{ "documentInfo": { "documentType": "https://xbrl.org/2021/xbrl-json", "features": { "xbrl:canonicalValues": true }, "namespaces": { "SAL": "http://xbrl.sallinggroup.com/2025-12-31", "ifrs-full": "https://xbrl.ifrs.org/taxonomy/2024-03-27/ifrs-full", "iso4217": "http://www.xbrl.org/2003/iso4217", "scheme": "http://standards.iso.org/iso/17442", "xbrl": "https://xbrl.org/2021" }, "taxonomy": [ "http://xbrl.sallinggroup.com/2025-12-31/549300FQY6MX8USM0112-2025-12-31.xsd" ] }, "facts": { "f1__s3__3__5": { "value": "82438000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:RevenueFromSaleOfGoods", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__5": { "value": "71616000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:RevenueFromSaleOfGoods", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__6": { "value": "730000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherRevenue", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__6": { "value": "560000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherRevenue", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__7": { "value": "83168000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Revenue", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__7": { "value": "72176000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Revenue", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__8": { "value": "58529000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CostOfSales", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__8": { "value": "51045000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CostOfSales", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__9": { "value": "24639000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GrossProfit", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__9": { "value": "21131000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GrossProfit", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__10": { "value": "10822000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:EmployeeBenefitsExpense", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__10": { "value": "9546000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:EmployeeBenefitsExpense", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__11": { "value": "7372000000.0", "decimals": -6, "dimensions": { "concept": "SAL:OtherExternalExpenses", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__11": { "value": "6363000000.0", "decimals": -6, "dimensions": { "concept": "SAL:OtherExternalExpenses", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__12": { "value": "6445000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ProfitLossFromOperatingActivitiesBeforeInterestTaxesDepreciationAndAmortisationExpense", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__12": { "value": "5222000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ProfitLossFromOperatingActivitiesBeforeInterestTaxesDepreciationAndAmortisationExpense", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__13": { "value": "3283000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__13": { "value": "2560000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__14": { "value": "83000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnDisposalsOfNoncurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__14": { "value": "31000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnDisposalsOfNoncurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__15": { "value": "3245000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__15": { "value": "2693000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossFromOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__16": { "value": "117000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__16": { "value": "219000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__17": { "value": "779000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCosts", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__17": { "value": "626000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:FinanceCosts", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__18": { "value": "2583000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__18": { "value": "2286000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__19": { "value": "593000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__19": { "value": "577000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__3__20": { "value": "1990000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s3__4__20": { "value": "1709000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__5": { "value": "1990000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__5": { "value": "1709000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__6": { "value": "-7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__6": { "value": "-10000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__7": { "value": "-7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__7": { "value": "-10000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__8": { "value": "78000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__8": { "value": "150000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__9": { "value": "64000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__9": { "value": "-9000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__10": { "value": "-1000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__10": { "value": "59000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__11": { "value": "143000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__11": { "value": "82000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__12": { "value": "136000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__12": { "value": "72000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__3__13": { "value": "2126000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s4__4__13": { "value": "1781000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__5": { "value": "404000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Goodwill", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__5": { "value": "57000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Goodwill", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__6": { "value": "503000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComputerSoftware", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__6": { "value": "418000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComputerSoftware", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__7": { "value": "124000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IntangibleAssetsUnderDevelopment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__7": { "value": "138000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IntangibleAssetsUnderDevelopment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__8": { "value": "2579000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:BrandNames", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__8": { "value": "58000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:BrandNames", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__9": { "value": "484000000.0", "decimals": -6, "dimensions": { "concept": "SAL:CustomerRelatedIntangibleAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__9": { "value": "0.0", "dimensions": { "concept": "SAL:CustomerRelatedIntangibleAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__10": { "value": "88000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherIntangibleAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__10": { "value": "33000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherIntangibleAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__11": { "value": "4182000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IntangibleAssetsAndGoodwill", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__11": { "value": "704000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IntangibleAssetsAndGoodwill", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__12": { "value": "22724000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:LandAndBuildings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__12": { "value": "19370000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:LandAndBuildings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__13": { "value": "4135000000.0", "decimals": -6, "dimensions": { "concept": "SAL:FixturesFittingsToolsAndEquipment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__13": { "value": "3365000000.0", "decimals": -6, "dimensions": { "concept": "SAL:FixturesFittingsToolsAndEquipment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__14": { "value": "993000000.0", "decimals": -6, "dimensions": { "concept": "SAL:LeaseholdImprovements", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__14": { "value": "773000000.0", "decimals": -6, "dimensions": { "concept": "SAL:LeaseholdImprovements", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__15": { "value": "187000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ConstructionInProgressAndPrepaymentsForConstructionInProgress", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__15": { "value": "202000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ConstructionInProgressAndPrepaymentsForConstructionInProgress", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__16": { "value": "28039000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PropertyPlantAndEquipment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__16": { "value": "23710000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PropertyPlantAndEquipment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__17": { "value": "8216000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RightOfUseAssetsLandAndBuildings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__17": { "value": "5312000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RightOfUseAssetsLandAndBuildings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__18": { "value": "155000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RightOfUseAssetsFixturesFittingsToolsAndEquipment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__18": { "value": "111000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RightOfUseAssetsFixturesFittingsToolsAndEquipment", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__19": { "value": "8371000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:RightofuseAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__19": { "value": "5423000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:RightofuseAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__20": { "value": "540000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InvestmentProperty", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__20": { "value": "462000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InvestmentProperty", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__21": { "value": "7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InvestmentAccountedForUsingEquityMethod", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__21": { "value": "0.0", "dimensions": { "concept": "ifrs-full:InvestmentAccountedForUsingEquityMethod", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__22": { "value": "131000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherNoncurrentFinancialAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__22": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherNoncurrentFinancialAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__23": { "value": "138000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentFinancialAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__23": { "value": "0.0", "dimensions": { "concept": "ifrs-full:NoncurrentFinancialAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__24": { "value": "196000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__24": { "value": "91000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__25": { "value": "41466000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__25": { "value": "30390000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__28": { "value": "7496000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Inventories", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__28": { "value": "6247000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Inventories", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__29": { "value": "124000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTradeReceivables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__29": { "value": "97000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTradeReceivables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__30": { "value": "113000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxAssetsCurrent", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__30": { "value": "89000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxAssetsCurrent", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__31": { "value": "760000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentReceivables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__31": { "value": "640000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentReceivables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__32": { "value": "275000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentPrepayments", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__32": { "value": "138000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentPrepayments", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__33": { "value": "4000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentFinancialAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__33": { "value": "13000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentFinancialAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__34": { "value": "1276000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:TradeAndOtherCurrentReceivables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__34": { "value": "977000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:TradeAndOtherCurrentReceivables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__35": { "value": "1707000000.0", "decimals": -6, "dimensions": { "concept": "SAL:CurrentSecurities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__35": { "value": "1261000000.0", "decimals": -6, "dimensions": { "concept": "SAL:CurrentSecurities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__36": { "value": "1320000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__36": { "value": "1543000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__37": { "value": "0.0", "dimensions": { "concept": "ifrs-full:NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__37": { "value": "8000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__38": { "value": "11799000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__38": { "value": "10036000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__41": { "value": "53265000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Assets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__41": { "value": "40426000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Assets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__44": { "value": "524000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IssuedCapital", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__44": { "value": "524000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IssuedCapital", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__45": { "value": "317000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReserveOfExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__45": { "value": "239000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReserveOfExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__46": { "value": "24000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReserveOfCashFlowHedges", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__46": { "value": "-41000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReserveOfCashFlowHedges", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__47": { "value": "14647000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:RetainedEarnings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__47": { "value": "12914000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:RetainedEarnings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__48": { "value": "250000000.0", "decimals": -6, "dimensions": { "concept": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__48": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__49": { "value": "15762000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__49": { "value": "13836000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__52": { "value": "182000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentRecognisedLiabilitiesDefinedBenefitPlan", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__52": { "value": "196000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentRecognisedLiabilitiesDefinedBenefitPlan", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__53": { "value": "967000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__53": { "value": "666000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DeferredTaxLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__54": { "value": "176000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentProvisions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__54": { "value": "141000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentProvisions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__55": { "value": "9855000000.0", "decimals": -6, "dimensions": { "concept": "SAL:LongTermBorrowingsFromMortgageCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__55": { "value": "6704000000.0", "decimals": -6, "dimensions": { "concept": "SAL:LongTermBorrowingsFromMortgageCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__56": { "value": "7804000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentLeaseLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__56": { "value": "5256000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentLeaseLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__57": { "value": "1500000000.0", "decimals": -6, "dimensions": { "concept": "SAL:LongTermBorrowingsFromCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__57": { "value": "0.0", "dimensions": { "concept": "SAL:LongTermBorrowingsFromCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__58": { "value": "26000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherNoncurrentFinancialLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__58": { "value": "74000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherNoncurrentFinancialLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__59": { "value": "20510000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__59": { "value": "13037000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:NoncurrentLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__62": { "value": "107000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentProvisions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__62": { "value": "48000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentProvisions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__63": { "value": "355000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ShortTermBorrowingsFromMortgageCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__63": { "value": "346000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ShortTermBorrowingsFromMortgageCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__64": { "value": "1474000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentLeaseLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__64": { "value": "905000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentLeaseLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__65": { "value": "1000000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ShortTermBorrowingsFromCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__65": { "value": "0.0", "dimensions": { "concept": "SAL:ShortTermBorrowingsFromCreditInstitutions", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__66": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherCurrentBorrowingsAndCurrentPortionOfOtherNoncurrentBorrowings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__66": { "value": "39000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentBorrowingsAndCurrentPortionOfOtherNoncurrentBorrowings", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__67": { "value": "497000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentFinancialLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__67": { "value": "481000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentFinancialLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__68": { "value": "10579000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__68": { "value": "9200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__69": { "value": "79000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxLiabilitiesCurrent", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__69": { "value": "7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentTaxLiabilitiesCurrent", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__70": { "value": "2824000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentPayables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__70": { "value": "2500000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherCurrentPayables", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__71": { "value": "78000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentDeferredIncomeIncludingCurrentContractLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__71": { "value": "27000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentDeferredIncomeIncludingCurrentContractLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__72": { "value": "16993000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