Assets
| Type | Time | Amount | Unit |
|---|---|---|---|
| ifrs-full:Assets | 2017-09-30 | 249989000 | vDKK |
| ifrs-full:Assets | 2016-09-30 | 275639000 | vDKK |
| ifrs-full:Assets | 2017-09-30 | 171670000 | vDKK |
| ifrs-full:Assets | 2016-09-30 | 187343000 | vDKK |
Revenue
| Type | Start date | End date | Amount | Unit |
|---|
XML
See the xml submitted here:
XML: http://regnskaber.virk.dk/81187524/ZG9rdW1lbnRsYWdlcjovLzAzL2YyLzdhLzMxL2M3L2ViYmMtNGI4ZC1hMTQ5LTFkMWFlZjI5ZWRhZQ.xml
Separator
The full data:
<?xml version="1.0" encoding="UTF-8"?><!-- Version: 1.1.695.0 --><!-- Document created: 23-01-2018 16:54:11 --><!-- Created by: XBRL Wizard, EasyX --><xbrli:xbrl xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xmlns:link="http://www.xbrl.org/2003/linkbase" xmlns:xbrldi="http://xbrl.org/2006/xbrldi" xmlns:xbrli="http://www.xbrl.org/2003/instance" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:iso4217="http://www.xbrl.org/2003/iso4217" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:entry03-ifrs-dk_2014-12-20="http://xbrl.dcca.dk/ifrs-dk/entry03-ifrs-dk_2014-12-20" xmlns:xl="http://www.xbrl.org/2003/XLink" xmlns:ifrs-full="http://xbrl.ifrs.org/taxonomy/2014-03-05/ifrs-full" xmlns:nonnum="http://www.xbrl.org/dtr/type/non-numeric" xmlns:num="http://www.xbrl.org/dtr/type/numeric" xmlns:xbrldt="http://xbrl.org/2005/xbrldt" xmlns:info="http://xbrl.iasb.org/info" xmlns:ifrs-mc="http://xbrl.ifrs.org/taxonomy/2014-03-05/ifrs-mc" xmlns:rol_ifrs-dk_105.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_105.00_2014-12-20" xmlns:tch="http://xbrl.dcca.dk/tch" xmlns:gen="http://xbrl.org/2008/generic" xmlns:ref="http://www.xbrl.org/2006/ref" xmlns:entry="http://entry" xmlns:net="http://www.xbrl.org/2009/role/net" xmlns:reference="http://xbrl.org/2008/reference" xmlns:negated="http://www.xbrl.org/2009/role/negated" xmlns:cmn="http://xbrl.dcca.dk/cmn" xmlns:label="http://xbrl.org/2008/label" xmlns:rol_ifrs-dk_110.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_110.00_2014-12-20" xmlns:rol_ifrs-dk_210.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_210.00_2014-12-20" xmlns:rol_ifrs-dk_310.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_310.00_2014-12-20" xmlns:rol_ifrs-dk_330.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_330.00_2014-12-20" xmlns:rol_ifrs-dk_420.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_420.00_2014-12-20" xmlns:rol_ifrs-dk_520.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_520.00_2014-12-20" xmlns:rol_ifrs-dk_610.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_610.00_2014-12-20" xmlns:rol_ifrs-dk_710.00_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_710.00_2014-12-20" xmlns:rol_ifrs-dk_8NN.NN_2014-12-20="http://xbrl.dcca.dk/role/ifrs-dk/rol_ifrs-dk_8NN.NN_2014-12-20" xmlns:rol_dim="http://xbrl.ifrs.org/role/ifrs/dimensions" xmlns:ifrs-dk="http://xbrl.dcca.dk/ifrs-dk-cor_2014-12-20" xmlns:entry-sob="http://xbrl.dcca.dk/entry-sob" xmlns:sob="http://xbrl.dcca.dk/sob" xmlns:rol_sob_300.00_2014-12-20="http://xbrl.dcca.dk/role/sob/rol_sob_300.00_2014-12-20" xmlns:cmn_rol="http://archprod.service.eogs.dk/taxonomy/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/inte_20180123/inte_entry_20180123.xsd"/>
<xbrli:context id="ctx1">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx2">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx4">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx5">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx6">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx7">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="cmn:IdentificationOfMemberOfSupervisoryBoardAxis">
<cmn:memberOfBoardIdentifier>4</cmn:memberOfBoardIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx8">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx11">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2017-09-30</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx12">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-09-30</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx13">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx14">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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="ctx15">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>2</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx16">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>3</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx17">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx18">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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="ctx19">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>6</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx20">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>7</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx21">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx22">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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="ctx23">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>10</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx24">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>11</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx25">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>12</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx26">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>13</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx27">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>14</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx28">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>15</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx29">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>16</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx30">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>17</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx31">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>18</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx32">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInOperatingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>19</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx33">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx34">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx35">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>2</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx36">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:typedMember dimension="ifrs-dk:IdentificationOfComponentOfCashFlowsFromUsedInFinancingActivitiesDimension">
<ifrs-dk:componentOfCashFlowsIdentifier>3</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx37">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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="ctx38">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-10-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx39">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2015-10-01</xbrli:instant>
</xbrli:period>
</xbrli:context>
<xbrli:context id="ctx40">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx41">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</xbrli:endDate>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx42">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2017-09-30</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx43">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-09-30</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx44">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>20</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx45">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>21</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx46">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>22</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx47">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>23</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx48">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>24</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx49">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>25</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx50">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>26</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx51">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>27</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx52">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>28</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx53">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>29</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx54">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>30</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx55">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>31</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx56">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>32</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx57">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>33</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx58">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>34</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx59">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>35</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx60">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>36</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx61">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>37</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx62">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>38</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx63">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>39</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx64">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>5</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx65">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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="ctx66">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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="ctx67">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2016-10-01</xbrli:startDate>
