Assets
| Type | Time | Amount | Unit |
|---|---|---|---|
| ifrs-full:Assets | 2016-12-31 | 837506000 | vDKK |
| ifrs-full:Assets | 2015-12-31 | 697781000 | vDKK |
| ifrs-full:Assets | 2016-12-31 | 610303000 | vDKK |
| ifrs-full:Assets | 2015-12-31 | 483948000 | vDKK |
Revenue
| Type | Start date | End date | Amount | Unit |
|---|
XML
See the xml submitted here:
XML: http://regnskaber.virk.dk/54382231/ZG9rdW1lbnRsYWdlcjovLzAzL2MwLzVlLzczL2Y0L2U4MGYtNDUwMi1iZTI4LWU5NDFkYjg1NDExZg.xml
Separator
The full data:
<?xml version="1.0" encoding="UTF-8"?><!-- Version: 1.1.674.0 --><!-- Document created: 27-04-2017 12:54:45 --><!-- 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:entry02-ifrs-dk_2014-12-20="http://xbrl.dcca.dk/ifrs-dk/entry02-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_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_410.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_410.00_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/20161220/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:arr="http://xbrl.dcca.dk/arr" xmlns:rol_arr_1NN.NN_2016-12-20="http://xbrl.dcca.dk/role/arr/rol_arr_1NN.NN_2016-12-20" 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/colu_20170427/colu_entry_20170427.xsd"/>
<xbrli:context id="ctx1">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx2">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx5">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx6">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx7">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx8">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx9">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx10">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx11">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx12">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-12-31</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx14">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2015-12-31</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx15">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-12-31</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx16">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2015-12-31</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">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>0</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx18">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>1</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx19">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>2</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx20">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>3</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx21">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>4</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx22">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>5</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx23">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>6</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx24">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>7</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx25">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>8</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx26">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>9</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx27">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>10</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx28">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>11</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx29">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx30">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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="ctx31">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx32">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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="ctx33">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>4</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx34">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>5</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx35">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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>6</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx36">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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>7</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx37">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>8</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx38">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>9</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx39">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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>10</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx40">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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>11</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx41">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>12</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx42">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInInvestingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>13</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx43">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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>14</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx44">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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>15</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx45">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx46">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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="ctx47">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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="ctx48">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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="ctx49">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>4</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx50">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>5</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx51">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-01-01</xbrli:startDate>
<xbrli:endDate>2016-12-31</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>6</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx52">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-01-01</xbrli:startDate>
<xbrli:endDate>2015-12-31</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>7</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx53">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-01-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx54">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2015-01-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx55">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-01-01</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx56">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">13228345</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2015-01-01</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:unit id="vDKK">
<xbrli:measure>iso4217:DKK</xbrli:measure>
</xbrli:unit>
<xbrli:unit id="share">
<xbrli:measure>xbrli:shares</xbrli:measure>
</xbrli:unit>
<gsd:NameOfReportingEntity contextRef="ctx1" xml:lang="en">Columbus A/S</gsd:NameOfReportingEntity>
<gsd:AddressOfReportingEntityStreetName contextRef="ctx1" xml:lang="en">Lautrupvang</gsd:AddressOfReportingEntityStreetName>
<gsd:AddressOfReportingEntityStreetBuildingIdentifier contextRef="ctx1" xml:lang="en">6</gsd:AddressOfReportingEntityStreetBuildingIdentifier>
<gsd:AddressOfReportingEntityPostCodeIdentifier contextRef="ctx1" xml:lang="en">2750</gsd:AddressOfReportingEntityPostCodeIdentifier>
<gsd:AddressOfReportingEntityDistrictName contextRef="ctx1" xml:lang="en">Ballerup</gsd:AddressOfReportingEntityDistrictName>
<gsd:IdentificationNumberCvrOfReportingEntity contextRef="ctx1">13228345</gsd:IdentificationNumberCvrOfReportingEntity>
<gsd:DateOfGeneralMeeting contextRef="ctx1">2017-04-25</gsd:DateOfGeneralMeeting>
<gsd:NameAndSurnameOfChairmanOfGeneralMeeting contextRef="ctx1" xml:lang="en">Claude Winther Nielsen</gsd:NameAndSurnameOfChairmanOfGeneralMeeting>
<gsd:ReportingPeriodStartDate contextRef="ctx1">2016-01-01</gsd:ReportingPeriodStartDate>
<gsd:ReportingPeriodEndDate contextRef="ctx1">2016-12-31</gsd:ReportingPeriodEndDate>
