XML 211 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Operating assets and liabilities - Intangible assets and property, plant and equipment - Intangible assets and property, plant and equipment (Details) - DKK (kr)
kr in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Reconciliation of changes in goodwill [abstract]      
Goodwill at end of period kr 15,323    
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year 60,406    
Impairment losses for the year 9,513 kr 1,414 kr 760
Intangible assets other than goodwill 111,090 60,406  
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 90,961    
Depreciation for the year 6,033 5,455 4,954
Impairment losses for the year 1,049 710 49
Carrying amount at the end of the year 162,488 90,961  
Land and buildings      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 30,665    
Carrying amount at the end of the year 41,437 30,665  
Plant and machinery      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 17,117    
Carrying amount at the end of the year 37,640 17,117  
Other equipment      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 3,516    
Carrying amount at the end of the year 4,033 3,516  
Assets under construction      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 39,663    
Carrying amount at the end of the year 79,378 39,663  
Intellectual property rights      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year 52,520    
Intangible assets other than goodwill 86,836 52,520  
Software and other intangibles      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year 3,422    
Intangible assets other than goodwill 4,190 3,422  
Gross carrying amount      
Reconciliation of changes in goodwill [abstract]      
Goodwill at beginning of period 4,464 4,615  
Additions during the year 0 0  
Disposals during the year 0 0  
Effect of exchange rate adjustment 277 (151)  
Goodwill at end of period 20,064 4,464 4,615
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year 70,793 59,627  
Additions during the year 4,875 13,067  
Disposals during the year (283) (1,787)  
Effect of exchange rate adjustment 1,224 (114)  
Intangible assets other than goodwill 133,397 70,793 59,627
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 138,583 111,426  
Additions during the year 52,185 31,431  
Disposals during the year 3,008 2,828  
Transfer and reclassifications 0 0  
Effect of exchange rate adjustment 1,677 (1,446)  
Carrying amount at the end of the year 214,884 138,583 111,426
Gross carrying amount | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in goodwill [abstract]      
Additions during the year 15,323    
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Additions from acquisition of businesses (note 5.3) [in case Catalent transaction closes in 2024] 56,788    
Reconciliation of changes in property, plant and equipment [abstract]      
Additions from acquisition of businesses (note 5.3) 25,447    
Gross carrying amount | Land and buildings      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 48,990 43,403  
Additions during the year 3,789 2,681  
Disposals during the year 632 690  
Transfer and reclassifications 2,342 4,246  
Effect of exchange rate adjustment 943 (650)  
Carrying amount at the end of the year 62,141 48,990 43,403
Gross carrying amount | Land and buildings | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in property, plant and equipment [abstract]      
Additions from acquisition of businesses (note 5.3) 6,709    
Gross carrying amount | Plant and machinery      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 40,951 37,548  
Additions during the year 872 47  
Disposals during the year 1,305 952  
Transfer and reclassifications 3,602 4,679  
Effect of exchange rate adjustment 618 (371)  
Carrying amount at the end of the year 63,198 40,951 37,548
Gross carrying amount | Plant and machinery | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in property, plant and equipment [abstract]      
Additions from acquisition of businesses (note 5.3) 18,460    
Gross carrying amount | Other equipment      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 8,979 8,114  
Additions during the year 874 873  
Disposals during the year 547 624  
Transfer and reclassifications 509 731  
Effect of exchange rate adjustment 74 (115)  
Carrying amount at the end of the year 10,167 8,979 8,114
Gross carrying amount | Other equipment | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in property, plant and equipment [abstract]      
Additions from acquisition of businesses (note 5.3) 278    
Gross carrying amount | Assets under construction      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 39,663 22,361  
Additions during the year 46,650 27,830  
Disposals during the year 524 562  
Transfer and reclassifications (6,453) (9,656)  
Effect of exchange rate adjustment 42 (310)  
Carrying amount at the end of the year 79,378 39,663 22,361
Gross carrying amount | Assets under construction | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in property, plant and equipment [abstract]      
