="DKK" decimals="-3">20240000</ifrs-full:IssuedCapital>
<easyx:EasyX_405509950 contextRef="ctx5" unitRef="DKK" decimals="-3">1722000</easyx:EasyX_405509950>
<ifrs-dk:ReserveForTreasuryShares contextRef="ctx5" unitRef="DKK" decimals="-3">10992000</ifrs-dk:ReserveForTreasuryShares>
<ifrs-full:RetainedEarnings contextRef="ctx5" unitRef="DKK" decimals="-3">248677000</ifrs-full:RetainedEarnings>
<ifrs-dk:DividendAvailableForDistribution contextRef="ctx5" unitRef="DKK" decimals="-3">7084000</ifrs-dk:DividendAvailableForDistribution>
<ifrs-full:NoncontrollingInterests contextRef="ctx5" unitRef="DKK" decimals="-3">9630000</ifrs-full:NoncontrollingInterests>
<ifrs-full:Equity contextRef="ctx5" unitRef="DKK" decimals="-3">276361000</ifrs-full:Equity>
<ifrs-dk:NoncurrentBankLoans contextRef="ctx5" unitRef="DKK" decimals="-3">77774000</ifrs-dk:NoncurrentBankLoans>
<easyx:EasyX_98423196 contextRef="ctx5" unitRef="DKK" decimals="-3">154149000</easyx:EasyX_98423196>
<easyx:EasyX_83559665 contextRef="ctx5" unitRef="DKK" decimals="-3">43190000</easyx:EasyX_83559665>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx5" unitRef="DKK" decimals="-3">13019000</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx5" unitRef="DKK" decimals="-3">288132000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_207655286 contextRef="ctx5" unitRef="DKK" decimals="-3">47790000</easyx:EasyX_207655286>
<ifrs-dk:CurrentBankLoans contextRef="ctx5" unitRef="DKK" decimals="-3">173585000</ifrs-dk:CurrentBankLoans>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx5" unitRef="DKK" decimals="-3">218000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx5" unitRef="DKK" decimals="-3">103749000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx5" unitRef="DKK" decimals="-3">939000</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx5" unitRef="DKK" decimals="-3">50402000</ifrs-full:OtherCurrentPayables>
<easyx:EasyX_921590623 contextRef="ctx5" unitRef="DKK" decimals="-3">2245000</easyx:EasyX_921590623>
<ifrs-full:CurrentLiabilities contextRef="ctx5" unitRef="DKK" decimals="-3">378928000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx5" unitRef="DKK" decimals="-3">667060000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx5" unitRef="DKK" decimals="-3">943421000</ifrs-full:EquityAndLiabilities>
<easyx:EasyX_494816650 contextRef="ctx6" unitRef="DKK" decimals="-3">6927000</easyx:EasyX_494816650>
<easyx:EasyX_853175444 contextRef="ctx6" unitRef="DKK" decimals="-3">1200000</easyx:EasyX_853175444>
<ifrs-full:Goodwill contextRef="ctx6" unitRef="DKK" decimals="-3">104363000</ifrs-full:Goodwill>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx6" unitRef="DKK" decimals="-3">9985000</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx6" unitRef="DKK" decimals="-3">8714000</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx6" unitRef="DKK" decimals="-3">131189000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:LandAndBuildings contextRef="ctx6" unitRef="DKK" decimals="-3">129244000</ifrs-full:LandAndBuildings>
<ifrs-dk:ProductionFacilityAndMachinery contextRef="ctx6" unitRef="DKK" decimals="-3">213301000</ifrs-dk:ProductionFacilityAndMachinery>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx6" unitRef="DKK" decimals="-3">18361000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-dk:LeaseholdImprovements contextRef="ctx6" unitRef="DKK" decimals="-3">13026000</ifrs-dk:LeaseholdImprovements>
<ifrs-dk:PropertyPlantAndEquipmentInProgress contextRef="ctx6" unitRef="DKK" decimals="-3">26945000</ifrs-dk:PropertyPlantAndEquipmentInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx6" unitRef="DKK" decimals="-3">400877000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-dk:NoncurrentPrepaymentsDeposits contextRef="ctx6" unitRef="DKK" decimals="-3">3029000</ifrs-dk:NoncurrentPrepaymentsDeposits>