<xbrli:endDate>2017-09-30</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>8</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx68">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:startDate>2015-10-01</xbrli:startDate>
<xbrli:endDate>2016-09-30</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>9</ifrs-dk:componentOfCashFlowsIdentifier>
</xbrldi:typedMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx69">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2016-10-01</xbrli:instant>
</xbrli:period>
<xbrli:scenario>
<xbrldi:explicitMember dimension="ifrs-full:ConsolidatedAndSeparateFinancialStatementsAxis">ifrs-full:SeparateMember</xbrldi:explicitMember>
</xbrli:scenario>
</xbrli:context>
<xbrli:context id="ctx70">
<xbrli:entity>
<xbrli:identifier scheme="http://www.dcca.dk/cvr">42578118</xbrli:identifier>
</xbrli:entity>
<xbrli:period>
<xbrli:instant>2015-10-01</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:ReportingPeriodStartDate contextRef="ctx1">2016-10-01</gsd:ReportingPeriodStartDate>
<gsd:ReportingPeriodEndDate contextRef="ctx1">2017-09-30</gsd:ReportingPeriodEndDate>
<sob:StatementByExecutiveAndSupervisoryBoards contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">LEDELSENS REGNSKABSPÃ
TEGNING</td></tr></table></sob:StatementByExecutiveAndSupervisoryBoards>
<sob:IdentificationOfApprovedAnnualReport contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Bestyrelse og direktion har dags dato behandlet og godkendt</td></tr><tr><td colspan="1">Ã¥rsrapporten for 2016/17 for InterMail A/S.</td></tr></table></sob:IdentificationOfApprovedAnnualReport>
<sob:ConfirmationThatAnnualReportIsPresentedInAccordanceWithRequirementsProvidedForByLegislationAnyStandardsAndRequirementsProvidedByArticlesOfAssociationOrByAgreement contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ã
rsrapporten er aflagt i overensstemmelse med International</td></tr><tr><td colspan="1">Financial Reporting Standards som godkendt af EU og yderÂ</td></tr><tr><td colspan="1">ligere danske oplysningskrav til Ã¥rsrapporter for børsnoterede</td></tr><tr><td colspan="1">selskaber.</td></tr><tr><td colspan="1">Vi anser den valgte regnskabspraksis for Âhensigtsmæssig,</td></tr><tr><td colspan="1">ÂsÃ¥ledes at Ã¥rsrapporten giver et retvisende billede af</td></tr><tr><td colspan="1">koncernÂens og moderselskabets aktiver og passiver, finan-</td></tr><tr><td colspan="1">sielle stilling pr. 30. september 2017 samt resultat af kon-</td></tr><tr><td colspan="1">cernens og moderselskabets aktiviteter og pengestrømme</td></tr><tr><td colspan="1">for regnskabsÃ¥ret 1. oktober 2016 - 30. september 2017.</td></tr></table></sob:ConfirmationThatAnnualReportIsPresentedInAccordanceWithRequirementsProvidedForByLegislationAnyStandardsAndRequirementsProvidedByArticlesOfAssociationOrByAgreement>
<sob:ManagementsStatementAboutManagementsReview contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Det er endvidere vores opfattelse, at ledelsesberetningen</td></tr><tr><td colspan="1">Âindeholder en retvisende redegørelse for udviklingen i</td></tr><tr><td colspan="1">Âkoncernens og moderselskabets aktiviteter og økonomiske</td></tr><tr><td colspan="1">forhold, Ã¥rets resultat og af koncernens og moderselska-</td></tr><tr><td colspan="1">bets finansielle stilling som helhed og en beskrivelse af de</td></tr><tr><td colspan="1">Âvæsentligste risici og usikkerhedsfaktorer, som koncernen stÃ¥r</td></tr><tr><td colspan="1">overfor. Vi henviser særligt til note 21 om finansielle risici.</td></tr></table></sob:ManagementsStatementAboutManagementsReview>
<sob:RecommendationForApprovalOfAnnualReportByGeneralMeeting contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">Ã
rsrapporten indstilles til generalforsamlingens godkendelse.</td></tr></table></sob:RecommendationForApprovalOfAnnualReportByGeneralMeeting>
<sob:PlaceOfSignatureOfStatement contextRef="ctx1" xml:lang="da">Hvidovre</sob:PlaceOfSignatureOfStatement>
<sob:DateOfApprovalOfAnnualReport contextRef="ctx1">2017-12-19</sob:DateOfApprovalOfAnnualReport>
<arr:IndependentAuditorsReportsAudit contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">DEN UAFHÃNGIGE REVISORS REVISIONSPÃ
TEGNING</td></tr></table></arr:IndependentAuditorsReportsAudit>
<arr:AddresseeOfAuditorsReportOnAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">TIL KAPITALEJERNE I INTERMAIL A/S</td></tr></table></arr:AddresseeOfAuditorsReportOnAuditedFinancialStatements>
<arr:OpinionOnAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">KONKLUSION</td></tr><tr><td colspan="1">Vi har revideret koncernregnskabet og Ã¥rsregnskabet for</td></tr><tr><td colspan="1">InterMail A/S for regnskabsÃ¥ret 1. oktober 2016 â 30. sep-</td></tr><tr><td colspan="1">tember 2017, der omfatter resultatopgørelse, totalindkom-</td></tr><tr><td colspan="1">stopgørelse, balance, egenkapitalopgørelse, pengestrøms-</td></tr><tr><td colspan="1">opgørelse og noter, herunder anvendt regnskabspraksis,</td></tr><tr><td colspan="1">for sÃ¥vel koncernen som selskabet. Koncernregnskabet</td></tr><tr><td colspan="1">og Ã¥rsregnskabet udarbejdes efter International Financial</td></tr><tr><td colspan="1">Reporting Standards som godkendt af EU og yderligere krav</td></tr><tr><td colspan="1">i Ã¥rsregnskabsloven.</td></tr><tr><td colspan="1">Det er vores opfattelse, at koncernregnskabet og Ã¥rsregnÂ</td></tr><tr><td colspan="1">skabet giver et retvisende billede af koncernens og selska-</td></tr><tr><td colspan="1">bets aktiver, passiver og finansielle stilling pr. 30. september</td></tr><tr><td colspan="1">2017 samt af resultatet af koncernens og selskabets</td></tr><tr><td colspan="1">aktiviteter og pengestrømme for regnskabsÃ¥ret 1. oktober</td></tr><tr><td colspan="1">2016 â 30. september 2017 i overensstemmelse med</td></tr><tr><td colspan="1">International Financial Reporting Standards som godkendt af</td></tr><tr><td colspan="1">EU og yderligere krav i Ã¥rsregnskabsloven.</td></tr></table></arr:OpinionOnAuditedFinancialStatements>
<arr:DescriptionOfQualificationsOfAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">GRUNDLAG FOR KONKLUSION</td></tr><tr><td colspan="1">Vi har udført vores revision i overensstemmelse med inter-</td></tr><tr><td colspan="1">nationale standarder om revision og de yderligere krav, der</td></tr><tr><td colspan="1">er gældende i Danmark. Vores ansvar ifølge disse standarder</td></tr><tr><td colspan="1">og krav er nærmere beskrevet i revisionspÃ¥tegningens afsnit</td></tr><tr><td colspan="1">âRevisors ansvar for revisionen af koncernregnskabet og</td></tr><tr><td colspan="1">Ã¥rsregnskabetâ. Vi er uafhængige af koncernen i overens-</td></tr><tr><td colspan="1">stemmelse med internationale etiske regler for revisorer</td></tr><tr><td colspan="1">IESBAâs Etiske regler) og de yderligere krav, der er gældende</td></tr><tr><td colspan="1">i Danmark, ligesom vi har opfyldt vores øvrige etiske</td></tr><tr><td colspan="1">forpligtelser i henhold til disse regler og krav. Det er vores</td></tr><tr><td colspan="1">opfattelse, at det opnÃ¥ede revisionsbevis er tilstrækkeligt og</td></tr><tr><td colspan="1">egnet som grundlag for vores konklusion.</td></tr></table></arr:DescriptionOfQualificationsOfAuditedFinancialStatements>
<arr:SupplementaryInformationOnMattersPertainingToAuditedFinancialStatement contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">FREMHÃVELSER AF FORHOLD I REGNSKABET</td></tr><tr><td colspan="1">Vi har pÃ¥ tidspunktet for regnskabsaflæggelsen fÃ¥et oplyst</td></tr><tr><td colspan="1">af selskabets ledelse, at der efter balancedagen er opnÃ¥et</td></tr><tr><td colspan="1">enighed med koncernens bankforbindelser, konvertible lÃ¥nÂ</td></tr><tr><td colspan="1">givere og væsentlige aktionærer om koncernens fremadret-</td></tr><tr><td colspan="1">tede finansieringsforhold. Dette medfører værdireguleringer</td></tr><tr><td colspan="1">af koncernens aktiver og gældsforpligtelser, som netto</td></tr><tr><td colspan="1">forventes at udgøre i niveauet 0 kr. Der henvises til note 21</td></tr><tr><td colspan="1">for beskrivelse heraf.</td></tr></table></arr:SupplementaryInformationOnMattersPertainingToAuditedFinancialStatement>