<sob:StatementByExecutiveAndSupervisoryBoards contextRef="ctx1" xml:lang="en"><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">Statement by management on the Annual Report</td></tr><tr><td colspan="1">The Board of Directors and the Executive</td></tr><tr><td colspan="1">Board have today considered and</td></tr><tr><td colspan="1">approved the annual report of Columbus</td></tr><tr><td colspan="1">A/S for the financial year 01.01.2016 -</td></tr><tr><td colspan="1">31.12.2016.</td></tr><tr><td colspan="1">The annual report is prepared in</td></tr><tr><td colspan="1">accordance with International Financial</td></tr><tr><td colspan="1">Reporting Standards as adopted by the EU</td></tr><tr><td colspan="1">and Danish disclosure requirements for</td></tr><tr><td colspan="1">listed companies.</td></tr><tr><td colspan="1">In our opinion, the consolidated financial</td></tr><tr><td colspan="1">statements and the parent financial</td></tr><tr><td colspan="1">statements give a true and fair view of the</td></tr><tr><td colspan="1">Groupâs and the Parentâs financial position</td></tr><tr><td colspan="1">at 31.12.2016 and of the results of their</td></tr><tr><td colspan="1">operations and cash flows for the financial</td></tr><tr><td colspan="1">year 2016.</td></tr><tr><td colspan="1">In our opinion, the management</td></tr><tr><td colspan="1">commentary contains a fair review of the</td></tr><tr><td colspan="1">development of the Group's and the</td></tr><tr><td colspan="1">Parentâs business and financial matters,</td></tr><tr><td colspan="1">the results for the year and of the Parentâs</td></tr><tr><td colspan="1">financial position and the financial position</td></tr><tr><td colspan="1">as a whole of the entities included in the</td></tr><tr><td colspan="1">consolidated financial statements,</td></tr><tr><td colspan="1">together with a description of the principal</td></tr><tr><td colspan="1">risks and uncertainties that the Group and</td></tr><tr><td colspan="1">the Parent face.</td></tr><tr><td colspan="1">We recommend the annual report for</td></tr><tr><td colspan="1">adoption at the Annual General Meeting.</td></tr></table></sob:StatementByExecutiveAndSupervisoryBoards>
<sob:PlaceOfSignatureOfStatement contextRef="ctx1" xml:lang="en">Ballerup</sob:PlaceOfSignatureOfStatement>
<sob:DateOfApprovalOfAnnualReport contextRef="ctx1">2017-03-16</sob:DateOfApprovalOfAnnualReport>
<arr:IndependentAuditorsReportsAudit contextRef="ctx1" xml:lang="en"><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">Independent Auditors Reports</td></tr></table></arr:IndependentAuditorsReportsAudit>
<arr:AddresseeOfAuditorsReportOnAuditedFinancialStatements contextRef="ctx1" xml:lang="en"><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">To the shareholders of Columbus A/S</td></tr></table></arr:AddresseeOfAuditorsReportOnAuditedFinancialStatements>
<arr:OpinionOnAuditedFinancialStatements contextRef="ctx1" xml:lang="en"><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">Opinion</td></tr><tr><td colspan="1">We have audited the consolidated financial statements and the parent financial statements of Columbus A/S for the financial year</td></tr><tr><td colspan="1">01.01.2016 - 31.12.2016, which comprise the statement of comprehensive income, balance sheet, statement of changes in equity, cash</td></tr><tr><td colspan="1">flow statement and notes, including a summary of significant accounting policies, for the Group as well as for the Parent. The</td></tr><tr><td colspan="1">consolidated financial statements and the parent financial statements are prepared in accordance with International Financial</td></tr><tr><td colspan="1">Reporting Standards as adopted by the EU and additional requirements of the Danish Financial Statements Act.</td></tr><tr><td colspan="1">In our opinion, the consolidated financial statements and the parent financial statements give a true and fair view of the Groupâs and</td></tr><tr><td colspan="1">the Parentâs financial position at 31.12.2016, and of the results of their operations and cash flows for the financial year 01.01.2016 -</td></tr><tr><td colspan="1">31.12.2016 in accordance with International Financial Reporting Standards as adopted by the EU and additional requirements of the</td></tr><tr><td colspan="1">Danish Financial Statements Act.</td></tr></table></arr:OpinionOnAuditedFinancialStatements>
<arr:DescriptionOfQualificationsOfAuditedFinancialStatements contextRef="ctx1" xml:lang="en"><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">Basis for opinion</td></tr><tr><td colspan="1">We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements applicable in</td></tr><tr><td colspan="1">Denmark. Our responsibilities under those standards and requirements are further described in the Auditorâs responsibilities for the</td></tr><tr><td colspan="1">audit of the consolidated financial statements and the parent financial statements section of this auditorâs report. We are independent</td></tr><tr><td colspan="1">of the Group in accordance with the International Ethics Standards Board of Accountants' Code of Ethics for Professional Accountants (IESBA</td></tr><tr><td colspan="1">Code) and the additional requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these</td></tr><tr><td colspan="1">requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.</td></tr></table></arr:DescriptionOfQualificationsOfAuditedFinancialStatements>
<arr:KeyAuditMattersAudit contextRef="ctx1" xml:lang="en"><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="2">Key audit matters</td></tr><tr><td colspan="2">Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the consolidated</td></tr><tr><td colspan="2">financial statements and the parent financial statements for the financial year 01.01.2016 â 31.12.2016. These matters were addressed</td></tr><tr><td colspan="2">in the context of our audit of the consolidated financial statements and the parent financial statements as a whole, and in forming our</td></tr><tr><td colspan="2">opinion thereon, and we do not provide a separate opinion on these matters.</td></tr><tr><td>Carrying value of goodwill and other intangible assets</td><td>How the matter was addressed in our audit</td></tr><tr><td>Refer to Note 10 in the consolidated financial statements.</td><td>In assessing the valuation of goodwill and other intangible</td></tr><tr><td /><td>assets, we obtained and evaluated Managementâs future</td></tr><tr><td>At 31 December 2016 the carrying value of the Groupâs</td><td>cash flow forecasts for each Cash Generating Unit (âCGUâ),</td></tr><tr><td>goodwill was DKK 415.2 million and other intangible assets</td><td>and the underlying process by which they were drawn up</td></tr><tr><td>was DKK 30.6 million. Annually, an impairment test is</td><td>including the mathematical accuracy of the cash flow</td></tr><tr><td>performed in relation to goodwill and other intangible</td><td>models, and reconciled future growth, investment and</td></tr><tr><td>assets with indefinite useful economic lives.</td><td>margin assumptions to the latest Board approved budgets</td></tr><tr><td /><td>and financial forecasts.</td></tr><tr><td colspan="2">At 31 December 2016, the CGU âValue Added Reseller</td></tr><tr><td>VAR)â and âIndependent Software Vendor (ISV)â had a</td><td>For each CGU, we evaluated the appropriateness of key</td></tr><tr><td>carrying value of DKK 415.2 million of which DKK 375.0</td><td>market related assumptions in Managementâs valuation</td></tr><tr><td>million related to VAR and DKK 40.2 million related to ISV.</td><td>models including discount rates and terminal growth rates.</td></tr><tr><td /><td>We assessed the reasonableness of Managementâs future</td></tr><tr><td>The determination of the recoverable amount was based</td><td>forecasts of growth, investment and margin included in</td></tr><tr><td>on the individual CGU and the Capital Asset Pricing Model</td><td>the cash flow forecasts in light of the historical accuracy of</td></tr><tr><td>CAPM model). Significant judgement is required by</td><td>such forecasts and the current operational results.</td></tr><tr><td colspan="2">Management in determining value-in-use including cash</td></tr><tr><td>flow projections based on financial budgets for 2017 and</td><td>We independently calculated a weighted average cost of</td></tr><tr><td>financial forecasts for 2018-2020, discount rate and</td><td>capital by making reference to market data and verified</td></tr><tr><td>growth rate in the terminal period.</td><td>the long term growth rate to market data.</td></tr><tr><td>Intangible assets are considered to be a key audit matter</td><td>In assessing the level of headroom in respect of these</td></tr><tr><td>due to the judgement associated with determining the</td><td>CGUs, we performed a downside sensitivity analysis</td></tr><tr><td>recoverable amount combined with the significance of the</td><td>around the key assumptions, using a range of higher WACC</td></tr><tr><td>balance of goodwill and other intangible assets to the</td><td>and lower cash flows, and we concluded that headroom</td></tr><tr><td>financial statements.</td><td>was maintained under these scenarios.</td></tr><tr><td>Revenue recognition, including the valuation and</td><td>How the matter was addressed in our audit</td></tr><tr><td colspan="2">recognition of work in progress</td></tr><tr><td /><td>We tested the relevant internal controls for work in</td></tr><tr><td>Refer to Notes 3, 4 and 14 in the consolidated financial</td><td>progress primarily relating to contract acceptance and</td></tr><tr><td>statements.</td><td>terms, change orders, monitoring of project development,</td></tr><tr><td /><td>costs incurred, estimated costs to completion and</td></tr><tr><td>At 31 December 2016 the carrying value of the Groupâs</td><td>assessment of provisions for specific project risks.