<ifrs-full:DeferredTaxAssets contextRef="ctx6" unitRef="DKK" decimals="-3">2917000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx6" unitRef="DKK" decimals="-3">538012000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx6" unitRef="DKK" decimals="-3">198744000</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx6" unitRef="DKK" decimals="-3">93105000</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-dk:ConstructionContracts contextRef="ctx6" unitRef="DKK" decimals="-3">0</ifrs-dk:ConstructionContracts>
<easyx:EasyX_939731179 contextRef="ctx6" unitRef="DKK" decimals="-3">562000</easyx:EasyX_939731179>
<ifrs-full:OtherCurrentReceivables contextRef="ctx6" unitRef="DKK" decimals="-3">16312000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx6" unitRef="DKK" decimals="-3">10028000</ifrs-full:CurrentPrepayments>
<ifrs-full:Cash contextRef="ctx6" unitRef="DKK" decimals="-3">27977000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx6" unitRef="DKK" decimals="-3">346728000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx6" unitRef="DKK" decimals="-3">884740000</ifrs-full:Assets>
<easyx:EasyX_1111606139 contextRef="ctx6" unitRef="DKK" decimals="-3">0</easyx:EasyX_1111606139>
<ifrs-full:CashAndCashEquivalents contextRef="ctx6" unitRef="DKK" decimals="-3">27977000</ifrs-full:CashAndCashEquivalents>
<easyx:EasyX_510969700 contextRef="ctx6" unitRef="DKK" decimals="-3">-179015000</easyx:EasyX_510969700>
<ifrs-full:IssuedCapital contextRef="ctx6" unitRef="DKK" decimals="-3">20240000</ifrs-full:IssuedCapital>
<easyx:EasyX_405509950 contextRef="ctx6" unitRef="DKK" decimals="-3">8297000</easyx:EasyX_405509950>
<ifrs-dk:ReserveForTreasuryShares contextRef="ctx6" unitRef="DKK" decimals="-3">13348000</ifrs-dk:ReserveForTreasuryShares>
<ifrs-full:RetainedEarnings contextRef="ctx6" unitRef="DKK" decimals="-3">222735000</ifrs-full:RetainedEarnings>
<ifrs-dk:DividendAvailableForDistribution contextRef="ctx6" unitRef="DKK" decimals="-3">6072000</ifrs-dk:DividendAvailableForDistribution>
<ifrs-full:NoncontrollingInterests contextRef="ctx6" unitRef="DKK" decimals="-3">8330000</ifrs-full:NoncontrollingInterests>
<ifrs-full:Equity contextRef="ctx6" unitRef="DKK" decimals="-3">252326000</ifrs-full:Equity>
<ifrs-dk:NoncurrentBankLoans contextRef="ctx6" unitRef="DKK" decimals="-3">41778000</ifrs-dk:NoncurrentBankLoans>
<easyx:EasyX_98423196 contextRef="ctx6" unitRef="DKK" decimals="-3">165046000</easyx:EasyX_98423196>
<easyx:EasyX_83559665 contextRef="ctx6" unitRef="DKK" decimals="-3">39087000</easyx:EasyX_83559665>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx6" unitRef="DKK" decimals="-3">11015000</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx6" unitRef="DKK" decimals="-3">256926000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_207655286 contextRef="ctx6" unitRef="DKK" decimals="-3">33081000</easyx:EasyX_207655286>
<ifrs-dk:CurrentBankLoans contextRef="ctx6" unitRef="DKK" decimals="-3">179015000</ifrs-dk:CurrentBankLoans>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx6" unitRef="DKK" decimals="-3">257000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx6" unitRef="DKK" decimals="-3">116796000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx6" unitRef="DKK" decimals="-3">1974000</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx6" unitRef="DKK" decimals="-3">43799000</ifrs-full:OtherCurrentPayables>
<easyx:EasyX_921590623 contextRef="ctx6" unitRef="DKK" decimals="-3">566000</easyx:EasyX_921590623>
<ifrs-full:CurrentLiabilities contextRef="ctx6" unitRef="DKK" decimals="-3">375488000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx6" unitRef="DKK" decimals="-3">632414000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx6" unitRef="DKK" decimals="-3">884740000</ifrs-full:EquityAndLiabilities>
<easyx:EasyX_494816650 contextRef="ctx7" unitRef="DKK" decimals="-3">304000</easyx:EasyX_494816650>
<easyx:EasyX_853175444 contextRef="ctx7" unitRef="DKK" decimals="-3">0</easyx:EasyX_853175444>
<ifrs-full:Goodwill contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-full:Goodwill>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx7" unitRef="DKK" decimals="-3">304000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:LandAndBuildings contextRef="ctx7" unitRef="DKK" decimals="-3">69226000</ifrs-full:LandAndBuildings>
