{ "documentInfo": { "documentType": "https://xbrl.org/2021/xbrl-json", "features": { "xbrl:canonicalValues": true }, "namespaces": { "PAN": "http://xbrl.pandoragroup.com/2022-12-31", "ifrs-full": "http://xbrl.ifrs.org/taxonomy/2021-03-24/ifrs-full", "iso4217": "http://www.xbrl.org/2003/iso4217", "scheme": "http://standards.iso.org/iso/17442", "xbrl": "https://xbrl.org/2021", "xbrli": "http://www.xbrl.org/2003/instance" }, "taxonomy": [ "http://xbrl.pandoragroup.com/2022-12-31/5299007OWYZ6I1E46843-2022-12-31.xsd" ] }, "facts": { "f259": { "value": "Pandora", "dimensions": { "concept": "ifrs-full:NameOfReportingEntityOrOtherMeansOfIdentification", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "pp-value-10-1": { "value": "During 2022, Pandora paid out DKK 5.1 billion to its shareholders, equivalent to 11% of market cap as of 31 December 2022. DKK 1.5 billion was distributed as an ordinary dividend of DKK 16 per share and DKK 3.6 billion were distributed through share buybacks. Pandora continues to be highly cash-generative and has ample liquidity to continue cash distributions to shareholders. Pandora has decided to update its dividend policy from previously targeting a 2% dividend yield to now paying a progressive dividend (stable to increasing dividend per share). For 2023, the Board proposes a dividend of DKK 16 per share and a new share buyback of DKK 2.4 billion until 30 June 2023 with an intention to go up to DKK 5.0 billion over the course of the next 12 months, assuming no material deterioration in the macroeconomic climate. The total cash distribution of up to DKK 6.4 billion will be the highest in Pandora\u2019s history. The Board already has the authority to initiate a share buyback at any point in time. For further details on the share buyback programme, please refer to the separate company announcement. ", "dimensions": { "concept": "ifrs-full:DisclosureOfNotesAndOtherExplanatoryInformationExplanatory", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "pp-value-10-2": { "value": "During 2022, Pandora paid out DKK 5.1 billion to its shareholders, equivalent to 11% of market cap as of 31 December 2022. DKK 1.5 billion was distributed as an ordinary dividend of DKK 16 per share and DKK 3.6 billion were distributed through share buybacks. Pandora continues to be highly cash-generative and has ample liquidity to continue cash distributions to shareholders. Pandora has decided to update its dividend policy from previously targeting a 2% dividend yield to now paying a progressive dividend (stable to increasing dividend per share). For 2023, the Board proposes a dividend of DKK 16 per share and a new share buyback of DKK 2.4 billion until 30 June 2023 with an intention to go up to DKK 5.0 billion over the course of the next 12 months, assuming no material deterioration in the macroeconomic climate. The total cash distribution of up to DKK 6.4 billion will be the highest in Pandora\u2019s history. The Board already has the authority to initiate a share buyback at any point in time. For further details on the share buyback programme, please refer to the separate company announcement. ", "dimensions": { "concept": "ifrs-full:DisclosureOfDividendsExplanatory", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "s10_notes__5__5": { "value": "16", "decimals": 0, "dimensions": { "concept": "ifrs-full:DividendsRecognisedAsDistributionsToOwnersPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "s10_notes__5__6": { "value": "16", "decimals": 0, "dimensions": { "concept": "ifrs-full:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f10614": { "value": " A/S ", "dimensions": { "concept": "ifrs-full:LegalFormOfEntity", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "pp-value-38-1": { "value": "Pandora ", "dimensions": { "concept": "ifrs-full:NameOfUltimateParentOfGroup", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "pp-value-39-1": { "value": " The company designs, manufactures and markets hand-finished jewellery made from high-quality materials at affordable prices.", "dimensions": { "concept": "ifrs-full:DescriptionOfNatureOfEntitysOperationsAndPrincipalActivities", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "pp-value-41-1": { "value": " Copenhagen", "dimensions": { "concept": "ifrs-full:PrincipalPlaceOfBusiness", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "pp-value-42-1": { "value": " Denmark", "dimensions": { "concept": "ifrs-full:DomicileOfEntity", "language": "en", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00" } }, "f12767": { "value": "9856000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Revenue", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12771": { "value": "9011000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Revenue", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12775": { "value": "26463000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Revenue", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12779": { "value": "23394000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Revenue", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12790": { "value": "2345000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CostOfSales", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12794": { "value": "2188000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CostOfSales", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12798": { "value": "6273000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CostOfSales", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12802": { "value": "5590000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CostOfSales", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12812": { "value": "7511000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GrossProfit", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12816": { "value": "6822000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GrossProfit", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12820": { "value": "20190000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GrossProfit", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12824": { "value": "17803000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GrossProfit", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12853": { "value": "3720000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:SalesAndMarketingExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12857": { "value": "3535000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:SalesAndMarketingExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12861": { "value": "11322000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:SalesAndMarketingExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12865": { "value": "9939000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:SalesAndMarketingExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12878": { "value": "586000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdministrativeExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12882": { "value": "610000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdministrativeExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12886": { "value": "2125000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdministrativeExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12890": { "value": "2026000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdministrativeExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12902": { "value": "3206000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12906": { "value": "2678000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12910": { "value": "6743000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12914": { "value": "5839000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12937": { "value": "101000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12941": { "value": "17000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12946": { "value": "412000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12950": { "value": "152000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12961": { "value": "255000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCosts", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12965": { "value": "228000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCosts", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12969": { "value": "622000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCosts", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12973": { "value": "613000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCosts", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12985": { "value": "3051000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12989": { "value": "2467000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12993": { "value": "6533000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f12997": { "value": "5378000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13021": { "value": "686000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13025": { "value": "563000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13029": { "value": "1504000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13033": { "value": "1218000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13047": { "value": "2365000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13051": { "value": "1904000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13055": { "value": "5029000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13059": { "value": "4160000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13087": { "value": "25.5", "decimals": 1, "dimensions": { "concept": "ifrs-full:BasicEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13091": { "value": "19.4", "decimals": 1, "dimensions": { "concept": "ifrs-full:BasicEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13096": { "value": "54.2", "decimals": 1, "dimensions": { "concept": "ifrs-full:BasicEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13101": { "value": "42.1", "decimals": 