<arr:KeyAuditMattersAudit contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">CENTRALE FORHOLD VED REVISIONEN</td></tr><tr><td colspan="1">Centrale forhold ved revisionen er de forhold, der efter vores</td></tr><tr><td colspan="1">faglige vurdering var mest betydelige ved vores revision</td></tr><tr><td colspan="1">af koncernregnskabet og Ã¥rsregnskabet for regnskabsÃ¥ret</td></tr><tr><td colspan="1">1. oktober 2016 â 30. september 2017. Disse forhold blev</td></tr><tr><td colspan="1">behandlet som led i vores revision af koncernregnskabet og</td></tr><tr><td colspan="1">Ã¥rsregnskabet som helhed og udformningen af vores kon-</td></tr><tr><td colspan="1">klusion herom. Vi afgiver ikke nogen særskilt konklusion om</td></tr><tr><td colspan="1">disse forhold.</td></tr><tr><td colspan="1">GOODWILL</td></tr><tr><td colspan="1">Den regnskabsmæssige værdi af goodwill udgør pr.</td></tr><tr><td colspan="1">30. september 2017 49,6 mio.kr. (30. september 2016</td></tr><tr><td colspan="1">50,6 mio.kr.), og er sÃ¥ledes væsentlig for regnskabet. Der</td></tr><tr><td colspan="1">foretages Ã¥rligt værdiforringelsestest af goodwill baseret</td></tr><tr><td colspan="1">pÃ¥ fremtidige forventede pengestrømme.</td></tr><tr><td colspan="1">Den Ã¥rlige værdiforringelsestest udfordrer om den regn-</td></tr><tr><td colspan="1">skabsmæssige værdi for den købte goodwill fortsat er</td></tr><tr><td colspan="1">tilstede.</td></tr><tr><td colspan="1">Ved værdiforringelsestesten udøver ledelsen væsent-</td></tr><tr><td colspan="1">lige skøn, herunder opgørelse af skønnede fremtidige</td></tr><tr><td colspan="1">pengestrømme baseret pÃ¥ budgetter for 2017/18 og</td></tr><tr><td colspan="1">fremskrivninger for 2018/19-2020/21, fastsættelse af</td></tr><tr><td colspan="1">diskonteringsfaktor og vækstfaktoren i terminalperioden.</td></tr><tr><td colspan="1">Vi har vurderet, at værdiforringelsestest af goodwill er et</td></tr><tr><td colspan="1">centralt forhold ved revisionen som følge af de væsentlige</td></tr><tr><td colspan="1">skøn, ledelsen skal udøve i forbindelse med værdifor-</td></tr><tr><td colspan="1">ringelsestesten.</td></tr><tr><td colspan="1">Den af ledelsen anvendte metode for værdiforringelsesÂ</td></tr><tr><td colspan="1">test af goodwill og de væsentlige elementer heri og</td></tr><tr><td colspan="1">forudsætninger herfor er beskrevet i regnskabets note 11.</td></tr><tr><td colspan="1">KONCERNENS LIKVIDITETSBEREDSKAB</td></tr><tr><td colspan="1">Koncernen har betydelige gældsforpligtelser i form af</td></tr><tr><td colspan="1">konvertible gældsbreve, ansvarlige lÃ¥n, lÃ¥n fra pengeÂ</td></tr><tr><td colspan="1">institutter og prioritetslÃ¥n.</td></tr><tr><td colspan="1">For ansvarlige lÃ¥n og lÃ¥n fra pengeinstitutter forhandler</td></tr><tr><td colspan="1">koncernen Ã¥rligt om forlængelse af lÃ¥neaftale. For-</td></tr><tr><td colspan="1">længelsen har sædvanligvis en varighed pÃ¥ 12-15</td></tr><tr><td colspan="1">mÃ¥neder, og skal som udgangspunkt genforhandles og</td></tr><tr><td colspan="1">aftales inden udløbet af regnskabsÃ¥ret.</td></tr><tr><td colspan="1">For konvertible gældsbreve er indgÃ¥et aftale som udløber 30. juni 2018.</td></tr><tr><td colspan="1">For at sikre at koncernen har den nødvendige likvidi-</td></tr><tr><td colspan="1">tetsberedskab til rÃ¥dighed pr. balancetidspunktet skal</td></tr><tr><td colspan="1">koncernen have indgÃ¥et aftaler med banker og øvrige</td></tr><tr><td colspan="1">finansieringskilder. LÃ¥nene er yderligere beskrevet i</td></tr><tr><td colspan="1">regnskabets noter 19-21.</td></tr><tr><td colspan="1">FORHOLDET ER BEHANDLET SÃ
LEDES I REVISIONEN</td></tr><tr><td colspan="1">Vi har opnÃ¥et en forstÃ¥else af ledelsens proces for og</td></tr><tr><td colspan="1">kontrol med værdiforringelsestest af goodwill samt</td></tr><tr><td colspan="1">sikret os, at de anvendte metoder og principper er</td></tr><tr><td colspan="1">uændrede i forhold til Ã¥ret før. Vi har endvidere testet</td></tr><tr><td colspan="1">nøjagtighed og fuldstændighed af den model, der er</td></tr><tr><td colspan="1">anvendt ved værdiforringelsestesten.</td></tr><tr><td colspan="1">Vi har vurderet værdiforringelsestesten af goodwill</td></tr><tr><td colspan="1">ved at indhente og vurdere ledelsens opgørelse af</td></tr><tr><td colspan="1">skønnede fremtidige pengestrømme og afstemme</td></tr><tr><td colspan="1">disse til de seneste ledelsesgodkendte budgetter og</td></tr><tr><td colspan="1">fremskrivninger. Vi har vurderet væsentlige forudsæt-</td></tr><tr><td colspan="1">ninger for de fremtidige pengestrømme. Vi har vurderet</td></tr><tr><td colspan="1">ledelsens opgørelse af diskonteringsfaktoren. Vi har</td></tr><tr><td colspan="1">vurderet rimeligheden af ledelsens skønnede fremtidige</td></tr><tr><td colspan="1">pengestrømme, investeringer og indtjening i lyset af,</td></tr><tr><td colspan="1">hvordan historiske budgetter er realiseret og den aktuelle</td></tr><tr><td colspan="1">indtjening.</td></tr><tr><td colspan="1">Vi har vurderet de af ledelsen udarbejdede følsomhedsÂ</td></tr><tr><td colspan="1">analyser af væsentlige modelvariable herunder</td></tr><tr><td colspan="1">diskonteringsfaktor, vækstrater, pengestrømme og</td></tr><tr><td colspan="1">indtjeningen.</td></tr><tr><td colspan="1">Selskabet har pr. 30. september 2017 ikke indgÃ¥et</td></tr><tr><td colspan="1">endelig aftale om forlængelse af konvertible gælds-</td></tr><tr><td colspan="1">breve, ansvarlige lÃ¥n samt lÃ¥n fra pengeinstitutter,</td></tr><tr><td colspan="1">hvorfor lÃ¥nene er præsenteret som kortfristede gælds-</td></tr><tr><td colspan="1">forpligtelser.</td></tr><tr><td colspan="1">Koncernen har efter balancedagen opnÃ¥et enighed</td></tr><tr><td colspan="1">med koncernens lÃ¥ngivere omkring de fremadrettede</td></tr><tr><td colspan="1">finansieringsforhold. Vi har modtaget og gennemgÃ¥et</td></tr><tr><td colspan="1">disse med henblik pÃ¥ at vurdere, om koncernen har det</td></tr><tr><td colspan="1">nødvendige likviditetsberedskab til rÃ¥dighed i en periode</td></tr><tr><td colspan="1">pÃ¥ minimum 12 mÃ¥neder fra 1. oktober 2017.</td></tr><tr><td colspan="1">Samtidig har vi gennemgÃ¥et koncernens budget</td></tr><tr><td colspan="1">2017/18 med henblik pÃ¥ at sikre, at budgettet under-</td></tr><tr><td colspan="1">støtter aftale om lÃ¥neforhold samt det forventede og</td></tr><tr><td colspan="1">aftalte likviditetsberedskab.</td></tr></table></arr:KeyAuditMattersAudit>
<arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">UDTALELSE OM LEDELSESBERETNINGEN</td></tr><tr><td colspan="1">Ledelsen er ansvarlig for ledelsesberetningen.</td></tr><tr><td colspan="1">Vores konklusion om koncernregnskabet og årsregnskabet</td></tr><tr><td colspan="1">omfatter ikke ledelsesberetningen, og vi udtrykker ingen</td></tr><tr><td colspan="1">form for konklusion med sikkerhed om ledelsesberetningen.</td></tr><tr><td colspan="1">I tilknytning til vores revision af koncernregnskabet og</td></tr><tr><td colspan="1">årsregnskabet er det vores ansvar at læse ledelsesberetnin-</td></tr><tr><td colspan="1">gen og i den forbindelse overveje, om ledelsesberetningen</td></tr><tr><td colspan="1">er væsentligt inkonsistent med koncernregnskabet eller</td></tr><tr><td colspan="1">årsregnskabet, eller vores viden opnået ved revisionen eller</td></tr><tr><td colspan="1">på anden måde synes at indeholde væsentlig fejlinformation.</td></tr><tr><td colspan="1">Vores ansvar er derudover at overveje, om ledelsesberetningen</td></tr><tr><td colspan="1">indeholder krævede oplysninger i henhold til årsregnskabsloven.</td></tr><tr><td colspan="1">Baseret på det udførte arbejde er det vores opfattelse, at</td></tr><tr><td colspan="1">ledelsesberetningen er i overensstemmelse med koncern-</td></tr><tr><td colspan="1">regnskabet og årsregnskabet og er udarbejdet i overens-</td></tr><tr><td colspan="1">stemmelse med årsregnskabslovens krav. Vi har ikke fundet</td></tr><tr><td colspan="1">væsentlig fejlinformation i ledelsesberetningen.</td></tr></table></arr:StatementOnManagementsReviewAuditorsReportOnAuditedFinancialStatements>
<arr:StatementOfExecutiveAndSupervisoryBoardsResponsibilityForFinancialStatements contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="1">LEDELSENS ANSVAR FOR KONCERNREGNSKABET OG Ã
RSREGNSKABET</td></tr><tr><td colspan="1">Ledelsen har ansvaret for udarbejdelsen af et koncernregn-</td></tr><tr><td colspan="1">skab og et årsregnskab, der giver et retvisende billede i</td></tr><tr><td colspan="1">overensstemmelse med International Financial Reporting</td></tr><tr><td colspan="1">Standards som godkendt af EU og yderligere krav i årsregn-</td></tr><tr><td colspan="1">skabsloven. Ledelsen har endvidere ansvaret for den interne</td></tr><tr><td colspan="1">kontrol, som ledelsen anser for nødvendig for at udarbejde et</td></tr><tr><td colspan="1">koncernregnskab og et årsregnskab uden væsentlig fejlinfor-</td></tr><tr><td colspan="1">mation, uanset om denne skyldes besvigelser eller fejl.</td></tr><tr><td colspan="1">Ved udarbejdelsen af koncernregnskabet og årsregnskabet er</td></tr><tr><td colspan="1">ledelsen ansvarlig for at vurdere koncernens og selskabets</td></tr><tr><td colspan="1">evne til at fortsætte driften, at oplyse om forhold vedrørende</td></tr><tr><td colspan="1">fortsat drift, hvor dette er relevant, samt at udarbejde</td></tr><tr><td colspan="1">koncernregnskabet og årsregnskabet på grundlag af regn-</td></tr><tr><td colspan="1">skabsprincippet om fortsat drift, medmindre ledelsen enten</td></tr><tr><td colspan="1">har til hensigt at likvidere koncernen eller selskabet, indstille</td></tr><tr><td colspan="1">driften eller ikke har andet realistisk alternativ end at gøre</td></tr><tr><td colspan="1">dette.</td></tr></table></arr:StatementOfExecutiveAndSupervisoryBoardsResponsibilityForFinancialStatements>
<arr:StatementOfAuditorsResponsibilityForAuditAndAuditPerformed contextRef="ctx1" xml:lang="da"><table xmlns="http://www.w3.org/1999/xhtml" style="border-right: 0px; border-top: 0px; border-left: 0px; width: 650px; border-bottom: 0px; border-collapse: collapse" width="100%"><tr><td colspan="2">REVISORANSVAR FOR REVISIONEN AF ÂKONCERNREGNSKABET OG Ã