Additions from acquisition of businesses (note 5.3) 0    
Gross carrying amount | Intellectual property rights      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year 60,745 49,731  
Additions during the year 4,165 12,567  
Disposals during the year (213) (1,629)  
Effect of exchange rate adjustment 858 76  
Intangible assets other than goodwill 106,709 60,745 49,731
Gross carrying amount | Intellectual property rights | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Additions from acquisition of businesses (note 5.3) [in case Catalent transaction closes in 2024] 41,154    
Gross carrying amount | Software and other intangibles      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year 5,584 5,281  
Additions during the year 710 500  
Disposals during the year (70) (158)  
Effect of exchange rate adjustment 89 (39)  
Intangible assets other than goodwill 6,624 5,584 5,281
Gross carrying amount | Software and other intangibles | Additions from acquisition of businesses (note 5.3)      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Additions from acquisition of businesses (note 5.3) [in case Catalent transaction closes in 2024] 311    
Loss allowance      
Reconciliation of changes in goodwill [abstract]      
Goodwill at beginning of period 0 0  
Effect of exchange rate adjustment 0 0  
Impairment losses for the year 0 0  
Impairment losses reversed during the year   0  
Goodwill at end of period 0 0 0
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Amortisation and impairment losses reversed on disposals during the year 0 0  
Depreciation and impairment losses      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year (10,387) (8,688)  
Effect of exchange rate adjustment 178 96  
Total amortisation 2,512 1,834  
Impairment losses for the year 9,513 1,796  
Impairment losses reversed during the year   (382)  
Amortisation and impairment losses reversed on disposals during the year (283) (1,645)  
Intangible assets other than goodwill (22,307) (10,387) (8,688)
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year (47,622) (44,755)  
Effect of exchange rate adjustment 235 (533)  
Depreciation for the year 6,033 5,455  
Impairment losses for the year 1,049 710  
Depreciation and impairment losses reversed on disposals during the year 2,543 2,765  
Carrying amount at the end of the year (52,396) (47,622) (44,755)
Depreciation and impairment losses | Land and buildings      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year (18,325) (16,781)  
Effect of exchange rate adjustment 113 (248)  
Depreciation for the year 2,786 2,450  
Impairment losses for the year 43 6  
Depreciation and impairment losses reversed on disposals during the year 563 664  
Carrying amount at the end of the year (20,704) (18,325) (16,781)
Depreciation and impairment losses | Plant and machinery      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year (23,834) (22,935)  
Effect of exchange rate adjustment 69 (196)  
Depreciation for the year 2,099 1,919  
Impairment losses for the year 474 118  
Depreciation and impairment losses reversed on disposals during the year 918 942  
Carrying amount at the end of the year (25,558) (23,834) (22,935)
Depreciation and impairment losses | Other equipment      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year (5,463) (5,039)  
Effect of exchange rate adjustment 53 (89)  
Depreciation for the year 1,148 1,086  
Impairment losses for the year 8 24  
Depreciation and impairment losses reversed on disposals during the year 538 597  
Carrying amount at the end of the year (6,134) (5,463) (5,039)
Depreciation and impairment losses | Assets under construction      
Reconciliation of changes in property, plant and equipment [abstract]      
Cost at the beginning of the year 0 0  
Effect of exchange rate adjustment 0 0  
Depreciation for the year 0 0  
Impairment losses for the year 524 562  
Depreciation and impairment losses reversed on disposals during the year 524 562  
Carrying amount at the end of the year 0 0 0
Depreciation and impairment losses | Intellectual property rights      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year (8,225) (6,737)  
Effect of exchange rate adjustment 163 102  
Total amortisation 2,257 1,621  
Impairment losses reversed during the year   (382)  
Amortisation and impairment losses reversed on disposals during the year (213) (1,629)  
Intangible assets other than goodwill (19,873) (8,225) (6,737)
Depreciation and impairment losses | Software and other intangibles      
Reconciliation of changes in intangible assets other than goodwill [abstract]      
Cost at the beginning of the year (2,162) (1,951)  
Effect of exchange rate adjustment 15 (6)  
Total amortisation 255 213  
Impairment losses for the year 72 20  
Impairment losses reversed during the year   0  
Amortisation and impairment losses reversed on disposals during the year (70) (16)  
Intangible assets other than goodwill kr (2,434) kr (2,162) kr (1,951)