<ifrs-dk:ProductionFacilityAndMachinery contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:ProductionFacilityAndMachinery>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx7" unitRef="DKK" decimals="-3">1971000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-dk:LeaseholdImprovements contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:LeaseholdImprovements>
<ifrs-dk:PropertyPlantAndEquipmentInProgress contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:PropertyPlantAndEquipmentInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx7" unitRef="DKK" decimals="-3">71197000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx7" unitRef="DKK" decimals="-3">346311000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-dk:NoncurrentPrepaymentsDeposits contextRef="ctx7" unitRef="DKK" decimals="-3">3000000</ifrs-dk:NoncurrentPrepaymentsDeposits>
<ifrs-full:DeferredTaxAssets contextRef="ctx7" unitRef="DKK" decimals="-3">10855000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx7" unitRef="DKK" decimals="-3">431667000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx7" unitRef="DKK" decimals="-3">205000</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties contextRef="ctx7" unitRef="DKK" decimals="-3">9177000</ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties>
<ifrs-dk:ConstructionContracts contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:ConstructionContracts>
<easyx:EasyX_939731179 contextRef="ctx7" unitRef="DKK" decimals="-3">0</easyx:EasyX_939731179>
<ifrs-full:OtherCurrentReceivables contextRef="ctx7" unitRef="DKK" decimals="-3">7028000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx7" unitRef="DKK" decimals="-3">2056000</ifrs-full:CurrentPrepayments>
<ifrs-full:Cash contextRef="ctx7" unitRef="DKK" decimals="-3">12000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx7" unitRef="DKK" decimals="-3">18478000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx7" unitRef="DKK" decimals="-3">450145000</ifrs-full:Assets>
<easyx:EasyX_1111606139 contextRef="ctx7" unitRef="DKK" decimals="-3">0</easyx:EasyX_1111606139>
<ifrs-full:CashAndCashEquivalents contextRef="ctx7" unitRef="DKK" decimals="-3">12000</ifrs-full:CashAndCashEquivalents>
<easyx:EasyX_510969700 contextRef="ctx7" unitRef="DKK" decimals="-3">-53607000</easyx:EasyX_510969700>
<ifrs-full:IssuedCapital contextRef="ctx7" unitRef="DKK" decimals="-3">20240000</ifrs-full:IssuedCapital>
<easyx:EasyX_405509950 contextRef="ctx7" unitRef="DKK" decimals="-3">1152000</easyx:EasyX_405509950>
<ifrs-dk:ReserveForTreasuryShares contextRef="ctx7" unitRef="DKK" decimals="-3">13348000</ifrs-dk:ReserveForTreasuryShares>
<ifrs-full:RetainedEarnings contextRef="ctx7" unitRef="DKK" decimals="-3">167096000</ifrs-full:RetainedEarnings>
<ifrs-dk:DividendAvailableForDistribution contextRef="ctx7" unitRef="DKK" decimals="-3">6072000</ifrs-dk:DividendAvailableForDistribution>
<ifrs-full:Equity contextRef="ctx7" unitRef="DKK" decimals="-3">181212000</ifrs-full:Equity>
<ifrs-dk:NoncurrentBankLoans contextRef="ctx7" unitRef="DKK" decimals="-3">41778000</ifrs-dk:NoncurrentBankLoans>
<easyx:EasyX_98423196 contextRef="ctx7" unitRef="DKK" decimals="-3">104289000</easyx:EasyX_98423196>
<easyx:EasyX_83559665 contextRef="ctx7" unitRef="DKK" decimals="-3">666000</easyx:EasyX_83559665>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx7" unitRef="DKK" decimals="-3">146733000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_207655286 contextRef="ctx7" unitRef="DKK" decimals="-3">16099000</easyx:EasyX_207655286>
<ifrs-dk:CurrentBankLoans contextRef="ctx7" unitRef="DKK" decimals="-3">53607000</ifrs-dk:CurrentBankLoans>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx7" unitRef="DKK" decimals="-3">766000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties contextRef="ctx7" unitRef="DKK" decimals="-3">45797000</ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx7" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx7" unitRef="DKK" decimals="-3">5931000</ifrs-full:OtherCurrentPayables>