RSREGNSKABET</td></tr><tr><td colspan="2">Vores mÃ¥l er at opnÃ¥ høj grad af sikkerhed for, om koncern-</td></tr><tr><td colspan="2">regnskabet og Ã¥rsregnskabet som helhed er uden væsentlig</td></tr><tr><td colspan="2">fejlinformation, uanset om denne skyldes besvigelser eller</td></tr><tr><td colspan="2">fejl, og at afgive en revisionspÃ¥tegning med en konklusion.</td></tr><tr><td colspan="2">Høj grad af sikkerhed er et højt niveau af sikkerhed, men</td></tr><tr><td colspan="2">er ikke en garanti for, at en revision, der udføres i overens-</td></tr><tr><td colspan="2">stemmelse med internationale standarder om revision og de</td></tr><tr><td colspan="2">yderligere krav, der er gældende i Danmark, altid vil afdække</td></tr><tr><td colspan="2">væsentlig fejlinformation, nÃ¥r sÃ¥dan findes. Fejlinformationer</td></tr><tr><td colspan="2">kan opstÃ¥ som følge af besvigelser eller fejl og kan betragtes</td></tr><tr><td colspan="2">som væsentlige, hvis det med rimelighed kan forventes, at</td></tr><tr><td colspan="2">de enkeltvis eller samlet har indflydelse pÃ¥ de økonomiske</td></tr><tr><td colspan="2">beslutninger, som regnskabsbrugerne træffer pÃ¥ grundlag af</td></tr><tr><td colspan="2">koncernregnskabet og Ã¥rsregnskabet.</td></tr><tr><td colspan="2">Som led i en revision, der udføres i overensstemmelse med</td></tr><tr><td colspan="2">internationale standarder om revision og de yderligere krav,</td></tr><tr><td colspan="2">der er gældende i Danmark, foretager vi faglige vurderinger</td></tr><tr><td colspan="2">og opretholder professionel skepsis under revisionen. Herud-</td></tr><tr><td colspan="2">over</td></tr><tr><td>â¢</td><td>Identificerer og vurderer vi risikoen for væsentlig fejlinfor-</td></tr><tr><td /><td>mation i koncernregnskabet og Ã¥rsregnskabet, uanset om</td></tr><tr><td /><td>denne skyldes besvigelser eller fejl, udformer og udfører</td></tr><tr><td /><td>revisionshandlinger som reaktion pÃ¥ disse risici samt</td></tr><tr><td /><td>opnÃ¥r revisionsbevis, der er tilstrækkeligt og egnet til at</td></tr><tr><td /><td>danne grundlag for vores konklusion. Risikoen for ikke at</td></tr><tr><td /><td>opdage væsentlig fejlinformation forÃ¥rsaget af besvigel-</td></tr><tr><td /><td>ser er højere end ved væsentlig fejlinformation forÃ¥rsaget</td></tr><tr><td /><td>af fejl, idet besvigelser kan omfatte sammensværgelser,</td></tr><tr><td /><td>dokumentfalsk, bevidste udeladelser, vildledning eller</td></tr><tr><td /><td>tilsidesættelse af intern kontrol.</td></tr><tr><td>â¢</td><td>OpnÃ¥r vi forstÃ¥else af den interne kontrol med relevans</td></tr><tr><td /><td>for revisionen for at kunne udforme revisionshandlinger,</td></tr><tr><td /><td>der er passende efter omstændighederne, men ikke for</td></tr><tr><td /><td>at kunne udtrykke en konklusion om effektiviteten af</td></tr><tr><td /><td>koncernens og selskabets interne kontrol.</td></tr><tr><td>â¢</td><td>Tager vi stilling til, om den regnskabspraksis, som er</td></tr><tr><td /><td>anvendt af ledelsen, er passende, samt om de regn-</td></tr><tr><td /><td>skabsmæssige skøn og tilknyttede oplysninger, som</td></tr><tr><td /><td>ledelsen har udarbejdet, er rimelige.</td></tr><tr><td>â¢</td><td>Konkluderer vi, om ledelsens udarbejdelse af koncern-</td></tr><tr><td /><td>regnskabet og Ã¥rsregnskabet pÃ¥ grundlag af regnskabs-</td></tr><tr><td /><td>princippet om fortsat drift er passende, samt om der</td></tr><tr><td /><td>pÃ¥ grundlag af det opnÃ¥ede revisionsbevis er væsentlig</td></tr><tr><td /><td>usikkerhed forbundet med begivenheder eller forhold, der</td></tr><tr><td /><td>kan skabe betydelig tvivl om koncernens og selskabets</td></tr><tr><td /><td>evne til at fortsætte driften. Hvis vi konkluderer, at der er</td></tr><tr><td /><td>en væsentlig usikkerhed, skal vi i vores revisionspÃ¥teg-</td></tr><tr><td /><td>ning gøre opmærksom pÃ¥ oplysninger herom i koncern-</td></tr><tr><td /><td>regnskabet og Ã¥rsregnskabet eller, hvis sÃ¥danne oplys-</td></tr><tr><td /><td>ninger ikke er tilstrækkelige, modificere vores konklusion.</td></tr><tr><td /><td>Vores konklusioner er baseret pÃ¥ det revisionsbevis, der</td></tr><tr><td /><td>er opnÃ¥et frem til datoen for vores revisionspÃ¥tegning.</td></tr><tr><td /><td>Fremtidige begivenheder eller forhold kan dog medføre,</td></tr><tr><td /><td>at koncernen og selskabet ikke længere kan fortsætte</td></tr><tr><td /><td>driften.</td></tr><tr><td>â¢</td><td>Tager vi stilling til den samlede præsentation, struktur og</td></tr><tr><td /><td>indhold af koncernregnskabet og Ã¥rsregnskabet, herunder</td></tr><tr><td /><td>noteoplysningerne, samt om koncernregnskabet og</td></tr><tr><td /><td>Ã¥rsregnskabet afspejler de underliggende transaktioner</td></tr><tr><td /><td>og begivenheder pÃ¥ en sÃ¥dan mÃ¥de, at der gives et</td></tr><tr><td /><td>retvisende billede heraf.</td></tr><tr><td>â¢</td><td>OpnÃ¥r vi tilstrækkeligt og egnet revisionsbevis for de</td></tr><tr><td /><td>finansielle oplysninger for virksomhederne eller forret-</td></tr><tr><td /><td>ningsaktiviteterne i koncernen til brug for at udtrykke en</td></tr><tr><td /><td>konklusion om koncernregnskabet. Vi er ansvarlige for at</td></tr><tr><td /><td>lede, føre tilsyn med og udføre koncernrevisionen. Vi er</td></tr><tr><td /><td>eneansvarlige for vores revisionskonklusion.</td></tr><tr><td colspan="2">Vi kommunikerer med bestyrelsen om blandt andet det plan-</td></tr><tr><td colspan="2">lagte omfang og den tidsmæssige placering af revisionen</td></tr><tr><td colspan="2">samt betydelige revisionsmæssige observationer, herunder</td></tr><tr><td colspan="2">eventuelle betydelige mangler i intern kontrol, som vi identi-</td></tr><tr><td colspan="2">ficerer under revisionen.</td></tr><tr><td colspan="2">Vi afgiver ogsÃ¥ en udtalelse til bestyrelsen om, at vi har</td></tr><tr><td colspan="2">opfyldt relevante etiske krav vedrørende uafhængighed, og</td></tr><tr><td colspan="2">oplyser den om alle relationer og andre forhold, der med</td></tr><tr><td colspan="2">rimelighed kan tænkes at pÃ¥virke vores uafhængighed og,</td></tr><tr><td colspan="2">hvor dette er relevant, tilhørende sikkerhedsforanstaltninger.</td></tr><tr><td colspan="2">Med udgangspunkt i de forhold, der er kommunikeret til</td></tr><tr><td colspan="2">bestyrelsen, fastslÃ¥r vi, hvilke forhold der var mest betyde-</td></tr><tr><td colspan="2">lige ved revisionen af koncernregnskabet og Ã¥rsregnskabet</td></tr><tr><td colspan="2">for den aktuelle periode og dermed er centrale forhold</td></tr><tr><td colspan="2">ved revisionen. Vi beskriver disse forhold i vores revisionsÂ</td></tr><tr><td colspan="2">pÃ¥tegning, medmindre lov eller øvrig regulering udelukker,</td></tr><tr><td colspan="2">at forholdet offentliggøres, eller i de yderst sjældne tilfælde,</td></tr><tr><td colspan="2">hvor vi fastslÃ¥r, at forholdet ikke skal kommunikeres i vores</td></tr><tr><td colspan="2">revisionspÃ¥tegning, fordi de negative konsekvenser heraf</td></tr><tr><td colspan="2">med rimelighed ville kunne forventes at veje tungere end de</td></tr><tr><td colspan="2">fordele den offentlige interesse har af sÃ¥dan kommunikation.</td></tr></table></arr:StatementOfAuditorsResponsibilityForAuditAndAuditPerformed>
<arr:SignatureOfAuditorsPlace contextRef="ctx1" xml:lang="da">København</arr:SignatureOfAuditorsPlace>
<arr:SignatureOfAuditorsDate contextRef="ctx1">2017-12-19</arr:SignatureOfAuditorsDate>
<ifrs-dk:NetSales contextRef="ctx1" unitRef="vDKK" decimals="-3">270545000</ifrs-dk:NetSales>
<ifrs-dk:ProductionCost contextRef="ctx1" unitRef="vDKK" decimals="-3">204580000</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx1" unitRef="vDKK" decimals="-3">65965000</ifrs-full:GrossProfit>
<ifrs-dk:SalesCostAndDistributionsCosts contextRef="ctx1" unitRef="vDKK" decimals="-3">52021000</ifrs-dk:SalesCostAndDistributionsCosts>
<ifrs-full:AdministrativeExpense contextRef="ctx1" unitRef="vDKK" decimals="-3">18979000</ifrs-full:AdministrativeExpense>
<ifrs-full:OtherIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">2757000</ifrs-full:OtherIncome>
<ifrs-dk:SpecialItems contextRef="ctx1" unitRef="vDKK" decimals="-3">-1000000</ifrs-dk:SpecialItems>
<ifrs-dk:ProfitLossInAssociates contextRef="ctx1" unitRef="vDKK" decimals="-3">-56000</ifrs-dk:ProfitLossInAssociates>
<ifrs-full:FinanceIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">370000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx1" unitRef="vDKK" decimals="-3">10431000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx1" unitRef="vDKK" decimals="-3">-13395000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx1" unitRef="vDKK" decimals="-3">970000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx1" unitRef="vDKK" decimals="-3">-14365000</ifrs-full:ProfitLoss>
<ifrs-full:BasicEarningsLossPerShare contextRef="ctx1" unitRef="share" decimals="4">-12.5000</ifrs-full:BasicEarningsLossPerShare>
<ifrs-full:DilutedEarningsLossPerShare contextRef="ctx1" unitRef="share" decimals="4">-12.5000</ifrs-full:DilutedEarningsLossPerShare>
<easyx:EasyX_1191341939 contextRef="ctx1" unitRef="vDKK" decimals="-3">-71000</easyx:EasyX_1191341939>
<ifrs-dk:HedgesValueAdjustmentsBeforeTax contextRef="ctx1" unitRef="vDKK" decimals="-3">1703000</ifrs-dk:HedgesValueAdjustmentsBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">375000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx1" unitRef="vDKK" decimals="-3">-13108000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx1" unitRef="vDKK" decimals="-3">16046000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-full:AdjustmentsForProvisions contextRef="ctx1" unitRef="vDKK" decimals="-3">-2334000</ifrs-full:AdjustmentsForProvisions>