1, "dimensions": { "concept": "ifrs-full:BasicEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13116": { "value": "25.2", "decimals": 1, "dimensions": { "concept": "ifrs-full:DilutedEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13120": { "value": "19.1", "decimals": 1, "dimensions": { "concept": "ifrs-full:DilutedEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13124": { "value": "53.7", "decimals": 1, "dimensions": { "concept": "ifrs-full:DilutedEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13129": { "value": "41.7", "decimals": 1, "dimensions": { "concept": "ifrs-full:DilutedEarningsLossPerShare", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK/xbrli:shares" } }, "f13167": { "value": "2365000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13171": { "value": "1904000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13175": { "value": "5029000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13179": { "value": "4160000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13214": { "value": "-571000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13218": { "value": "236000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13223": { "value": "-196000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13228": { "value": "370000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13238": { "value": "507000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13242": { "value": "249000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13246": { "value": "297000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13250": { "value": "-417000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesBeforeTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13263": { "value": "29000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13268": { "value": "58000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13272": { "value": "-23000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13277": { "value": "-83000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13292": { "value": "-93000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13296": { "value": "427000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13300": { "value": "123000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13304": { "value": "36000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13332": { "value": "12000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13337": { "value": "10000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13341": { "value": "12000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13346": { "value": "10000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13359": { "value": "12000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13364": { "value": "10000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13369": { "value": "12000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13374": { "value": "10000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13399": { "value": "-81000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13403": { "value": "437000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13408": { "value": "135000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13412": { "value": "46000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13436": { "value": "2284000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13440": { "value": "2341000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13444": { "value": "5164000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13448": { "value": "4206000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13596": { "value": "4822000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Goodwill", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13600": { "value": "4418000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Goodwill", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13608": { "value": "1057000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:BrandNames", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13612": { "value": "1057000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:BrandNames", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13620": { "value": "1047000000", "decimals": -6, "dimensions": { "concept": "PAN:DistributionRightsAndNetwork", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13624": { "value": "1080000000", "decimals": -6, "dimensions": { "concept": "PAN:DistributionRightsAndNetwork", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13633": { "value": "642000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherIntangibleAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13637": { "value": "538000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherIntangibleAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13646": { "value": "7568000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IntangibleAssetsAndGoodwill", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13650": { "value": "7094000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IntangibleAssetsAndGoodwill", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13668": { "value": "2226000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PropertyPlantAndEquipment", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13672": { "value": "1816000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PropertyPlantAndEquipment", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13683": { "value": "2978000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RightofuseAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13687": { "value": "2532000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RightofuseAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13696": { "value": "1261000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13700": { "value": "891000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13709": { "value": "249000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherNoncurrentFinancialAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13713": { "value": "222000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherNoncurrentFinancialAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13722": { "value": "14282000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13726": { "value": "12555000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13743": { "value": "4211000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Inventories", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13747": { "value": "2991000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Inventories", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13756": { "value": "1262000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTradeReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13760": { "value": "1009000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTradeReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13770": { "value": "54000000", "decimals": -6, "dimensions": { "concept": "PAN:CurrentRightOfReturnAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13775": { "value": "70000000", "decimals": -6, "dimensions": { "concept": "PAN:CurrentRightOfReturnAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13786": { "value": "231000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentDerivativeFinancialAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13790": { "value": "69000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentDerivativeFinancialAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13800": { "value": "155000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxAssetsCurrent", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13804": { "value": "68000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxAssetsCurrent", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13814": { "value": "1024000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13818": { "value": "738000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13826": { "value": "794000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Cash", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13830": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Cash", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13839": { "value": "7731000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13843": { "value": "5988000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentAssets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13860": { "value": "22013000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Assets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13864": { "value": "18542000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Assets", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13890": { "value": "96000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IssuedCapital", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13895": { "value": "100000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IssuedCapital", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13904": { "value": "3320000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:TreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13908": { "value": "3416000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:TreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13916": { "value": "918000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherReserves", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13920": { "value": "795000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherReserves", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13929": { "value": "1430000000", "decimals": -6, "dimensions": { "concept": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13933": { "value": "1516000000", "decimals": -6, "dimensions": { "concept": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13942": { "value": "8044000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RetainedEarnings", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13946": { "value": "8007000