</td></tr><tr><td>work in progress amounted to a net asset of DKK -0.9</td><td>From management we obtained an overview of the</td></tr><tr><td>million or recognised assets of DKK 59.3 million and</td><td>Groupâs consultancy contracts in progress at 31 December</td></tr><tr><td>liabilities of DKK 60.2 million corresponding to the contract</td><td>2016 as well as completed contracts during the year.</td></tr><tr><td>value of work in progress of DKK 9.0 million and progress</td><td>Based on project risk and materiality, we selected a sample</td></tr><tr><td>billing of DKK 9.9 million. Recognised consultancy revenue</td><td>of projects for which we obtained the underlying contracts</td></tr><tr><td>based on the stage of completion method amounted to</td><td>including change orders, original budget, project reports</td></tr><tr><td>DKK 818.7 million in 2016.</td><td>including estimates of costs to completion and overview</td></tr><tr><td /><td>of the risk and corresponding risk provision per contract.</td></tr><tr><td colspan="2">Significant judgements are required by Management in</td></tr><tr><td>determining the stage of completion and estimated profit</td><td>For the selected contracts, we tested and challenged</td></tr><tr><td>on each project including assessment of provisions for</td><td>Managementâs assumptions for determining stage of</td></tr><tr><td>specific project risks.</td><td>completion including their assessment of risk provisions</td></tr><tr><td /><td>and estimated profits. The testing involved interviews</td></tr><tr><td>Due to the judgement associated with determining the</td><td>with project controllers and project management as well</td></tr><tr><td>stage of completion and estimated profit including the</td><td>as discussions and assessment of the contract terms,</td></tr><tr><td>specific risk provision combined with the significance of</td><td>associated project risks and final acceptance.</td></tr><tr><td>revenue recognised and the balance to the financial</td><td>Furthermore, we performed reviews of completed</td></tr><tr><td>statements as a whole, the valuation and recognition of</td><td>contracts including assessment of project risk and</td></tr><tr><td>work in progress are considered to be a key audit matter.</td><td>development and utilisation of risk provisions to assess</td></tr><tr><td /><td>the completeness and accuracy of Managementâs</td></tr><tr><td /><td>assumptions applied throughout the contract period.</td></tr><tr><td>Capitalisation practices and valuation of development</td><td>How the matter was addressed in our audit</td></tr><tr><td colspan="2">projects</td></tr><tr><td /><td>We have tested the relevant internal controls related to</td></tr><tr><td>Refer to Note 10 in the consolidated financial statements</td><td>the capitalisation of internally developed intangible assets</td></tr><tr><td /><td>and, when indicators of impairment were identified, their</td></tr><tr><td>At 31 December 2016, the net book value of the Groupâs</td><td>valuation, including the assessment of useful economic</td></tr><tr><td>completed development projects was DKK 59.4 million and</td><td>lives.</td></tr><tr><td colspan="2">development projects in progress was DKK 8.5 million.</td></tr><tr><td>Management is to exercise judgement in determining</td><td>We have tested the amounts capitalised in the period to</td></tr><tr><td>which costs meet the IAS 38 criteria for capitalisation,</td><td>assess whether this was performed in accordance with</td></tr><tr><td>perform an annual impairment test and review whether</td><td>the requirements of IFRS. We also challenged</td></tr><tr><td>indicators of impairment have been identified. Software</td><td>managementâs assessment as to whether development</td></tr><tr><td>projects can have complex development cycles, often over</td><td>projects in progress were still expected to deliver</td></tr><tr><td>many phases, spanning one to two years, or more. New</td><td>sufficient positive economic benefits upon their</td></tr><tr><td>technology also brings a risk of impairment of legacy</td><td>completion.</td></tr><tr><td colspan="2">systems.</td></tr><tr><td /><td>For completed development projects, we considered</td></tr><tr><td>The significance of judgements and complexity involved</td><td>whether the useful economic lives remained appropriate,</td></tr><tr><td>has caused us to identify this key audit risk.</td><td>and for those assets where indicators of impairment were</td></tr><tr><td /><td>identified, we tested whether valuations were properly</td></tr><tr><td /><td>supported by Managementâs impairment reviews.</td></tr></table></arr:KeyAuditMattersAudit>
<arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements contextRef="ctx1" xml:lang="en"><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">Statement on the management commentary</td></tr><tr><td colspan="1">Management is responsible for the management commentary.</td></tr><tr><td colspan="1">Our opinion on the consolidated financial statements and the parent financial statements does not cover the management</td></tr><tr><td colspan="1">commentary, and we do not express any form of assurance conclusion thereon.</td></tr><tr><td colspan="1">In connection with our audit of the consolidated financial statements and the parent financial statements, our responsibility is to read</td></tr><tr><td colspan="1">the management commentary and, in doing so, consider whether the management commentary is materially inconsistent with the</td></tr><tr><td colspan="1">consolidated financial statements and the parent financial statements or our knowledge obtained in the audit or otherwise appears to</td></tr><tr><td colspan="1">be materially misstated.</td></tr><tr><td colspan="1">Moreover, it is our responsibility to consider whether the management commentary provides the information required under the</td></tr><tr><td colspan="1">Danish Financial Statements Act.</td></tr><tr><td colspan="1">Based on the work we have performed, we conclude that the management commentary is in accordance with the consolidated</td></tr><tr><td colspan="1">financial statements and the parent financial statements and has been prepared in accordance with the requirements of the Danish</td></tr><tr><td colspan="1">Financial Statements Act. We did not identify any material misstatement of the management commentary.</td></tr></table></arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements>
<arr:StatementOfExecutiveAndSupervisoryBoardsResponsibilityForFinancialStatements contextRef="ctx1" xml:lang="en"><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">Management's responsibilities for the consolidated financial statements and the parent financial statements</td></tr><tr><td colspan="1">Management is responsible for the preparation of consolidated financial statements and parent financial statements that give a true</td></tr><tr><td colspan="1">and fair view in accordance with International Financial Reporting Standards as adopted by the EU and additional requirements of the</td></tr><tr><td colspan="1">Danish Financial Statements Act, and for such internal control as Management determines is necessary to enable the preparation of</td></tr><tr><td colspan="1">consolidated financial statements and parent financial statements that are free from material misstatement, whether due to fraud or</td></tr><tr><td colspan="1">error.</td></tr><tr><td colspan="1">In preparing the consolidated financial statements and the parent financial statements, Management is responsible for assessing the</td></tr><tr><td colspan="1">Groupâs and the Parentâs ability to continue as a going concern, for disclosing, as applicable, matters related to going concern, and for</td></tr><tr><td colspan="1">using the going concern basis of accounting in preparing the consolidated financial statements and the parent financial statements</td></tr><tr><td colspan="1">unless Management either intends to liquidate the Group or the Entity or to cease operations, or has no realistic alternative but to do</td></tr><tr><td colspan="1">so.</td></tr></table></arr:StatementOfExecutiveAndSupervisoryBoardsResponsibilityForFinancialStatements>