<ifrs-full:OtherAdjustmentsToReconcileProfitLoss contextRef="ctx1" unitRef="vDKK" decimals="-3">-3274000</ifrs-full:OtherAdjustmentsToReconcileProfitLoss>
<ifrs-full:AdjustmentsForDecreaseIncreaseInInventories contextRef="ctx1" unitRef="vDKK" decimals="-3">7995000</ifrs-full:AdjustmentsForDecreaseIncreaseInInventories>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx1" unitRef="vDKK" decimals="-3">11482000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">6412000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">3737000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">2329000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">8573000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">2507000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx1" unitRef="vDKK" decimals="-3">-14595000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx1" unitRef="vDKK" decimals="-3">-5676000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx1" unitRef="vDKK" decimals="-3">-13000</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<gsd:NameOfReportingEntity contextRef="ctx1" xml:lang="da">InterMail A/S</gsd:NameOfReportingEntity>
<gsd:AddressOfReportingEntityStreetName contextRef="ctx1" xml:lang="da">Stamholmen</gsd:AddressOfReportingEntityStreetName>
<gsd:AddressOfReportingEntityStreetBuildingIdentifier contextRef="ctx1" xml:lang="da">70</gsd:AddressOfReportingEntityStreetBuildingIdentifier>
<gsd:AddressOfReportingEntityPostCodeIdentifier contextRef="ctx1" xml:lang="da">2650</gsd:AddressOfReportingEntityPostCodeIdentifier>
<gsd:AddressOfReportingEntityDistrictName contextRef="ctx1" xml:lang="da">Hvidovre</gsd:AddressOfReportingEntityDistrictName>
<gsd:IdentificationNumberCvrOfReportingEntity contextRef="ctx1">42578118</gsd:IdentificationNumberCvrOfReportingEntity>
<gsd:HomepageOfReportingEntity contextRef="ctx1">www.intermail.com</gsd:HomepageOfReportingEntity>
<gsd:DateOfGeneralMeeting contextRef="ctx1">2018-01-18</gsd:DateOfGeneralMeeting>
<gsd:NameAndSurnameOfChairmanOfGeneralMeeting contextRef="ctx1" xml:lang="da">Andreas Nielsen</gsd:NameAndSurnameOfChairmanOfGeneralMeeting>
<gsd:InformationOnTypeOfSubmittedReport contextRef="ctx1">Ã
rsrapport</gsd:InformationOnTypeOfSubmittedReport>
<gsd:IdentificationNumberCvrOfSubmittingEnterprise contextRef="ctx1">34209936</gsd:IdentificationNumberCvrOfSubmittingEnterprise>
<gsd:NameOfSubmittingEnterprise contextRef="ctx1" xml:lang="da">Grant Thornton, Statsautoriseret Revisionspartnerselskab</gsd:NameOfSubmittingEnterprise>
<gsd:AddressOfSubmittingEnterpriseStreetAndNumber contextRef="ctx1" xml:lang="da">Stockholmgade 45</gsd:AddressOfSubmittingEnterpriseStreetAndNumber>
<gsd:AddressOfSubmittingEnterprisePostcodeAndTown contextRef="ctx1" xml:lang="da">2100 København Ã</gsd:AddressOfSubmittingEnterprisePostcodeAndTown>
<gsd:PrecedingReportingPeriodStartDate contextRef="ctx1">2015-10-01</gsd:PrecedingReportingPeriodStartDate>
<gsd:PredingReportingPeriodEndDate contextRef="ctx1">2016-09-30</gsd:PredingReportingPeriodEndDate>
<cmn:TypeOfAuditorAssistance contextRef="ctx1">Revisionspåtegning</cmn:TypeOfAuditorAssistance>
<cmn:NameAndSurnameOfMemberOfExecutiveBoard contextRef="ctx2" xml:lang="da">Anders Ertmann</cmn:NameAndSurnameOfMemberOfExecutiveBoard>
<cmn:TitleOfMemberOfExecutiveBoard contextRef="ctx2" xml:lang="da">CEO</cmn:TitleOfMemberOfExecutiveBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx3" xml:lang="da">N. E. Nielsen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx3" xml:lang="da">Formand</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx4" xml:lang="da">Johannes Madsen-Mygdal</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:TitleOfMemberOfSupervisoryBoard contextRef="ctx4" xml:lang="da">Næstformand</cmn:TitleOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx5" xml:lang="da">John Dueholm</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx6" xml:lang="da">Martin Bøge Mikkelsen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameAndSurnameOfMemberOfSupervisoryBoard contextRef="ctx7" xml:lang="da">Jan Olsen</cmn:NameAndSurnameOfMemberOfSupervisoryBoard>
<cmn:NameOfAuditFirm contextRef="ctx8" xml:lang="da">Grant Thornton Statsautoriseret Revisionspartnerselskab</cmn:NameOfAuditFirm>
<cmn:IdentificationNumberCvrOfAuditFirm contextRef="ctx8">34209936</cmn:IdentificationNumberCvrOfAuditFirm>
<cmn:NameAndSurnameOfAuditor contextRef="ctx8" xml:lang="da">Steen K. Bager</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx8" xml:lang="da">Statsautoriseret revisor</cmn:DescriptionOfAuditor>
<arr:IdentificationNumberOfAuditor contextRef="ctx8">mne28679</arr:IdentificationNumberOfAuditor>
<cmn:NameAndSurnameOfAuditor contextRef="ctx9" xml:lang="da">Michael Winther Rasmussen</cmn:NameAndSurnameOfAuditor>
<cmn:DescriptionOfAuditor contextRef="ctx9" xml:lang="da">Statsautoriseret revisor</cmn:DescriptionOfAuditor>
<arr:IdentificationNumberOfAuditor contextRef="ctx9">mne28708</arr:IdentificationNumberOfAuditor>
<ifrs-dk:NetSales contextRef="ctx10" unitRef="vDKK" decimals="-3">330700000</ifrs-dk:NetSales>
<ifrs-dk:ProductionCost contextRef="ctx10" unitRef="vDKK" decimals="-3">242838000</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx10" unitRef="vDKK" decimals="-3">87862000</ifrs-full:GrossProfit>
<ifrs-dk:SalesCostAndDistributionsCosts contextRef="ctx10" unitRef="vDKK" decimals="-3">64228000</ifrs-dk:SalesCostAndDistributionsCosts>
<ifrs-full:AdministrativeExpense contextRef="ctx10" unitRef="vDKK" decimals="-3">21365000</ifrs-full:AdministrativeExpense>
<ifrs-full:OtherIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">994000</ifrs-full:OtherIncome>
<ifrs-dk:ProfitLossInAssociates contextRef="ctx10" unitRef="vDKK" decimals="-3">-439000</ifrs-dk:ProfitLossInAssociates>
<ifrs-full:FinanceIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">1172000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx10" unitRef="vDKK" decimals="-3">9433000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx10" unitRef="vDKK" decimals="-3">-5437000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx10" unitRef="vDKK" decimals="-3">-528000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx10" unitRef="vDKK" decimals="-3">-4909000</ifrs-full:ProfitLoss>
<ifrs-full:BasicEarningsLossPerShare contextRef="ctx10" unitRef="share" decimals="4">-4.3000</ifrs-full:BasicEarningsLossPerShare>
<ifrs-full:DilutedEarningsLossPerShare contextRef="ctx10" unitRef="share" decimals="4">-4.3000</ifrs-full:DilutedEarningsLossPerShare>
<easyx:EasyX_1191341939 contextRef="ctx10" unitRef="vDKK" decimals="-3">-543000</easyx:EasyX_1191341939>
<ifrs-dk:HedgesValueAdjustmentsBeforeTax contextRef="ctx10" unitRef="vDKK" decimals="-3">1360000</ifrs-dk:HedgesValueAdjustmentsBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">299000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx10" unitRef="vDKK" decimals="-3">-4391000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx10" unitRef="vDKK" decimals="-3">12502000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-full:AdjustmentsForProvisions contextRef="ctx10" unitRef="vDKK" decimals="-3">-2333000</ifrs-full:AdjustmentsForProvisions>
<ifrs-full:AdjustmentsForDecreaseIncreaseInInventories contextRef="ctx10" unitRef="vDKK" decimals="-3">1006000</ifrs-full:AdjustmentsForDecreaseIncreaseInInventories>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx10" unitRef="vDKK" decimals="-3">3413000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">7848000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">4203000</ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">9952000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">2652000</ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">-11503000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx10" unitRef="vDKK" decimals="-3">2148000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx10" unitRef="vDKK" decimals="-3">-1507000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents contextRef="ctx10" unitRef="vDKK" decimals="-3">-98000</ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents>
<ifrs-full:Goodwill contextRef="ctx11" unitRef="vDKK" decimals="-3">49594000</ifrs-full:Goodwill>
<ifrs-full:IntangibleAssetsOtherThanGoodwill contextRef="ctx11" unitRef="vDKK" decimals="-3">11796000</ifrs-full:IntangibleAssetsOtherThanGoodwill>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx11" unitRef="vDKK" decimals="-3">61390000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:LandAndBuildings contextRef="ctx11" unitRef="vDKK" decimals="-3">100419000</ifrs-full:LandAndBuildings>
<ifrs-dk:ProductionFacilityAndMachinery contextRef="ctx11" unitRef="vDKK" decimals="-3">21340000</ifrs-dk:ProductionFacilityAndMachinery>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx11" unitRef="vDKK" decimals="-3">1483000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx11" unitRef="vDKK" decimals="-3">123242000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInAssociates contextRef="ctx11" unitRef="vDKK" decimals="-3">536000</ifrs-full:InvestmentsInAssociates>
<easyx:EasyX_578244171 contextRef="ctx11" unitRef="vDKK" decimals="-3">572000</easyx:EasyX_578244171>
<ifrs-full:NoncurrentAssets contextRef="ctx11" unitRef="vDKK" decimals="-3">185740000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx11" unitRef="vDKK" decimals="-3">15583000</ifrs-full:Inventories>
<ifrs-full:CurrentTradeReceivables contextRef="ctx11" unitRef="vDKK" decimals="-3">34897000</ifrs-full:CurrentTradeReceivables>