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RetainedEarnings", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13955": { "value": "7167000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13959": { "value": "7001000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13975": { "value": "363000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherLongtermProvisions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13979": { "value": "416000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherLongtermProvisions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13989": { "value": "3130000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:LongtermBorrowings", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f13993": { "value": "2765000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:LongtermBorrowings", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14002": { "value": "172000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14006": { "value": "113000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14015": { "value": "3665000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14019": { "value": "3295000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14036": { "value": "21000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentProvisions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14041": { "value": "26000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentProvisions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14051": { "value": "628000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentRefundsProvision", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14055": { "value": "724000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentRefundsProvision", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14064": { "value": "136000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentContractLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14068": { "value": "163000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentContractLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14078": { "value": "4458000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ShorttermBorrowings", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14082": { "value": "1161000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ShorttermBorrowings", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14092": { "value": "74000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentDerivativeFinancialLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14097": { "value": "209000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentDerivativeFinancialLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14106": { "value": "3131000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14110": { "value": "3267000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14119": { "value": "1068000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxLiabilitiesCurrent", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14123": { "value": "1003000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxLiabilitiesCurrent", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14132": { "value": "1666000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentPayables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14136": { "value": "1694000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentPayables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14145": { "value": "11181000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14149": { "value": "8246000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14166": { "value": "14846000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Liabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14170": { "value": "11541000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Liabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14187": { "value": "22013000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:EquityAndLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14191": { "value": "18542000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:EquityAndLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14361": { "value": "100000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14365": { "value": "-3416000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14369": { "value": "905000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14373": { "value": "-110000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14377": { "value": "1516000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14381": { "value": "8007000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14385": { "value": "7001000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14408": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14412": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14416": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14420": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14424": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14428": { "value": "5029000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14432": { "value": "5029000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14457": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14461": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14465": { "value": "-108000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14469": { "value": "231000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14473": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14477": { "value": "12000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14482": { "value": "135000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14507": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14511": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14515": { "value": "-108000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14519": { "value": "231000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14523": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14527": { "value": "5041000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14531": { "value": "5164000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14554": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14558": { "value": "199000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14562": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14566": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14570": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14575": { "value": "-95000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14579": { "value": "104000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseThroughShareBasedPaymentTransactionsGranted", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14586": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14590": { "value": "3588000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14594": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14598": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14602": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14606": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14610": { "value": "3588000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14618": { "value": "-5000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14622": { "value": "3486000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14626": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14630": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14634": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14638": { "value": "-3481000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14642": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CancellationOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14650": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14654": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14658": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14662": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14666": { "value": "1516000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14670": { "value": "-2000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14674": { "value": "1514000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14681": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14685": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14689": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14693": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14697": { "value": "1430000000", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14701": { "value": "-1430000000", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14705": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14712": { "value": "96000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14717": { "value": "-3320000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14721": { "value": "797000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14725": { "value": "121000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14729": { "value": "1430000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14733": { "value": "8044000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14737": { "value": "7167000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14794": { "value": "100000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14799": { "value": "-93000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14803": { "value": "535000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14807": { "value": "215000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14811": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14815": { "value": "6632000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14819": { "value": "7389000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14843": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14847": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14851": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14855": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14859": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14863": { "value": "4160000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14867": { "value": "4160000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14892": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14896": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14900": { "value": "370000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14904": { "value": "-325000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14908": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14912": { "value": "1000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14916": { "value": "46000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14942": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14946": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14950": { "value": "370000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f14954": { "value": "-325000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f14958": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f14962": { "value": "4161000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f14966": { "value": "4206000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f14989": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f14994": { "value": "1000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f14999": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f15004": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f15009": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f15014": { "value": "209000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f15018": { "value": "210000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15025": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f15030": { "value": "3325000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f15034": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f15039": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f15044": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f15049": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f15054": { "value": "3325000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfTreasuryShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15062": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f15067": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f15072": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f15077": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f15082": { "value": "1481000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f15086": { "value": "-2000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f15090": { "value": "1479000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15098": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f15102": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f15106": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f15110": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f15114": { "value": "2997000000", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f15118": { "value": "-2997000000", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f15122": { "value": "0", "decimals": -6, "dimensions": { "concept": "PAN:ProposedDividend", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15129": { "value": "100000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f15133": { "value": "-3416000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember", "unit": "iso4217:DKK" } }, "f15137": { "value": "905000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f15141": { "value": "-110000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f15145": { "value": "1516000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "PAN:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f15149": { "value": "8007000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f15153": { "value": "7001000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15295": { "value": "3206000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15299": { "value": "2678000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15303": { "value": "6743000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15307": { "value": "5839000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15319": { "value": "506000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15323": { "value": "589000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15327": { "value": "1973000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15331": { "value": "1999000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15342": { "value": "25000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForSharebasedPayments", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15346": { "value": "42000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForSharebasedPayments", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15351": { "value": "87000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForSharebasedPayments", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15356": { "value": "166000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForSharebasedPayments", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15367": { "value": "635000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInInventories", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15371": { "value": "332000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInInventories", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15375": { "value": "-1012000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInInventories", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15379": { "value": "-799000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInInventories", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15390": { "value": "-609000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15394": { "value": "-380000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15398": { "value": "-531000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15403": { "value": "-77000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15415": { "value": "1259000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15419": { "value": "1451000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15423": { "value": "-559000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15427": { "value": "327000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15440": { "value": "-57000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherAdjustmentsForNoncashItems", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15444": { "value": "160000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherAdjustmentsForNoncashItems", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15449": { "value": "-18000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherAdjustmentsForNoncashItems", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15453": { "value": "70000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherAdjustmentsForNoncashItems", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15465": { "value": "3000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15469": { "value": "1000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15474": { "value": "7000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15478": { "value": "3000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15490": { "value": "189000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15494": { "value": "322000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15499": { "value": "466000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15503": { "value": "468000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15514": { "value": "704000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15518": { "value": "478000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15523": { "value": "1790000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15527": { "value": "832000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15539": { "value": "4075000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15543": { "value": "4073000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15547": { "value": "4434000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15551": { "value": "6228000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15579": { "value": "22000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15583": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15587": { "value": "562000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15592": { "value": "66000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15604": { "value": "104000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15608": { "value": "83000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15613": { "value": "353000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15617": { "value": "289000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15629": { "value": "316000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15633": { "value": "101000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15638": { "value": "838000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15642": { "value": "296000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15654": { "value": "20000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseInOtherAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15658": { "value": "-13000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseInOtherAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15663": { "value": "36000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseInOtherAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15667": { "value": "-17000000", "decimals": -6, "dimensions": { "concept": "PAN:IncreaseDecreaseInOtherAssetsClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15681": { "value": "1000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15685": { "value": "-2000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15689": { "value": "5000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15693": { "value": "