XML 73 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Financial Risk Management (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about financial instruments [abstract]  
Summary of Number of Shares

The development in outstanding shares of the Company was as follows:

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

 

(Number)

 

Changes in share capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1

 

 

57,707,439

 

 

 

57,152,295

 

 

 

56,937,682

 

 

 

53,750,386

 

 

 

47,985,837

 

Increase through cash contributions

 

 

2,982,048

 

 

 

555,144

 

 

 

214,613

 

 

 

3,187,296

 

 

 

5,764,549

 

December 31

 

 

60,689,487

 

 

 

57,707,439

 

 

 

57,152,295

 

 

 

56,937,682

 

 

 

53,750,386

 

Summary Of Holding Of Treasury Shares

The development in holding of treasury shares was as follows:

 

Nominal
value

 

 

Holding

 

 

Holding in
% of total
outstanding
shares

 

 

(EUR’000)

 

 

(Number)

 

 

 

 

Treasury shares

 

 

 

 

 

 

 

 

 

January 1, 2023

 

 

149

 

 

 

1,113,152

 

 

 

 

Transferred under stock incentive programs

 

 

(3

)

 

 

(20,098

)

 

 

 

December 31, 2023

 

 

146

 

 

 

1,093,054

 

 

 

1.9

%

Transferred under stock incentive programs

 

 

(33

)

 

 

(247,167

)

 

 

 

December 31, 2024

 

 

113

 

 

 

845,887

 

 

 

1.4

%

Summary of Foreign Currency Sensitivity Analysis

 

 

 

 

Hypothetical impact on consolidated
financial statements

 

 

Nominal
positions
(net)

 

 

Increase in
foreign
currency
exchange
rate

 

 

Profit/(loss)
before tax

 

 

Equity before tax

 

 

(EUR ‘000)

 

USD/EUR

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

(735,064

)

 

 

10

%

 

 

(73,506

)

 

 

(73,506

)

December 31, 2023

 

 

(369,091

)

 

 

10

%

 

 

(36,909

)

 

 

(36,909

)

Summary of Contractual Cash Flows for Financial Liabilities

The following table summarizes maturity analysis (on an undiscounted basis) for non-derivative financial liabilities recognized in the consolidated statements of financial position:

 

< 1 year

 

 

1-5 years

 

 

>5 years

 

 

Total
contractual
cash-flows

 

 

Carrying
amount

 

 

(EUR’000)

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings (excluding lease liabilities)

 

 

32,303

 

 

 

1,027,558

 

 

 

13,660

 

 

 

1,073,521

 

 

 

763,586

 

Lease liabilities

 

 

15,482

 

 

 

52,007

 

 

 

39,127

 

 

 

106,616

 

 

 

93,030

 

Trade payables, accrued expenses and other liabilities

 

 

96,705

 

 

 

 

 

 

 

 

 

96,705

 

 

 

96,705

 

Total financial liabilities

 

 

144,490

 

 

 

1,079,565

 

 

 

52,787

 

 

 

1,276,842

 

 

 

953,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings (excluding lease liabilities)

 

 

11,708

 

 

 

742,925

 

 

 

42,397

 

 

 

797,030

 

 

 

545,472

 

Lease liabilities

 

 

14,385

 

 

 

51,426

 

 

 

49,056

 

 

 

114,867

 

 

 

98,793

 

Trade payables, accrued expenses and other liabilities

 

 

94,566

 

 

 

 

 

 

 

 

 

94,566

 

 

 

94,566

 

Total financial liabilities

 

 

120,659

 

 

 

794,351

 

 

 

91,453

 

 

 

1,006,463

 

 

 

738,831