<arr:StatementOfAuditorsResponsibilityForAuditAndAuditPerformed contextRef="ctx1" xml:lang="en"><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="2">Auditor's responsibilities for the audit of the consolidated financial statements and the parent financial statements</td></tr><tr><td colspan="2">Our objectives are to obtain reasonable assurance about whether the consolidated financial statements and the parent financial</td></tr><tr><td colspan="2">statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditorâs report that</td></tr><tr><td colspan="2">includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance</td></tr><tr><td colspan="2">with ISAs and the additional requirements applicable in Denmark will always detect a material misstatement when it exists.</td></tr><tr><td colspan="2">Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be</td></tr><tr><td colspan="2">expected to influence the economic decisions of users taken on the basis of these consolidated financial statements and the parent</td></tr><tr><td colspan="2">financial statements.</td></tr><tr><td colspan="2">As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional</td></tr><tr><td colspan="2">judgement and maintain professional scepticism throughout the audit. We also</td></tr><tr><td>â¢</td><td>Identify and assess the risks of material misstatement of the consolidated financial statements and the parent financial</td></tr><tr><td /><td>statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit</td></tr><tr><td /><td>evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement</td></tr><tr><td /><td>resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions,</td></tr><tr><td /><td>misrepresentations, or the override of internal control.</td></tr><tr><td>â¢</td><td>Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the</td></tr><tr><td /><td>circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Groupâs and the Parentâs internal</td></tr><tr><td /><td>control.</td></tr><tr><td>â¢</td><td>Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures</td></tr><tr><td /><td>made by Management.</td></tr><tr><td>â¢</td><td>Conclude on the appropriateness of Managementâs use of the going concern basis of accounting in preparing the consolidated</td></tr><tr><td /><td>financial statements and the parent financial statements, and, based on the audit evidence obtained, whether a material</td></tr><tr><td /><td>uncertainty exists related to events or conditions that may cast significant doubt on the Group's and the Parentâs ability to continue</td></tr><tr><td /><td>as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditorâs report to the</td></tr><tr><td /><td>related disclosures in the consolidated financial statements and the parent financial statements or, if such disclosures are</td></tr><tr><td /><td>inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditorâs report.</td></tr><tr><td /><td>However, future events or conditions may cause the Group and the Entity to cease to continue as a going concern.</td></tr><tr><td>â¢</td><td>Evaluate the overall presentation, structure and content of the consolidated financial statements and the parent financial</td></tr><tr><td /><td>statements, including the disclosures in the notes, and whether the consolidated financial statements and the parent financial</td></tr><tr><td /><td>statements represent the underlying transactions and events in a manner that gives a true and fair view.</td></tr><tr><td colspan="2">We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and</td></tr><tr><td colspan="2">significant audit findings, including any significant deficiencies in internal control that we identify during our audit.</td></tr><tr><td colspan="2">We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding</td></tr><tr><td colspan="2">independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our</td></tr><tr><td colspan="2">independence, and where applicable, related safeguards.</td></tr><tr><td colspan="2">From the matters communicated with those charged with governance, we determine those matters that were of most significance in</td></tr><tr><td colspan="2">the audit of the consolidated financial statements and the parent financial statements of the current period and are therefore the key</td></tr><tr><td colspan="2">audit matters. We describe these matters in our auditorâs report unless law or regulation precludes public disclosure about the matter or</td></tr><tr><td colspan="2">when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse</td></tr><tr><td colspan="2">consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.</td></tr></table></arr:StatementOfAuditorsResponsibilityForAuditAndAuditPerformed>
<arr:SignatureOfAuditorsPlace contextRef="ctx1" xml:lang="en">Copenhagen</arr:SignatureOfAuditorsPlace>
<arr:SignatureOfAuditorsDate contextRef="ctx1">2017-03-16</arr:SignatureOfAuditorsDate>
<ifrs-dk:NetSales contextRef="ctx1" unitRef="vDKK" decimals="-3">1192707000</ifrs-dk:NetSales>
<easyx:EasyX_1877298653 contextRef="ctx1" unitRef="vDKK" decimals="-3">264601000</easyx:EasyX_1877298653>
<ifrs-full:GrossProfit contextRef="ctx1" unitRef="vDKK" decimals="-3">928106000</ifrs-full:GrossProfit>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx1" unitRef="vDKK" decimals="-3">631675000</ifrs-full:EmployeeBenefitsExpense>
<easyx:EasyX_1114176354 contextRef="ctx1" unitRef="vDKK" decimals="-3">158982000</easyx:EasyX_1114176354>
<easyx:EasyX_1744132462 contextRef="ctx1" unitRef="vDKK" decimals="-3">6685000</easyx:EasyX_1744132462>
<easyx:EasyX_810741220 contextRef="ctx1" unitRef="vDKK" decimals="-3">64000</easyx:EasyX_810741220>
<easyx:EasyX_1629770667 contextRef="ctx1" unitRef="vDKK" decimals="-3">5524000</easyx:EasyX_1629770667>
<ifrs-full:DepreciationExpense contextRef="ctx1" unitRef="vDKK" decimals="-3">33275000</ifrs-full:DepreciationExpense>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">105271000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-dk:ProfitLossInSubsidiaries contextRef="ctx1" unitRef="vDKK" decimals="-3">0</ifrs-dk:ProfitLossInSubsidiaries>
<ifrs-full:FinanceIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">2674000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx1" unitRef="vDKK" decimals="-3">642000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx1" unitRef="vDKK" decimals="-3">107303000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx1" unitRef="vDKK" decimals="-3">25824000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx1" unitRef="vDKK" decimals="-3">81479000</ifrs-full:ProfitLoss>
<easyx:EasyX_484471503 contextRef="ctx1" unitRef="vDKK" decimals="-3">4521000</easyx:EasyX_484471503>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">4521000</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">86000000</ifrs-full:ComprehensiveIncome>
<ifrs-full:ProfitLossAttributableToOwnersOfParent contextRef="ctx1" unitRef="vDKK" decimals="-3">80902000</ifrs-full:ProfitLossAttributableToOwnersOfParent>
<ifrs-full:ProfitLossAttributableToNoncontrollingInterests contextRef="ctx1" unitRef="vDKK" decimals="-3">577000</ifrs-full:ProfitLossAttributableToNoncontrollingInterests>
<ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent contextRef="ctx1" unitRef="vDKK" decimals="-3">85433000</ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent>
<ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests contextRef="ctx1" unitRef="vDKK" decimals="-3">567000</ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests>
<ifrs-full:BasicEarningsLossPerShare contextRef="ctx1" unitRef="share" decimals="4">0.7000</ifrs-full:BasicEarningsLossPerShare>
<ifrs-full:DilutedEarningsLossPerShare contextRef="ctx1" unitRef="share" decimals="4">0.6700</ifrs-full:DilutedEarningsLossPerShare>
<ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital contextRef="ctx1" unitRef="vDKK" decimals="-3">105271000</ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital>
<ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense contextRef="ctx1" unitRef="vDKK" decimals="-3">33275000</ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx1" unitRef="vDKK" decimals="-3">3415000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">1904000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-642000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-18445000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">124708000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-8799000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-166000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">335000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">388000</ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-130546000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-15892000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">19981000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx1" unitRef="vDKK" decimals="-3">14143000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx1" unitRef="vDKK" decimals="-3">-1768000</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<gsd:InformationOnTypeOfSubmittedReport contextRef="ctx1">Ã
rsrapport</gsd:InformationOnTypeOfSubmittedReport>
<gsd:IdentificationNumberCvrOfSubmittingEnterprise contextRef="ctx1">13228345</gsd:IdentificationNumberCvrOfSubmittingEnterprise>
<gsd:NameOfSubmittingEnterprise contextRef="ctx1" xml:lang="en">Columbus A/S</gsd:NameOfSubmittingEnterprise>
<gsd:AddressOfSubmittingEnterpriseStreetAndNumber contextRef="ctx1" xml:lang="en">Lautrupvang 6</gsd:AddressOfSubmittingEnterpriseStreetAndNumber>
<gsd:AddressOfSubmittingEnterprisePostcodeAndTown contextRef="ctx1" xml:lang="en">2750 Ballerup</gsd:AddressOfSubmittingEnterprisePostcodeAndTown>
<gsd:PrecedingReportingPeriodStartDate contextRef="ctx1">2015-01-01</gsd:PrecedingReportingPeriodStartDate>
<gsd:PredingReportingPeriodEndDate contextRef="ctx1">2015-12-31</gsd:PredingReportingPeriodEndDate>