2000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15705": { "value": "-462000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15709": { "value": "-172000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15714": { "value": "-1785000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15718": { "value": "-631000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15743": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaidClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15747": { "value": "486000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaidClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15752": { "value": "1514000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaidClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15756": { "value": "1479000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaidClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15767": { "value": "774000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsToAcquireOrRedeemEntitysShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15771": { "value": "2230000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsToAcquireOrRedeemEntitysShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15775": { "value": "3527000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsToAcquireOrRedeemEntitysShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15779": { "value": "3325000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsToAcquireOrRedeemEntitysShares", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15791": { "value": "-198000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15795": { "value": "-693000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15799": { "value": "4994000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15803": { "value": "1315000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15815": { "value": "1985000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15819": { "value": "-1000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15823": { "value": "1985000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15827": { "value": "3004000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15839": { "value": "283000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15843": { "value": "280000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15848": { "value": "1068000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15852": { "value": "991000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15864": { "value": "-3239000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15868": { "value": "-3688000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15873": { "value": "-3100000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15877": { "value": "-7484000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15906": { "value": "373000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15910": { "value": "213000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15914": { "value": "-452000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15918": { "value": "-1887000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15948": { "value": "260000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00", "unit": "iso4217:DKK" } }, "f15952": { "value": "824000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00", "unit": "iso4217:DKK" } }, "f15956": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15960": { "value": "2912000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15973": { "value": "-39000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15977": { "value": "7000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15981": { "value": "4000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15985": { "value": "18000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f15997": { "value": "373000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16001": { "value": "213000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16005": { "value": "-452000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16009": { "value": "-1887000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16021": { "value": "595000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16025": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16029": { "value": "595000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16033": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16044": { "value": "794000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Cash", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16048": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Cash", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16052": { "value": "794000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Cash", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16056": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:Cash", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16066": { "value": "199000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:BankOverdraftsClassifiedAsCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16070": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:BankOverdraftsClassifiedAsCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16074": { "value": "199000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:BankOverdraftsClassifiedAsCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16078": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:BankOverdraftsClassifiedAsCashEquivalents", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16090": { "value": "595000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16094": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16098": { "value": "595000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16102": { "value": "1043000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16131": { "value": "4075000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16135": { "value": "4073000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16139": { "value": "4434000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16143": { "value": "6228000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16154": { "value": "3000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncomeReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16158": { "value": "1000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncomeReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16163": { "value": "7000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncomeReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16167": { "value": "3000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncomeReceivedClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16179": { "value": "189000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCostsPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16183": { "value": "322000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCostsPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16187": { "value": "466000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCostsPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16191": { "value": "468000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCostsPaidClassifiedAsOperatingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16203": { "value": "-462000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16207": { "value": "-172000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16212": { "value": "-1785000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16216": { "value": "-631000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16230": { "value": "22000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16234": { "value": "0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16238": { "value": "562000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16242": { "value": "66000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16255": { "value": "3821000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsExcludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16259": { "value": "4221000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsExcludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16263": { "value": "3670000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsExcludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16267": { "value": "6128000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsExcludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16293": { "value": "3538000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsIncludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-10-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16297": { "value": "3941000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsIncludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-10-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16301": { "value": "2602000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsIncludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00/2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16305": { "value": "5137000000", "decimals": -6, "dimensions": { "concept": "PAN:FreeCashFlowsIncludingPaymentsOfLeaseLiabilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2021-01-01T00:00:00/2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16331": { "value": "6693000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:UndrawnBorrowingFacilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16335": { "value": "6023000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:UndrawnBorrowingFacilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16339": { "value": "6693000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:UndrawnBorrowingFacilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2023-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f16343": { "value": "6023000000", "decimals": -6, "dimensions": { "concept": "ifrs-full:UndrawnBorrowingFacilities", "entity": "scheme:5299007OWYZ6I1E46843", "period": "2022-01-01T00:00:00", "unit": "iso4217:DKK" } } } }