<easyx:EasyX_921590623 contextRef="ctx7" unitRef="DKK" decimals="-3">0</easyx:EasyX_921590623>
<ifrs-full:CurrentLiabilities contextRef="ctx7" unitRef="DKK" decimals="-3">122200000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx7" unitRef="DKK" decimals="-3">268933000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx7" unitRef="DKK" decimals="-3">450145000</ifrs-full:EquityAndLiabilities>
<easyx:EasyX_494816650 contextRef="ctx8" unitRef="DKK" decimals="-3">175000</easyx:EasyX_494816650>
<easyx:EasyX_853175444 contextRef="ctx8" unitRef="DKK" decimals="-3">0</easyx:EasyX_853175444>
<ifrs-full:Goodwill contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-full:Goodwill>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx8" unitRef="DKK" decimals="-3">175000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:LandAndBuildings contextRef="ctx8" unitRef="DKK" decimals="-3">67589000</ifrs-full:LandAndBuildings>
<ifrs-dk:ProductionFacilityAndMachinery contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:ProductionFacilityAndMachinery>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx8" unitRef="DKK" decimals="-3">1126000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-dk:LeaseholdImprovements contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:LeaseholdImprovements>
<ifrs-dk:PropertyPlantAndEquipmentInProgress contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:PropertyPlantAndEquipmentInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx8" unitRef="DKK" decimals="-3">68715000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx8" unitRef="DKK" decimals="-3">356174000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-dk:NoncurrentPrepaymentsDeposits contextRef="ctx8" unitRef="DKK" decimals="-3">3000000</ifrs-dk:NoncurrentPrepaymentsDeposits>
<ifrs-full:DeferredTaxAssets contextRef="ctx8" unitRef="DKK" decimals="-3">9872000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx8" unitRef="DKK" decimals="-3">437936000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-full:Inventories>
<ifrs-dk:ReceivablesFromSalesAndServices contextRef="ctx8" unitRef="DKK" decimals="-3">345000</ifrs-dk:ReceivablesFromSalesAndServices>
<ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties contextRef="ctx8" unitRef="DKK" decimals="-3">33636000</ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties>
<ifrs-dk:ConstructionContracts contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:ConstructionContracts>
<easyx:EasyX_939731179 contextRef="ctx8" unitRef="DKK" decimals="-3">0</easyx:EasyX_939731179>
<ifrs-full:OtherCurrentReceivables contextRef="ctx8" unitRef="DKK" decimals="-3">510000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx8" unitRef="DKK" decimals="-3">2134000</ifrs-full:CurrentPrepayments>
<ifrs-full:Cash contextRef="ctx8" unitRef="DKK" decimals="-3">2236000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx8" unitRef="DKK" decimals="-3">38861000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx8" unitRef="DKK" decimals="-3">476797000</ifrs-full:Assets>
<easyx:EasyX_1111606139 contextRef="ctx8" unitRef="DKK" decimals="-3">0</easyx:EasyX_1111606139>
<ifrs-full:CashAndCashEquivalents contextRef="ctx8" unitRef="DKK" decimals="-3">2236000</ifrs-full:CashAndCashEquivalents>
<easyx:EasyX_510969700 contextRef="ctx8" unitRef="DKK" decimals="-3">-20388000</easyx:EasyX_510969700>
<ifrs-full:IssuedCapital contextRef="ctx8" unitRef="DKK" decimals="-3">20240000</ifrs-full:IssuedCapital>
<easyx:EasyX_405509950 contextRef="ctx8" unitRef="DKK" decimals="-3">18000</easyx:EasyX_405509950>
<ifrs-dk:ReserveForTreasuryShares contextRef="ctx8" unitRef="DKK" decimals="-3">10992000</ifrs-dk:ReserveForTreasuryShares>
<ifrs-full:RetainedEarnings contextRef="ctx8" unitRef="DKK" decimals="-3">164382000</ifrs-full:RetainedEarnings>
<ifrs-dk:DividendAvailableForDistribution contextRef="ctx8" unitRef="DKK" decimals="-3">7084000</ifrs-dk:DividendAvailableForDistribution>