<cmn:TypeOfAuditorAssistance contextRef="ctx1">Revisionspåtegning</cmn:TypeOfAuditorAssistance>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx2" xml:lang="en">Thomas Honoré</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx2" xml:lang="en">CEO & President</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx3" xml:lang="en">Hans Henrik Thrane</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx3" xml:lang="en">CFO</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx4" xml:lang="en">Ib Kunøe</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx4" xml:lang="en">Chairman</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx5" xml:lang="en">Jørgen Cadovius</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx5" xml:lang="en">Deputy Chairman</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx6" xml:lang="en">Peter Skov Hansen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx7" xml:lang="en">Sven Madsen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameOfAuditFirm contextRef="ctx8" xml:lang="en">Deloitte Statsautoriseret Revisionspartnerselskab</cmn:NameOfAuditFirm>
<cmn:IdentificationNumberCvrOfAuditFirm contextRef="ctx8">33963556</cmn:IdentificationNumberCvrOfAuditFirm>
<cmn:NameAndSurnameOfAuditor contextRef="ctx8" xml:lang="en">Anders Oldau Gjelstrup</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx8" xml:lang="en">State-Authorised Public Accountant</cmn:DescriptionOfAuditor>
<cmn:NameAndSurnameOfAuditor contextRef="ctx9" xml:lang="en">Christian Sanderhage</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx9" xml:lang="en">State-Authorised Public Accountant</cmn:DescriptionOfAuditor>
<ifrs-dk:NetSales contextRef="ctx10" unitRef="vDKK" decimals="-3">1123443000</ifrs-dk:NetSales>
<easyx:EasyX_1877298653 contextRef="ctx10" unitRef="vDKK" decimals="-3">274962000</easyx:EasyX_1877298653>
<ifrs-full:GrossProfit contextRef="ctx10" unitRef="vDKK" decimals="-3">848481000</ifrs-full:GrossProfit>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx10" unitRef="vDKK" decimals="-3">606755000</ifrs-full:EmployeeBenefitsExpense>
<easyx:EasyX_1114176354 contextRef="ctx10" unitRef="vDKK" decimals="-3">150013000</easyx:EasyX_1114176354>
<easyx:EasyX_1744132462 contextRef="ctx10" unitRef="vDKK" decimals="-3">13549000</easyx:EasyX_1744132462>
<easyx:EasyX_810741220 contextRef="ctx10" unitRef="vDKK" decimals="-3">37000</easyx:EasyX_810741220>
<easyx:EasyX_1629770667 contextRef="ctx10" unitRef="vDKK" decimals="-3">1362000</easyx:EasyX_1629770667>
<ifrs-full:DepreciationExpense contextRef="ctx10" unitRef="vDKK" decimals="-3">29020000</ifrs-full:DepreciationExpense>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">74843000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-dk:ProfitLossInSubsidiaries contextRef="ctx10" unitRef="vDKK" decimals="-3">0</ifrs-dk:ProfitLossInSubsidiaries>
<ifrs-full:FinanceIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">9183000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx10" unitRef="vDKK" decimals="-3">626000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx10" unitRef="vDKK" decimals="-3">83400000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx10" unitRef="vDKK" decimals="-3">18061000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx10" unitRef="vDKK" decimals="-3">65339000</ifrs-full:ProfitLoss>
<easyx:EasyX_484471503 contextRef="ctx10" unitRef="vDKK" decimals="-3">1699000</easyx:EasyX_484471503>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">1699000</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">67038000</ifrs-full:ComprehensiveIncome>
<ifrs-full:ProfitLossAttributableToOwnersOfParent contextRef="ctx10" unitRef="vDKK" decimals="-3">64817000</ifrs-full:ProfitLossAttributableToOwnersOfParent>
<ifrs-full:ProfitLossAttributableToNoncontrollingInterests contextRef="ctx10" unitRef="vDKK" decimals="-3">522000</ifrs-full:ProfitLossAttributableToNoncontrollingInterests>
<ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent contextRef="ctx10" unitRef="vDKK" decimals="-3">66504000</ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent>
<ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests contextRef="ctx10" unitRef="vDKK" decimals="-3">534000</ifrs-full:ComprehensiveIncomeAttributableToNoncontrollingInterests>
<ifrs-full:BasicEarningsLossPerShare contextRef="ctx10" unitRef="share" decimals="4">0.5700</ifrs-full:BasicEarningsLossPerShare>
<ifrs-full:DilutedEarningsLossPerShare contextRef="ctx10" unitRef="share" decimals="4">0.5700</ifrs-full:DilutedEarningsLossPerShare>
<ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital contextRef="ctx10" unitRef="vDKK" decimals="-3">74843000</ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital>
<ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense contextRef="ctx10" unitRef="vDKK" decimals="-3">29020000</ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx10" unitRef="vDKK" decimals="-3">24415000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">2617000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-626000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-10398000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">109147000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-6276000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-36000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">276000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-109124000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-16406000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-15450000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx10" unitRef="vDKK" decimals="-3">-15427000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx10" unitRef="vDKK" decimals="-3">-1297000</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-dk:NetSales contextRef="ctx11" unitRef="vDKK" decimals="-3">229424000</ifrs-dk:NetSales>
<easyx:EasyX_1877298653 contextRef="ctx11" unitRef="vDKK" decimals="-3">58816000</easyx:EasyX_1877298653>
<ifrs-full:GrossProfit contextRef="ctx11" unitRef="vDKK" decimals="-3">170608000</ifrs-full:GrossProfit>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx11" unitRef="vDKK" decimals="-3">149549000</ifrs-full:EmployeeBenefitsExpense>
<easyx:EasyX_1114176354 contextRef="ctx11" unitRef="vDKK" decimals="-3">34789000</easyx:EasyX_1114176354>
<easyx:EasyX_1744132462 contextRef="ctx11" unitRef="vDKK" decimals="-3">31451000</easyx:EasyX_1744132462>
<easyx:EasyX_810741220 contextRef="ctx11" unitRef="vDKK" decimals="-3">236000</easyx:EasyX_810741220>
<easyx:EasyX_1629770667 contextRef="ctx11" unitRef="vDKK" decimals="-3">-346000</easyx:EasyX_1629770667>
<ifrs-full:DepreciationExpense contextRef="ctx11" unitRef="vDKK" decimals="-3">2820000</ifrs-full:DepreciationExpense>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">15011000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-dk:ProfitLossInSubsidiaries contextRef="ctx11" unitRef="vDKK" decimals="-3">16893000</ifrs-dk:ProfitLossInSubsidiaries>
<ifrs-full:FinanceIncome contextRef="ctx11" unitRef="vDKK" decimals="-3">11095000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx11" unitRef="vDKK" decimals="-3">744000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx11" unitRef="vDKK" decimals="-3">42255000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx11" unitRef="vDKK" decimals="-3">-1959000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx11" unitRef="vDKK" decimals="-3">44214000</ifrs-full:ProfitLoss>
<easyx:EasyX_484471503 contextRef="ctx11" unitRef="vDKK" decimals="-3">0</easyx:EasyX_484471503>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx11" unitRef="vDKK" decimals="-3">0</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx11" unitRef="vDKK" decimals="-3">44214000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital contextRef="ctx11" unitRef="vDKK" decimals="-3">15011000</ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital>
<ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense contextRef="ctx11" unitRef="vDKK" decimals="-3">2820000</ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx11" unitRef="vDKK" decimals="-3">-21808000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">6603000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">-744000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">0</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">7642000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">-1903000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">0</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">-36262000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">-14526000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx11" unitRef="vDKK" decimals="-3">15794000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx11" unitRef="vDKK" decimals="-3">-12826000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx11" unitRef="vDKK" decimals="-3">0</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-dk:NetSales contextRef="ctx12" unitRef="vDKK" decimals="-3">228228000</ifrs-dk:NetSales>
<easyx:EasyX_1877298653 contextRef="ctx12" unitRef="vDKK" decimals="-3">64404000</easyx:EasyX_1877298653>
<ifrs-full:GrossProfit contextRef="ctx12" unitRef="vDKK" decimals="-3">163824000</ifrs-full:GrossProfit>
<ifrs-full:EmployeeBenefitsExpense contextRef="ctx12" unitRef="vDKK" decimals="-3">135766000</ifrs-full:EmployeeBenefitsExpense>
<easyx:EasyX_1114176354 contextRef="ctx12" unitRef="vDKK" decimals="-3">32105000</easyx:EasyX_1114176354>
<easyx:EasyX_1744132462 contextRef="ctx12" unitRef="vDKK" decimals="-3">27595000</easyx:EasyX_1744132462>
<easyx:EasyX_810741220 contextRef="ctx12" unitRef="vDKK" decimals="-3">0</easyx:EasyX_810741220>
<easyx:EasyX_1629770667 contextRef="ctx12" unitRef="vDKK" decimals="-3">-7964000</easyx:EasyX_1629770667>