<ifrs-full:OtherCurrentReceivables contextRef="ctx11" unitRef="vDKK" decimals="-3">6731000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx11" unitRef="vDKK" decimals="-3">3381000</ifrs-full:CurrentPrepayments>
<ifrs-dk:CurrentSecurities contextRef="ctx11" unitRef="vDKK" decimals="-3">126000</ifrs-dk:CurrentSecurities>
<ifrs-full:Cash contextRef="ctx11" unitRef="vDKK" decimals="-3">3531000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx11" unitRef="vDKK" decimals="-3">64249000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx11" unitRef="vDKK" decimals="-3">249989000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx11" unitRef="vDKK" decimals="-3">23095000</ifrs-full:IssuedCapital>
<easyx:EasyX_401377121 contextRef="ctx11" unitRef="vDKK" decimals="-3">-1030000</easyx:EasyX_401377121>
<easyx:EasyX_911313520 contextRef="ctx11" unitRef="vDKK" decimals="-3">-177000</easyx:EasyX_911313520>
<ifrs-full:RetainedEarnings contextRef="ctx11" unitRef="vDKK" decimals="-3">-18407000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx11" unitRef="vDKK" decimals="-3">3481000</ifrs-full:Equity>
<easyx:EasyX_361481796 contextRef="ctx11" unitRef="vDKK" decimals="-3">39035000</easyx:EasyX_361481796>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx11" unitRef="vDKK" decimals="-3">3515000</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentLiabilities contextRef="ctx11" unitRef="vDKK" decimals="-3">42550000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_13650054 contextRef="ctx11" unitRef="vDKK" decimals="-3">62404000</easyx:EasyX_13650054>
<easyx:EasyX_477216299 contextRef="ctx11" unitRef="vDKK" decimals="-3">79452000</easyx:EasyX_477216299>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx11" unitRef="vDKK" decimals="-3">34036000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:OtherCurrentPayables contextRef="ctx11" unitRef="vDKK" decimals="-3">25732000</ifrs-full:OtherCurrentPayables>
<ifrs-full:CurrentProvisions contextRef="ctx11" unitRef="vDKK" decimals="-3">2334000</ifrs-full:CurrentProvisions>
<ifrs-full:CurrentLiabilities contextRef="ctx11" unitRef="vDKK" decimals="-3">203958000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx11" unitRef="vDKK" decimals="-3">246508000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx11" unitRef="vDKK" decimals="-3">249989000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx11" unitRef="vDKK" decimals="-3">3531000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:Goodwill contextRef="ctx12" unitRef="vDKK" decimals="-3">50594000</ifrs-full:Goodwill>
<ifrs-full:IntangibleAssetsOtherThanGoodwill contextRef="ctx12" unitRef="vDKK" decimals="-3">9808000</ifrs-full:IntangibleAssetsOtherThanGoodwill>
<ifrs-full:IntangibleAssetsAndGoodwill contextRef="ctx12" unitRef="vDKK" decimals="-3">60402000</ifrs-full:IntangibleAssetsAndGoodwill>
<ifrs-full:LandAndBuildings contextRef="ctx12" unitRef="vDKK" decimals="-3">101903000</ifrs-full:LandAndBuildings>
<ifrs-dk:ProductionFacilityAndMachinery contextRef="ctx12" unitRef="vDKK" decimals="-3">30000000</ifrs-dk:ProductionFacilityAndMachinery>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx12" unitRef="vDKK" decimals="-3">2068000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-full:PropertyPlantAndEquipment contextRef="ctx12" unitRef="vDKK" decimals="-3">133971000</ifrs-full:PropertyPlantAndEquipment>
<ifrs-full:InvestmentsInAssociates contextRef="ctx12" unitRef="vDKK" decimals="-3">609000</ifrs-full:InvestmentsInAssociates>
<easyx:EasyX_578244171 contextRef="ctx12" unitRef="vDKK" decimals="-3">572000</easyx:EasyX_578244171>
<ifrs-full:NoncurrentAssets contextRef="ctx12" unitRef="vDKK" decimals="-3">195554000</ifrs-full:NoncurrentAssets>
<ifrs-full:Inventories contextRef="ctx12" unitRef="vDKK" decimals="-3">23662000</ifrs-full:Inventories>
<ifrs-full:CurrentTradeReceivables contextRef="ctx12" unitRef="vDKK" decimals="-3">37643000</ifrs-full:CurrentTradeReceivables>
<ifrs-full:OtherCurrentReceivables contextRef="ctx12" unitRef="vDKK" decimals="-3">5980000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx12" unitRef="vDKK" decimals="-3">3483000</ifrs-full:CurrentPrepayments>
<ifrs-dk:CurrentSecurities contextRef="ctx12" unitRef="vDKK" decimals="-3">97000</ifrs-dk:CurrentSecurities>
<ifrs-full:Cash contextRef="ctx12" unitRef="vDKK" decimals="-3">9220000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx12" unitRef="vDKK" decimals="-3">80085000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx12" unitRef="vDKK" decimals="-3">275639000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx12" unitRef="vDKK" decimals="-3">23045000</ifrs-full:IssuedCapital>
<easyx:EasyX_401377121 contextRef="ctx12" unitRef="vDKK" decimals="-3">-2358000</easyx:EasyX_401377121>
<easyx:EasyX_911313520 contextRef="ctx12" unitRef="vDKK" decimals="-3">-106000</easyx:EasyX_911313520>
<ifrs-full:RetainedEarnings contextRef="ctx12" unitRef="vDKK" decimals="-3">-4042000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx12" unitRef="vDKK" decimals="-3">16539000</ifrs-full:Equity>
<easyx:EasyX_1552772748 contextRef="ctx12" unitRef="vDKK" decimals="-3">61002000</easyx:EasyX_1552772748>
<easyx:EasyX_361481796 contextRef="ctx12" unitRef="vDKK" decimals="-3">122725000</easyx:EasyX_361481796>
<ifrs-full:DeferredTaxLiabilities contextRef="ctx12" unitRef="vDKK" decimals="-3">2177000</ifrs-full:DeferredTaxLiabilities>
<ifrs-full:NoncurrentProvisions contextRef="ctx12" unitRef="vDKK" decimals="-3">2333000</ifrs-full:NoncurrentProvisions>
<ifrs-full:NoncurrentLiabilities contextRef="ctx12" unitRef="vDKK" decimals="-3">188237000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_477216299 contextRef="ctx12" unitRef="vDKK" decimals="-3">10111000</easyx:EasyX_477216299>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx12" unitRef="vDKK" decimals="-3">31316000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:OtherCurrentPayables contextRef="ctx12" unitRef="vDKK" decimals="-3">27102000</ifrs-full:OtherCurrentPayables>
<ifrs-full:CurrentProvisions contextRef="ctx12" unitRef="vDKK" decimals="-3">2334000</ifrs-full:CurrentProvisions>
<ifrs-full:CurrentLiabilities contextRef="ctx12" unitRef="vDKK" decimals="-3">70863000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx12" unitRef="vDKK" decimals="-3">259100000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx12" unitRef="vDKK" decimals="-3">275639000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx12" unitRef="vDKK" decimals="-3">9220000</ifrs-full:CashAndCashEquivalents>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx13" xml:lang="da">Tilbageførsel af finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx13" unitRef="vDKK" decimals="-3">10117000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx14" xml:lang="da">Tilbageførsel af finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx14" unitRef="vDKK" decimals="-3">8700000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx15" xml:lang="da">Tilbageførsel af skat</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx15" unitRef="vDKK" decimals="-3">970000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx16" xml:lang="da">Tilbageførsel af skat</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx16" unitRef="vDKK" decimals="-3">-528000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx17" xml:lang="da">Avance ved salg af materielle anlægsaktiver mv.</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx17" unitRef="vDKK" decimals="-3">-2757000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx18" xml:lang="da">Avance ved salg af materielle anlægsaktiver mv.</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx18" unitRef="vDKK" decimals="-3">-994000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx19" xml:lang="da">Pengestrøm fra drift før ændring i driftskapital</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx19" unitRef="vDKK" decimals="-3">4403000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx20" xml:lang="da">Pengestrøm fra drift før ændring i driftskapital</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx20" unitRef="vDKK" decimals="-3">12438000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx21" xml:lang="da">Forskydning i tilgodehavender</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx21" unitRef="vDKK" decimals="-3">1976000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx22" xml:lang="da">Forskydning i tilgodehavender</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx22" unitRef="vDKK" decimals="-3">3893000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx23" xml:lang="da">Forskydning i leverandørgæld og anden gæld mv.</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx23" unitRef="vDKK" decimals="-3">1511000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx24" xml:lang="da">Forskydning i leverandørgæld og anden gæld mv.