<ifrs-full:Equity contextRef="ctx8" unitRef="DKK" decimals="-3">180732000</ifrs-full:Equity>
<ifrs-dk:NoncurrentBankLoans contextRef="ctx8" unitRef="DKK" decimals="-3">77774000</ifrs-dk:NoncurrentBankLoans>
<easyx:EasyX_98423196 contextRef="ctx8" unitRef="DKK" decimals="-3">101133000</easyx:EasyX_98423196>
<easyx:EasyX_83559665 contextRef="ctx8" unitRef="DKK" decimals="-3">231000</easyx:EasyX_83559665>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx8" unitRef="DKK" decimals="-3">179138000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_207655286 contextRef="ctx8" unitRef="DKK" decimals="-3">27580000</easyx:EasyX_207655286>
<ifrs-dk:CurrentBankLoans contextRef="ctx8" unitRef="DKK" decimals="-3">20388000</ifrs-dk:CurrentBankLoans>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx8" unitRef="DKK" decimals="-3">485000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties contextRef="ctx8" unitRef="DKK" decimals="-3">57749000</ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx8" unitRef="DKK" decimals="-3">0</ifrs-full:CurrentTaxLiabilitiesCurrent>
<ifrs-full:OtherCurrentPayables contextRef="ctx8" unitRef="DKK" decimals="-3">10725000</ifrs-full:OtherCurrentPayables>
<easyx:EasyX_921590623 contextRef="ctx8" unitRef="DKK" decimals="-3">0</easyx:EasyX_921590623>
<ifrs-full:CurrentLiabilities contextRef="ctx8" unitRef="DKK" decimals="-3">116927000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx8" unitRef="DKK" decimals="-3">296065000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx8" unitRef="DKK" decimals="-3">476797000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx9" unitRef="DKK" decimals="-3">-151038000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx10" unitRef="DKK" decimals="-3">-102947000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx11" unitRef="DKK" decimals="-3">-63774000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx12" unitRef="DKK" decimals="-3">-53595000</ifrs-full:CashAndCashEquivalents>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx13" xml:lang="da">Frank Gad</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx13" xml:lang="da">administrerende direktør</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx14" xml:lang="da">Jørgen Hønnerup Nielsen</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx14" xml:lang="da">økonomidirektør</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx15" xml:lang="da">Niels K. Agner</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx15" xml:lang="da">formand</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx16" xml:lang="da">Erik Preben Holm</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx16" xml:lang="da">næstformand</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx17" xml:lang="da">Erik Christensen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx18" xml:lang="da">Hans Wilhelm Schur</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx19" xml:lang="da">Hans-Henrik Eriksen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfAuditor contextRef="ctx20" xml:lang="da">Finn L. Meyer</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx20" xml:lang="da">statsautoriseret revisor</cmn:DescriptionOfAuditor>
<cmn:NameOfAuditFirm contextRef="ctx20" xml:lang="da">Ernst & Young Godkendt Revisionspartnerselskab</cmn:NameOfAuditFirm>
<gsd:AddressOfAuditorPostCodeIdentifier contextRef="ctx20" xml:lang="da">2000</gsd:AddressOfAuditorPostCodeIdentifier>
<gsd:AddressOfAuditorDistrictName contextRef="ctx20" xml:lang="da">Frederiksberg</gsd:AddressOfAuditorDistrictName>
<gsd:AddressOfAuditorStreetName contextRef="ctx20" xml:lang="da">Osvald Helmuths Vej</gsd:AddressOfAuditorStreetName>
<gsd:AddressOfAuditorStreetBuildingIdentifier contextRef="ctx20" xml:lang="da">4</gsd:AddressOfAuditorStreetBuildingIdentifier>
<cmn:NameAndSurnameOfAuditor contextRef="ctx21" xml:lang="da">Peter Gath</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx21" xml:lang="da">statsautoriseret revisor</cmn:DescriptionOfAuditor>
</xbrli:xbrl>