<ifrs-full:DepreciationExpense contextRef="ctx12" unitRef="vDKK" decimals="-3">2751000</ifrs-full:DepreciationExpense>
<ifrs-full:ProfitLossFromOperatingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">28761000</ifrs-full:ProfitLossFromOperatingActivities>
<ifrs-dk:ProfitLossInSubsidiaries contextRef="ctx12" unitRef="vDKK" decimals="-3">-963000</ifrs-dk:ProfitLossInSubsidiaries>
<ifrs-full:FinanceIncome contextRef="ctx12" unitRef="vDKK" decimals="-3">11947000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx12" unitRef="vDKK" decimals="-3">453000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx12" unitRef="vDKK" decimals="-3">39292000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx12" unitRef="vDKK" decimals="-3">203000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx12" unitRef="vDKK" decimals="-3">39089000</ifrs-full:ProfitLoss>
<easyx:EasyX_484471503 contextRef="ctx12" unitRef="vDKK" decimals="-3">0</easyx:EasyX_484471503>
<ifrs-full:OtherComprehensiveIncome contextRef="ctx12" unitRef="vDKK" decimals="-3">0</ifrs-full:OtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx12" unitRef="vDKK" decimals="-3">39089000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital contextRef="ctx12" unitRef="vDKK" decimals="-3">28761000</ifrs-dk:CashFlowFromUsedInOperatingActivitiesBeforeChangesInOperatingCapital>
<ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense contextRef="ctx12" unitRef="vDKK" decimals="-3">2751000</ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx12" unitRef="vDKK" decimals="-3">891000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:InterestReceivedClassifiedAsOperatingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">5381000</ifrs-full:InterestReceivedClassifiedAsOperatingActivities>
<ifrs-full:InterestPaidClassifiedAsOperatingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">-453000</ifrs-full:InterestPaidClassifiedAsOperatingActivities>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">0</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">37866000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">-3330000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">0</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">0</ifrs-full:ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">-28971000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:DividendsPaidClassifiedAsFinancingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">-14212000</ifrs-full:DividendsPaidClassifiedAsFinancingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx12" unitRef="vDKK" decimals="-3">-7588000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx12" unitRef="vDKK" decimals="-3">1307000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx12" unitRef="vDKK" decimals="-3">0</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-full:Goodwill contextRef="ctx13" unitRef="vDKK" decimals="-3">415152000</ifrs-full:Goodwill>
<easyx:EasyX_439710371 contextRef="ctx13" unitRef="vDKK" decimals="-3">30562000</easyx:EasyX_439710371>
<ifrs-dk:PatentsAndLicenses contextRef="ctx13" unitRef="vDKK" decimals="-3">17000</ifrs-dk:PatentsAndLicenses>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx13" unitRef="vDKK" decimals="-3">59354000</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx13" unitRef="vDKK" decimals="-3">8491000</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx13" unitRef="vDKK" decimals="-3">17142000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx13" unitRef="vDKK" decimals="-3">0</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx13" unitRef="vDKK" decimals="-3">17053000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx13" unitRef="vDKK" decimals="-3">547771000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx13" unitRef="vDKK" decimals="-3">205000</ifrs-full:Inventories>
<ifrs-full:CurrentTradeReceivables contextRef="ctx13" unitRef="vDKK" decimals="-3">151475000</ifrs-full:CurrentTradeReceivables>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx13" unitRef="vDKK" decimals="-3">8994000</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-dk:CurrentReceivablesFromSubsidaries contextRef="ctx13" unitRef="vDKK" decimals="-3">0</ifrs-dk:CurrentReceivablesFromSubsidaries>
<easyx:EasyX_393878847 contextRef="ctx13" unitRef="vDKK" decimals="-3">11531000</easyx:EasyX_393878847>
<easyx:EasyX_697020188 contextRef="ctx13" unitRef="vDKK" decimals="-3">7500000</easyx:EasyX_697020188>
<ifrs-full:OtherCurrentReceivables contextRef="ctx13" unitRef="vDKK" decimals="-3">8155000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx13" unitRef="vDKK" decimals="-3">7206000</ifrs-full:CurrentPrepayments>
<ifrs-full:TradeAndOtherCurrentReceivables contextRef="ctx13" unitRef="vDKK" decimals="-3">194861000</ifrs-full:TradeAndOtherCurrentReceivables>
<ifrs-full:CashAndCashEquivalents contextRef="ctx13" unitRef="vDKK" decimals="-3">94669000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx13" unitRef="vDKK" decimals="-3">289735000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx13" unitRef="vDKK" decimals="-3">837506000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx13" unitRef="vDKK" decimals="-3">145247000</ifrs-full:IssuedCapital>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx13" unitRef="vDKK" decimals="-3">-6475000</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:RetainedEarnings contextRef="ctx13" unitRef="vDKK" decimals="-3">331041000</ifrs-full:RetainedEarnings>
<ifrs-full:NoncontrollingInterests contextRef="ctx13" unitRef="vDKK" decimals="-3">1774000</ifrs-full:NoncontrollingInterests>
<ifrs-full:Equity contextRef="ctx13" unitRef="vDKK" decimals="-3">471587000</ifrs-full:Equity>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx13" unitRef="vDKK" decimals="-3">10614000</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentProvisions contextRef="ctx13" unitRef="vDKK" decimals="-3">11532000</ifrs-full:NoncurrentProvisions>
<ifrs-full:NoncurrentLiabilities contextRef="ctx13" unitRef="vDKK" decimals="-3">22146000</ifrs-full:NoncurrentLiabilities>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx13" unitRef="vDKK" decimals="-3">29091000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries contextRef="ctx13" unitRef="vDKK" decimals="-3">0</ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx13" unitRef="vDKK" decimals="-3">33645000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx13" unitRef="vDKK" decimals="-3">66211000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx13" unitRef="vDKK" decimals="-3">24177000</ifrs-full:CurrentTaxLiabilitiesCurrent>
<easyx:EasyX_1907713709 contextRef="ctx13" unitRef="vDKK" decimals="-3">157228000</easyx:EasyX_1907713709>
<ifrs-full:DeferredIncomeClassifiedAsCurrent contextRef="ctx13" unitRef="vDKK" decimals="-3">33421000</ifrs-full:DeferredIncomeClassifiedAsCurrent>
<ifrs-full:CurrentLiabilities contextRef="ctx13" unitRef="vDKK" decimals="-3">343773000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx13" unitRef="vDKK" decimals="-3">365919000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx13" unitRef="vDKK" decimals="-3">837506000</ifrs-full:EquityAndLiabilities>
<ifrs-full:Goodwill contextRef="ctx14" unitRef="vDKK" decimals="-3">319249000</ifrs-full:Goodwill>
<easyx:EasyX_439710371 contextRef="ctx14" unitRef="vDKK" decimals="-3">21604000</easyx:EasyX_439710371>
<ifrs-dk:PatentsAndLicenses contextRef="ctx14" unitRef="vDKK" decimals="-3">0</ifrs-dk:PatentsAndLicenses>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx14" unitRef="vDKK" decimals="-3">56996000</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx14" unitRef="vDKK" decimals="-3">2065000</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx14" unitRef="vDKK" decimals="-3">12631000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx14" unitRef="vDKK" decimals="-3">0</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx14" unitRef="vDKK" decimals="-3">18951000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx14" unitRef="vDKK" decimals="-3">431496000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx14" unitRef="vDKK" decimals="-3">1303000</ifrs-full:Inventories>
<ifrs-full:CurrentTradeReceivables contextRef="ctx14" unitRef="vDKK" decimals="-3">141710000</ifrs-full:CurrentTradeReceivables>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx14" unitRef="vDKK" decimals="-3">11546000</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-dk:CurrentReceivablesFromSubsidaries contextRef="ctx14" unitRef="vDKK" decimals="-3">0</ifrs-dk:CurrentReceivablesFromSubsidaries>
<easyx:EasyX_393878847 contextRef="ctx14" unitRef="vDKK" decimals="-3">333000</easyx:EasyX_393878847>
<easyx:EasyX_697020188 contextRef="ctx14" unitRef="vDKK" decimals="-3">7500000</easyx:EasyX_697020188>
<ifrs-full:OtherCurrentReceivables contextRef="ctx14" unitRef="vDKK" decimals="-3">12058000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx14" unitRef="vDKK" decimals="-3">9542000</ifrs-full:CurrentPrepayments>
<ifrs-full:TradeAndOtherCurrentReceivables contextRef="ctx14" unitRef="vDKK" decimals="-3">182689000</ifrs-full:TradeAndOtherCurrentReceivables>