</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx24" unitRef="vDKK" decimals="-3">-1486000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx25" xml:lang="da">Pengestrøm fra drift før finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx25" unitRef="vDKK" decimals="-3">15885000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx26" xml:lang="da">Pengestrøm fra drift før finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx26" unitRef="vDKK" decimals="-3">15851000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx27" xml:lang="da">Finansielle indbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx27" unitRef="vDKK" decimals="-3">114000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx28" xml:lang="da">Finansielle indbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx28" unitRef="vDKK" decimals="-3">299000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx29" xml:lang="da">Finansielle udbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx29" unitRef="vDKK" decimals="-3">-9587000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx30" xml:lang="da">Finansielle udbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx30" unitRef="vDKK" decimals="-3">-8302000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx31" xml:lang="da">Pengestrøm fra ordinær drift</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx31" unitRef="vDKK" decimals="-3">6412000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx32" xml:lang="da">Pengestrøm fra ordinær drift</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx32" unitRef="vDKK" decimals="-3">7848000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx33" xml:lang="da">Kapitaludvidelse</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx33" unitRef="vDKK" decimals="-3">50000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx34" xml:lang="da">Ãndring i finansiering fra kreditinstitutter</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx34" unitRef="vDKK" decimals="-3">-15267000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx35" xml:lang="da">Ãndring i finansiering fra kreditinstitutter</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx35" unitRef="vDKK" decimals="-3">1533000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx36" xml:lang="da">Ãndring i finansiering fra konvertible gældsbreve</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx36" unitRef="vDKK" decimals="-3">622000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx37" xml:lang="da">Ãndring i finansiering fra konvertible gældsbreve</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx37" unitRef="vDKK" decimals="-3">615000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx38" unitRef="vDKK" decimals="-3">9220000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx39" unitRef="vDKK" decimals="-3">10825000</ifrs-full:CashAndCashEquivalents>
<ifrs-dk:NetSales contextRef="ctx40" unitRef="vDKK" decimals="-3">11058000</ifrs-dk:NetSales>
<ifrs-dk:ProductionCost contextRef="ctx40" unitRef="vDKK" decimals="-3">1847000</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx40" unitRef="vDKK" decimals="-3">9211000</ifrs-full:GrossProfit>
<ifrs-full:AdministrativeExpense contextRef="ctx40" unitRef="vDKK" decimals="-3">12084000</ifrs-full:AdministrativeExpense>
<ifrs-dk:SpecialItems contextRef="ctx40" unitRef="vDKK" decimals="-3">-7008000</ifrs-dk:SpecialItems>
<ifrs-full:FinanceIncome contextRef="ctx40" unitRef="vDKK" decimals="-3">668000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx40" unitRef="vDKK" decimals="-3">7801000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx40" unitRef="vDKK" decimals="-3">-17014000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx40" unitRef="vDKK" decimals="-3">-1521000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx40" unitRef="vDKK" decimals="-3">-15493000</ifrs-full:ProfitLoss>
<ifrs-full:BasicEarningsLossPerShare contextRef="ctx40" unitRef="share" decimals="4">-13.4000</ifrs-full:BasicEarningsLossPerShare>
<ifrs-full:DilutedEarningsLossPerShare contextRef="ctx40" unitRef="share" decimals="4">-13.4000</ifrs-full:DilutedEarningsLossPerShare>
<ifrs-dk:HedgesValueAdjustmentsBeforeTax contextRef="ctx40" unitRef="vDKK" decimals="-3">1703000</ifrs-dk:HedgesValueAdjustmentsBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx40" unitRef="vDKK" decimals="-3">375000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx40" unitRef="vDKK" decimals="-3">-14165000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx40" unitRef="vDKK" decimals="-3">8005000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx40" unitRef="vDKK" decimals="-3">9106000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx40" unitRef="vDKK" decimals="-3">-1053000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx40" unitRef="vDKK" decimals="-3">1621000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities contextRef="ctx40" unitRef="vDKK" decimals="-3">461000</ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities>
<ifrs-full:CashFlowsFromUsedInInvestingActivities contextRef="ctx40" unitRef="vDKK" decimals="-3">-461000</ifrs-full:CashFlowsFromUsedInInvestingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx40" unitRef="vDKK" decimals="-3">-7165000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx40" unitRef="vDKK" decimals="-3">-6005000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-dk:NetSales contextRef="ctx41" unitRef="vDKK" decimals="-3">11492000</ifrs-dk:NetSales>
<ifrs-dk:ProductionCost contextRef="ctx41" unitRef="vDKK" decimals="-3">1674000</ifrs-dk:ProductionCost>
<ifrs-full:GrossProfit contextRef="ctx41" unitRef="vDKK" decimals="-3">9818000</ifrs-full:GrossProfit>
<ifrs-full:AdministrativeExpense contextRef="ctx41" unitRef="vDKK" decimals="-3">10510000</ifrs-full:AdministrativeExpense>
<ifrs-dk:SpecialItems contextRef="ctx41" unitRef="vDKK" decimals="-3">-4000000</ifrs-dk:SpecialItems>
<easyx:EasyX_1439800927 contextRef="ctx41" unitRef="vDKK" decimals="-3">812000</easyx:EasyX_1439800927>
<ifrs-full:FinanceIncome contextRef="ctx41" unitRef="vDKK" decimals="-3">2019000</ifrs-full:FinanceIncome>
<ifrs-full:FinanceCosts contextRef="ctx41" unitRef="vDKK" decimals="-3">7813000</ifrs-full:FinanceCosts>
<ifrs-full:ProfitLossBeforeTax contextRef="ctx41" unitRef="vDKK" decimals="-3">-9674000</ifrs-full:ProfitLossBeforeTax>
<ifrs-full:IncomeTaxExpenseContinuingOperations contextRef="ctx41" unitRef="vDKK" decimals="-3">-1689000</ifrs-full:IncomeTaxExpenseContinuingOperations>
<ifrs-full:ProfitLoss contextRef="ctx41" unitRef="vDKK" decimals="-3">-7985000</ifrs-full:ProfitLoss>
<ifrs-full:BasicEarningsLossPerShare contextRef="ctx41" unitRef="share" decimals="4">-6.9000</ifrs-full:BasicEarningsLossPerShare>
<ifrs-full:DilutedEarningsLossPerShare contextRef="ctx41" unitRef="share" decimals="4">-6.9000</ifrs-full:DilutedEarningsLossPerShare>
<ifrs-dk:HedgesValueAdjustmentsBeforeTax contextRef="ctx41" unitRef="vDKK" decimals="-3">1360000</ifrs-dk:HedgesValueAdjustmentsBeforeTax>
<ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome contextRef="ctx41" unitRef="vDKK" decimals="-3">299000</ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome>
<ifrs-full:ComprehensiveIncome contextRef="ctx41" unitRef="vDKK" decimals="-3">-6924000</ifrs-full:ComprehensiveIncome>
<ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss contextRef="ctx41" unitRef="vDKK" decimals="-3">5633000</ifrs-dk:AdjustmentsForDepreciationAndImpairmentLoss>
<ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital contextRef="ctx41" unitRef="vDKK" decimals="-3">3655000</ifrs-dk:AdjustmentsForDecreaseIncreaseInWorkingCapital>
<ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities contextRef="ctx41" unitRef="vDKK" decimals="-3">-1255000</ifrs-full:IncomeTaxesPaidRefundClassifiedAsOperatingActivities>
<ifrs-full:CashFlowsFromUsedInOperatingActivities contextRef="ctx41" unitRef="vDKK" decimals="-3">588000</ifrs-full:CashFlowsFromUsedInOperatingActivities>
<ifrs-full:CashFlowsFromUsedInFinancingActivities contextRef="ctx41" unitRef="vDKK" decimals="-3">-733000</ifrs-full:CashFlowsFromUsedInFinancingActivities>
<ifrs-full:IncreaseDecreaseInCashAndCashEquivalents contextRef="ctx41" unitRef="vDKK" decimals="-3">23000</ifrs-full:IncreaseDecreaseInCashAndCashEquivalents>
<ifrs-full:ComputerSoftware contextRef="ctx42" unitRef="vDKK" decimals="-3">2000</ifrs-full:ComputerSoftware>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx42" unitRef="vDKK" decimals="-3">396000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx42" unitRef="vDKK" decimals="-3">155068000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx42" unitRef="vDKK" decimals="-3">405000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx42" unitRef="vDKK" decimals="-3">155871000</ifrs-full:NoncurrentAssets>
<ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties contextRef="ctx42" unitRef="vDKK" decimals="-3">13446000</ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties>
<ifrs-full:OtherCurrentReceivables contextRef="ctx42" unitRef="vDKK" decimals="-3">2208000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx42" unitRef="vDKK" decimals="-3">19000</ifrs-full:CurrentPrepayments>
<ifrs-dk:CurrentSecurities contextRef="ctx42" unitRef="vDKK" decimals="-3">126000</ifrs-dk:CurrentSecurities>
<ifrs-full:CurrentAssets contextRef="ctx42" unitRef="vDKK" decimals="-3">15799000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx42" unitRef="vDKK" decimals="-3">171670000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx42" unitRef="vDKK" decimals="-3">23095000</ifrs-full:IssuedCapital>
<easyx:EasyX_401377121 contextRef="ctx42" unitRef="vDKK" decimals="-3">-1030000</easyx:EasyX_401377121>
<ifrs-full:RetainedEarnings contextRef="ctx42" unitRef="vDKK" decimals="-3">-9950000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx42" unitRef="vDKK" decimals="-3">12115000</ifrs-full:Equity>
<easyx:EasyX_361481796 contextRef="ctx42" unitRef="vDKK" decimals="-3">262000</easyx:EasyX_361481796>
<ifrs-full:NoncurrentLiabilities contextRef="ctx42" unitRef="vDKK" decimals="-3">262000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_13650054 contextRef="ctx42" unitRef="vDKK" decimals="-3">62404000</easyx:EasyX_13650054>