<ifrs-full:CashAndCashEquivalents contextRef="ctx14" unitRef="vDKK" decimals="-3">82294000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx14" unitRef="vDKK" decimals="-3">266285000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx14" unitRef="vDKK" decimals="-3">697781000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx14" unitRef="vDKK" decimals="-3">142123000</ifrs-full:IssuedCapital>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx14" unitRef="vDKK" decimals="-3">-11006000</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:RetainedEarnings contextRef="ctx14" unitRef="vDKK" decimals="-3">255062000</ifrs-full:RetainedEarnings>
<ifrs-full:NoncontrollingInterests contextRef="ctx14" unitRef="vDKK" decimals="-3">2573000</ifrs-full:NoncontrollingInterests>
<ifrs-full:Equity contextRef="ctx14" unitRef="vDKK" decimals="-3">388752000</ifrs-full:Equity>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx14" unitRef="vDKK" decimals="-3">6454000</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentProvisions contextRef="ctx14" unitRef="vDKK" decimals="-3">13876000</ifrs-full:NoncurrentProvisions>
<ifrs-full:NoncurrentLiabilities contextRef="ctx14" unitRef="vDKK" decimals="-3">20330000</ifrs-full:NoncurrentLiabilities>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx14" unitRef="vDKK" decimals="-3">420000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries contextRef="ctx14" unitRef="vDKK" decimals="-3">0</ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx14" unitRef="vDKK" decimals="-3">43374000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx14" unitRef="vDKK" decimals="-3">68270000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx14" unitRef="vDKK" decimals="-3">10601000</ifrs-full:CurrentTaxLiabilitiesCurrent>
<easyx:EasyX_1907713709 contextRef="ctx14" unitRef="vDKK" decimals="-3">138723000</easyx:EasyX_1907713709>
<ifrs-full:DeferredIncomeClassifiedAsCurrent contextRef="ctx14" unitRef="vDKK" decimals="-3">27311000</ifrs-full:DeferredIncomeClassifiedAsCurrent>
<ifrs-full:CurrentLiabilities contextRef="ctx14" unitRef="vDKK" decimals="-3">288699000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx14" unitRef="vDKK" decimals="-3">309029000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx14" unitRef="vDKK" decimals="-3">697781000</ifrs-full:EquityAndLiabilities>
<ifrs-full:Goodwill contextRef="ctx15" unitRef="vDKK" decimals="-3">80832000</ifrs-full:Goodwill>
<easyx:EasyX_439710371 contextRef="ctx15" unitRef="vDKK" decimals="-3">3810000</easyx:EasyX_439710371>
<ifrs-dk:PatentsAndLicenses contextRef="ctx15" unitRef="vDKK" decimals="-3">8000</ifrs-dk:PatentsAndLicenses>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx15" unitRef="vDKK" decimals="-3">710000</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx15" unitRef="vDKK" decimals="-3">0</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx15" unitRef="vDKK" decimals="-3">4609000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx15" unitRef="vDKK" decimals="-3">273659000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx15" unitRef="vDKK" decimals="-3">3948000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx15" unitRef="vDKK" decimals="-3">367576000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx15" unitRef="vDKK" decimals="-3">0</ifrs-full:Inventories>
<ifrs-full:CurrentTradeReceivables contextRef="ctx15" unitRef="vDKK" decimals="-3">40237000</ifrs-full:CurrentTradeReceivables>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx15" unitRef="vDKK" decimals="-3">1151000</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-dk:CurrentReceivablesFromSubsidaries contextRef="ctx15" unitRef="vDKK" decimals="-3">174897000</ifrs-dk:CurrentReceivablesFromSubsidaries>
<easyx:EasyX_393878847 contextRef="ctx15" unitRef="vDKK" decimals="-3">4865000</easyx:EasyX_393878847>
<easyx:EasyX_697020188 contextRef="ctx15" unitRef="vDKK" decimals="-3">0</easyx:EasyX_697020188>
<ifrs-full:OtherCurrentReceivables contextRef="ctx15" unitRef="vDKK" decimals="-3">1998000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx15" unitRef="vDKK" decimals="-3">2291000</ifrs-full:CurrentPrepayments>
<ifrs-full:TradeAndOtherCurrentReceivables contextRef="ctx15" unitRef="vDKK" decimals="-3">225439000</ifrs-full:TradeAndOtherCurrentReceivables>
<ifrs-full:CashAndCashEquivalents contextRef="ctx15" unitRef="vDKK" decimals="-3">17288000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx15" unitRef="vDKK" decimals="-3">242727000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx15" unitRef="vDKK" decimals="-3">610303000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx15" unitRef="vDKK" decimals="-3">145247000</ifrs-full:IssuedCapital>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx15" unitRef="vDKK" decimals="-3">0</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:RetainedEarnings contextRef="ctx15" unitRef="vDKK" decimals="-3">279058000</ifrs-full:RetainedEarnings>
<ifrs-full:NoncontrollingInterests contextRef="ctx15" unitRef="vDKK" decimals="-3">0</ifrs-full:NoncontrollingInterests>
<ifrs-full:Equity contextRef="ctx15" unitRef="vDKK" decimals="-3">424305000</ifrs-full:Equity>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx15" unitRef="vDKK" decimals="-3">0</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentProvisions contextRef="ctx15" unitRef="vDKK" decimals="-3">4286000</ifrs-full:NoncurrentProvisions>
<ifrs-full:NoncurrentLiabilities contextRef="ctx15" unitRef="vDKK" decimals="-3">4286000</ifrs-full:NoncurrentLiabilities>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx15" unitRef="vDKK" decimals="-3">23117000</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries contextRef="ctx15" unitRef="vDKK" decimals="-3">92373000</ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx15" unitRef="vDKK" decimals="-3">1418000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx15" unitRef="vDKK" decimals="-3">12997000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx15" unitRef="vDKK" decimals="-3">0</ifrs-full:CurrentTaxLiabilitiesCurrent>
<easyx:EasyX_1907713709 contextRef="ctx15" unitRef="vDKK" decimals="-3">48243000</easyx:EasyX_1907713709>
<ifrs-full:DeferredIncomeClassifiedAsCurrent contextRef="ctx15" unitRef="vDKK" decimals="-3">3564000</ifrs-full:DeferredIncomeClassifiedAsCurrent>
<ifrs-full:CurrentLiabilities contextRef="ctx15" unitRef="vDKK" decimals="-3">181712000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx15" unitRef="vDKK" decimals="-3">185998000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx15" unitRef="vDKK" decimals="-3">610303000</ifrs-full:EquityAndLiabilities>
<ifrs-full:Goodwill contextRef="ctx16" unitRef="vDKK" decimals="-3">45003000</ifrs-full:Goodwill>
<easyx:EasyX_439710371 contextRef="ctx16" unitRef="vDKK" decimals="-3">0</easyx:EasyX_439710371>
<ifrs-dk:PatentsAndLicenses contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-dk:PatentsAndLicenses>
<ifrs-dk:CompletedDevelopmentProjects contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-dk:CompletedDevelopmentProjects>
<ifrs-dk:DevelopmentProjectsInProgress contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-dk:DevelopmentProjectsInProgress>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx16" unitRef="vDKK" decimals="-3">5299000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx16" unitRef="vDKK" decimals="-3">219128000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx16" unitRef="vDKK" decimals="-3">3619000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx16" unitRef="vDKK" decimals="-3">273049000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-full:Inventories>
<ifrs-full:CurrentTradeReceivables contextRef="ctx16" unitRef="vDKK" decimals="-3">29932000</ifrs-full:CurrentTradeReceivables>
<ifrs-dk:WorkInProgressForThirdPartiesAssets contextRef="ctx16" unitRef="vDKK" decimals="-3">7274000</ifrs-dk:WorkInProgressForThirdPartiesAssets>
<ifrs-dk:CurrentReceivablesFromSubsidaries contextRef="ctx16" unitRef="vDKK" decimals="-3">134507000</ifrs-dk:CurrentReceivablesFromSubsidaries>
<easyx:EasyX_393878847 contextRef="ctx16" unitRef="vDKK" decimals="-3">0</easyx:EasyX_393878847>
<easyx:EasyX_697020188 contextRef="ctx16" unitRef="vDKK" decimals="-3">3235000</easyx:EasyX_697020188>
<ifrs-full:OtherCurrentReceivables contextRef="ctx16" unitRef="vDKK" decimals="-3">3064000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx16" unitRef="vDKK" decimals="-3">2772000</ifrs-full:CurrentPrepayments>
<ifrs-full:TradeAndOtherCurrentReceivables contextRef="ctx16" unitRef="vDKK" decimals="-3">180784000</ifrs-full:TradeAndOtherCurrentReceivables>
<ifrs-full:CashAndCashEquivalents contextRef="ctx16" unitRef="vDKK" decimals="-3">30115000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CurrentAssets contextRef="ctx16" unitRef="vDKK" decimals="-3">210899000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx16" unitRef="vDKK" decimals="-3">483948000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx16" unitRef="vDKK" decimals="-3">142123000</ifrs-full:IssuedCapital>
<ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreads>
<ifrs-full:RetainedEarnings contextRef="ctx16" unitRef="vDKK" decimals="-3">238785000</ifrs-full:RetainedEarnings>
<ifrs-full:NoncontrollingInterests contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-full:NoncontrollingInterests>
<ifrs-full:Equity contextRef="ctx16" unitRef="vDKK" decimals="-3">380908000</ifrs-full:Equity>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentProvisions contextRef="ctx16" unitRef="vDKK" decimals="-3">4434000</ifrs-full:NoncurrentProvisions>
<ifrs-full:NoncurrentLiabilities contextRef="ctx16" unitRef="vDKK" decimals="-3">4434000</ifrs-full:NoncurrentLiabilities>
<ifrs-dk:CurrentPayablesToCreditInstitutions contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-dk:CurrentPayablesToCreditInstitutions>
<ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries contextRef="ctx16" unitRef="vDKK" decimals="-3">33413000</ifrs-dk:TradeAndOtherCurrentPayablesToSubsidiaries>
<ifrs-dk:CurrentPrepaymentsFromCustomers contextRef="ctx16" unitRef="vDKK" decimals="-3">5376000</ifrs-dk:CurrentPrepaymentsFromCustomers>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx16" unitRef="vDKK" decimals="-3">16603000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:CurrentTaxLiabilitiesCurrent contextRef="ctx16" unitRef="vDKK" decimals="-3">0</ifrs-full:CurrentTaxLiabilitiesCurrent>
<easyx:EasyX_1907713709 contextRef="ctx16" unitRef="vDKK" decimals="-3">40788000</easyx:EasyX_1907713709>
<ifrs-full:DeferredIncomeClassifiedAsCurrent contextRef="ctx16" unitRef="vDKK" decimals="-3">2426000</ifrs-full:DeferredIncomeClassifiedAsCurrent>
<ifrs-full:CurrentLiabilities contextRef="ctx16" unitRef="vDKK" decimals="-3">98606000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx16" unitRef="vDKK" decimals="-3">103040000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx16" unitRef="vDKK" decimals="-3">483948000</ifrs-full:EquityAndLiabilities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx17" xml:lang="en">Non-recurring income and expenses from acquisitions</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx17" unitRef="vDKK" decimals="-3">-5594000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx18" xml:lang="en">Non-recurring income and expenses from acquisitions</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx18" unitRef="vDKK" decimals="-3">-12086000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx19" xml:lang="en">Non-recurring income and expenses from acquisitions</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx19" unitRef="vDKK" decimals="-3">236000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx20" xml:lang="en">Non-recurring income and expenses from acquisitions</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx20" unitRef="vDKK" decimals="-3">-827000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx21" xml:lang="en">Cost of incentive scheme</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx21" unitRef="vDKK" decimals="-3">5524000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx22" xml:lang="en">Cost of incentive scheme</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx22" unitRef="vDKK" decimals="-3">1362000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx23" xml:lang="en">Cost of incentive scheme</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx23" unitRef="vDKK" decimals="-3">5524000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx24" xml:lang="en">Cost of incentive scheme</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx24" unitRef="vDKK" decimals="-3">1362000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx25" xml:lang="en">Cash flow from primary activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx25" unitRef="vDKK" decimals="-3">141891000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx26" xml:lang="en">Cash flow from primary activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx26" unitRef="vDKK" decimals="-3">117554000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx27" xml:lang="en">Cash flow from primary activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx27" unitRef="vDKK" decimals="-3">1783000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx28" xml:lang="en">Cash flow from primary activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx28" unitRef="vDKK" decimals="-3">32938000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx29" xml:lang="en">Net increase in development projects</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx29" unitRef="vDKK" decimals="-3">-28260000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx30" xml:lang="en">Net increase in development projects</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx30" unitRef="vDKK" decimals="-3">-24951000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx31" xml:lang="en">Net increase in development projects</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx31" unitRef="vDKK" decimals="-3">-731000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx32" xml:lang="en">Net increase in development projects</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx32" unitRef="vDKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx33" xml:lang="en">Acquisition of subsidiaries and activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx33" unitRef="vDKK" decimals="-3">-94044000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx34" xml:lang="en">Acquisition of subsidiaries and activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx34" unitRef="vDKK" decimals="-3">-78137000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx35" xml:lang="en">Acquisition of subsidiaries and activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx35" unitRef="vDKK" decimals="-3">-36591000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx36" xml:lang="en">Acquisition of subsidiaries and activities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx36" unitRef="vDKK" decimals="-3">-39543000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx37" xml:lang="en">Capital increase in affiliated companies</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx37" unitRef="vDKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx38" xml:lang="en">Capital increase in affiliated companies</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx38" unitRef="vDKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx39" xml:lang="en">Capital increase in affiliated companies</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx39" unitRef="vDKK" decimals="-3">-22030000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx40" xml:lang="en">Capital increase in affiliated companies</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx40" unitRef="vDKK" decimals="-3">-19580000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx41" xml:lang="en">Dividends received from subsidiaries</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx41" unitRef="vDKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx42" xml:lang="en">Dividends received from subsidiaries</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx42" unitRef="vDKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx43" xml:lang="en">Dividends received from subsidiaries</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx43" unitRef="vDKK" decimals="-3">24993000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx44" xml:lang="en">Dividends received from subsidiaries</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities contextRef="ctx44" unitRef="vDKK" decimals="-3">33482000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInInvestingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx45" xml:lang="en">Proceeds from capital increase/warrants exercised</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx45" unitRef="vDKK" decimals="-3">7203000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx46" xml:lang="en">Proceeds from capital increase/warrants exercised</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx46" unitRef="vDKK" decimals="-3">6624000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx47" xml:lang="en">Proceeds from capital increase/warrants exercised</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx47" unitRef="vDKK" decimals="-3">7203000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx48" xml:lang="en">Proceeds from capital increase/warrants exercised</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx48" unitRef="vDKK" decimals="-3">6624000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx49" xml:lang="en">Overdraft facilities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx49" unitRef="vDKK" decimals="-3">28670000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx50" xml:lang="en">Overdraft facilities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx50" unitRef="vDKK" decimals="-3">-5668000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx51" xml:lang="en">Overdraft facilities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx51" unitRef="vDKK" decimals="-3">23117000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx52" xml:lang="en">Overdraft facilities</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx52" unitRef="vDKK" decimals="-3">0</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx53" unitRef="vDKK" decimals="-3">82294000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx54" unitRef="vDKK" decimals="-3">99018000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx55" unitRef="vDKK" decimals="-3">30115000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx56" unitRef="vDKK" decimals="-3">28808000</ifrs-full:CashAndCashEquivalents>
</xbrli:xbrl>