<easyx:EasyX_477216299 contextRef="ctx42" unitRef="vDKK" decimals="-3">71771000</easyx:EasyX_477216299>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx42" unitRef="vDKK" decimals="-3">1016000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties contextRef="ctx42" unitRef="vDKK" decimals="-3">18958000</ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties>
<ifrs-full:OtherCurrentPayables contextRef="ctx42" unitRef="vDKK" decimals="-3">5144000</ifrs-full:OtherCurrentPayables>
<ifrs-full:CurrentLiabilities contextRef="ctx42" unitRef="vDKK" decimals="-3">159293000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx42" unitRef="vDKK" decimals="-3">159555000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx42" unitRef="vDKK" decimals="-3">171670000</ifrs-full:EquityAndLiabilities>
<ifrs-full:ComputerSoftware contextRef="ctx43" unitRef="vDKK" decimals="-3">352000</ifrs-full:ComputerSoftware>
<ifrs-dk:OtherPlantEquipmentAndFixtures contextRef="ctx43" unitRef="vDKK" decimals="-3">582000</ifrs-dk:OtherPlantEquipmentAndFixtures>
<ifrs-full:InvestmentsInSubsidiaries contextRef="ctx43" unitRef="vDKK" decimals="-3">162076000</ifrs-full:InvestmentsInSubsidiaries>
<ifrs-full:DeferredTaxAssets contextRef="ctx43" unitRef="vDKK" decimals="-3">312000</ifrs-full:DeferredTaxAssets>
<ifrs-full:NoncurrentAssets contextRef="ctx43" unitRef="vDKK" decimals="-3">163322000</ifrs-full:NoncurrentAssets>
<ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties contextRef="ctx43" unitRef="vDKK" decimals="-3">15497000</ifrs-full:TradeAndOtherCurrentReceivablesDueFromRelatedParties>
<ifrs-full:OtherCurrentReceivables contextRef="ctx43" unitRef="vDKK" decimals="-3">2339000</ifrs-full:OtherCurrentReceivables>
<ifrs-full:CurrentPrepayments contextRef="ctx43" unitRef="vDKK" decimals="-3">83000</ifrs-full:CurrentPrepayments>
<ifrs-dk:CurrentSecurities contextRef="ctx43" unitRef="vDKK" decimals="-3">97000</ifrs-dk:CurrentSecurities>
<ifrs-full:Cash contextRef="ctx43" unitRef="vDKK" decimals="-3">6005000</ifrs-full:Cash>
<ifrs-full:CurrentAssets contextRef="ctx43" unitRef="vDKK" decimals="-3">24021000</ifrs-full:CurrentAssets>
<ifrs-full:Assets contextRef="ctx43" unitRef="vDKK" decimals="-3">187343000</ifrs-full:Assets>
<ifrs-full:IssuedCapital contextRef="ctx43" unitRef="vDKK" decimals="-3">23045000</ifrs-full:IssuedCapital>
<easyx:EasyX_401377121 contextRef="ctx43" unitRef="vDKK" decimals="-3">-2358000</easyx:EasyX_401377121>
<ifrs-full:RetainedEarnings contextRef="ctx43" unitRef="vDKK" decimals="-3">5543000</ifrs-full:RetainedEarnings>
<ifrs-full:Equity contextRef="ctx43" unitRef="vDKK" decimals="-3">26230000</ifrs-full:Equity>
<easyx:EasyX_1552772748 contextRef="ctx43" unitRef="vDKK" decimals="-3">61002000</easyx:EasyX_1552772748>
<easyx:EasyX_361481796 contextRef="ctx43" unitRef="vDKK" decimals="-3">77833000</easyx:EasyX_361481796>
<ifrs-full:NoncurrentLiabilities contextRef="ctx43" unitRef="vDKK" decimals="-3">138835000</ifrs-full:NoncurrentLiabilities>
<easyx:EasyX_13650054 contextRef="ctx43" unitRef="vDKK" decimals="-3">111000</easyx:EasyX_13650054>
<easyx:EasyX_477216299 contextRef="ctx43" unitRef="vDKK" decimals="-3">3908000</easyx:EasyX_477216299>
<ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers contextRef="ctx43" unitRef="vDKK" decimals="-3">652000</ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers>
<ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties contextRef="ctx43" unitRef="vDKK" decimals="-3">14817000</ifrs-full:TradeAndOtherCurrentPayablesToRelatedParties>
<ifrs-full:OtherCurrentPayables contextRef="ctx43" unitRef="vDKK" decimals="-3">2790000</ifrs-full:OtherCurrentPayables>
<ifrs-full:CurrentLiabilities contextRef="ctx43" unitRef="vDKK" decimals="-3">22278000</ifrs-full:CurrentLiabilities>
<ifrs-full:Liabilities contextRef="ctx43" unitRef="vDKK" decimals="-3">161113000</ifrs-full:Liabilities>
<ifrs-full:EquityAndLiabilities contextRef="ctx43" unitRef="vDKK" decimals="-3">187343000</ifrs-full:EquityAndLiabilities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx43" unitRef="vDKK" decimals="-3">6005000</ifrs-full:CashAndCashEquivalents>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx44" xml:lang="da">Tilbageførsel af finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx44" unitRef="vDKK" decimals="-3">7133000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx45" xml:lang="da">Tilbageførsel af finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx45" unitRef="vDKK" decimals="-3">4982000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx46" xml:lang="da">Regulering af ikke kontante poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx46" unitRef="vDKK" decimals="-3">10000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx47" xml:lang="da">Udbytte tilknyttede virksomheder</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx47" unitRef="vDKK" decimals="-3">812000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx48" xml:lang="da">Tilbageførsel af skat</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx48" unitRef="vDKK" decimals="-3">-1521000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx49" xml:lang="da">Tilbageførsel af skat</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx49" unitRef="vDKK" decimals="-3">-1689000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx50" xml:lang="da">Pengestrøm fra drift før ændring i driftskapital</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx50" unitRef="vDKK" decimals="-3">-1876000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx51" xml:lang="da">Pengestrøm fra drift før ændring i driftskapital</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx51" unitRef="vDKK" decimals="-3">1763000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx52" xml:lang="da">Forskydning i tilgodehavender</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx52" unitRef="vDKK" decimals="-3">2246000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx53" xml:lang="da">Forskydning i tilgodehavender</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx53" unitRef="vDKK" decimals="-3">122000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx54" xml:lang="da">Forskydning i leverandørgæld og anden gæld mv.</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx54" unitRef="vDKK" decimals="-3">6860000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx55" xml:lang="da">Forskydning i leverandørgæld og anden gæld mv.</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx55" unitRef="vDKK" decimals="-3">3533000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx56" xml:lang="da">Pengestrøm fra drift før finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx56" unitRef="vDKK" decimals="-3">7230000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx57" xml:lang="da">Pengestrøm fra drift før finansielle poster</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx57" unitRef="vDKK" decimals="-3">5418000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx58" xml:lang="da">Finansielle indbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx58" unitRef="vDKK" decimals="-3">471000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx59" xml:lang="da">Finansielle indbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx59" unitRef="vDKK" decimals="-3">1059000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx60" xml:lang="da">Finansielle udbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx60" unitRef="vDKK" decimals="-3">-7133000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx61" xml:lang="da">Finansielle udbetalinger</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx61" unitRef="vDKK" decimals="-3">-7144000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx62" xml:lang="da">Pengestrøm fra ordinær drift</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx62" unitRef="vDKK" decimals="-3">568000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx63" xml:lang="da">Pengestrøm fra ordinær drift</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities contextRef="ctx63" unitRef="vDKK" decimals="-3">-667000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInOperatingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx64" xml:lang="da">Kapitaludvidelse</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx64" unitRef="vDKK" decimals="-3">50000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx65" xml:lang="da">Ãndring i finansiering fra konvertible gældsbreve</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx65" unitRef="vDKK" decimals="-3">622000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx66" xml:lang="da">Ãndring i finansiering fra konvertible gældsbreve</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx66" unitRef="vDKK" decimals="-3">615000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx67" xml:lang="da">Ãndring i finansiering fra kreditinstitutter</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx67" unitRef="vDKK" decimals="-3">-7837000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx68" xml:lang="da">Ãndring i finansiering fra kreditinstitutter</ifrs-dk:NameOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities contextRef="ctx68" unitRef="vDKK" decimals="-3">-1348000</ifrs-dk:AmountOfComponentOfCashFlowsFromUsedInFinancingActivities>
<ifrs-full:CashAndCashEquivalents contextRef="ctx69" unitRef="vDKK" decimals="-3">6005000</ifrs-full:CashAndCashEquivalents>
<ifrs-full:CashAndCashEquivalents contextRef="ctx70" unitRef="vDKK" decimals="-3">5982000</ifrs-full:CashAndCashEquivalents>
</xbrli:xbrl>