__72": { "value": "13553000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CurrentLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__75": { "value": "37503000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Liabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__75": { "value": "26590000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Liabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__3__78": { "value": "53265000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:EquityAndLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s5__4__78": { "value": "40426000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:EquityAndLiabilities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__5": { "value": "2583000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__5": { "value": "2286000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLossBeforeTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__6": { "value": "3980000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsToReconcileProfitLossOtherThanChangesInWorkingCapital", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__6": { "value": "2957000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:AdjustmentsToReconcileProfitLossOtherThanChangesInWorkingCapital", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__7": { "value": "597000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInWorkingCapital", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__7": { "value": "182000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInWorkingCapital", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__8": { "value": "5966000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperations", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__8": { "value": "5061000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperations", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__9": { "value": "107000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestReceivedClassifiedAsOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__9": { "value": "187000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestReceivedClassifiedAsOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__10": { "value": "779000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestPaidClassifiedAsOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__10": { "value": "593000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:InterestPaidClassifiedAsOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__11": { "value": "544000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__11": { "value": "506000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__12": { "value": "4750000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__12": { "value": "4149000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__15": { "value": "247000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__15": { "value": "153000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__16": { "value": "2189000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__16": { "value": "2094000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__17": { "value": "9000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfInvestmentProperty", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__17": { "value": "7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfInvestmentProperty", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__18": { "value": "201000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__18": { "value": "131000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__19": { "value": "6490000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__19": { "value": "0.0", "dimensions": { "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__20": { "value": "770000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__20": { "value": "147000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__21": { "value": "334000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromSalesOrMaturityOfFinancialInstrumentsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__21": { "value": "186000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProceedsFromSalesOrMaturityOfFinancialInstrumentsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__22": { "value": "7000000.0", "decimals": -6, "dimensions": { "concept": "SAL:PurchaseOfOtherFinancialAssetsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__22": { "value": "0.0", "dimensions": { "concept": "SAL:PurchaseOfOtherFinancialAssetsClassifiedAsInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__23": { "value": "-9177000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__23": { "value": "-2084000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__26": { "value": "4000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RepaymentsOfOtherFinancialLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__26": { "value": "28000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RepaymentsOfOtherFinancialLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__27": { "value": "49000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashRepaymentsOfAdvancesAndLoansFromRelatedParties", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__27": { "value": "0.0", "dimensions": { "concept": "ifrs-full:CashRepaymentsOfAdvancesAndLoansFromRelatedParties", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__28": { "value": "21000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAdvancesAndLoansFromRelatedParties", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__28": { "value": "65000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAdvancesAndLoansFromRelatedParties", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__29": { "value": "1188000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__29": { "value": "821000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__30": { "value": "3000000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ProceedsFromBorrowingsFromCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__30": { "value": "0.0", "dimensions": { "concept": "SAL:ProceedsFromBorrowingsFromCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__31": { "value": "500000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RepaymentsOfBorrowingsToCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__31": { "value": "0.0", "dimensions": { "concept": "SAL:RepaymentsOfBorrowingsToCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__32": { "value": "3524000000.0", "decimals": -6, "dimensions": { "concept": "SAL:ProceedsFromBorrowingsFromMortgageCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__32": { "value": "0.0", "dimensions": { "concept": "SAL:ProceedsFromBorrowingsFromMortgageCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__33": { "value": "364000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RepaymentsOfBorrowingsToMortgageCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__33": { "value": "251000000.0", "decimals": -6, "dimensions": { "concept": "SAL:RepaymentsOfBorrowingsToMortgageCreditInstitutionsClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__34": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__34": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__35": { "value": "4240000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__35": { "value": "-1235000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__38": { "value": "-187000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__38": { "value": "830000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__39": { "value": "1504000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__39": { "value": "676000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__40": { "value": "3000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__40": { "value": "-2000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__3__41": { "value": "1320000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s6__4__41": { "value": "1504000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:CashAndCashEquivalents", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__5": { "value": "524000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__5": { "value": "239000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__5": { "value": "-41000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__5": { "value": "12914000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__5": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__5": { "value": "13836000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__6": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__6": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__6": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__6": { "value": "1740000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__6": { "value": "250000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__6": { "value": "1990000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__7": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__7": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__7": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__7": { "value": "-7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__7": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__7": { "value": "-7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__8": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__8": { "value": "78000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__8": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__8": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__8": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__8": { "value": "78000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__9": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__9": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__9": { "value": "64000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__9": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__9": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__9": { "value": "64000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__10": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__10": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__10": { "value": "-1000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__10": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__10": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__10": { "value": "-1000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__11": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__11": { "value": "78000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__11": { "value": "65000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__11": { "value": "-7000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__11": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__11": { "value": "136000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__12": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__12": { "value": "78000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__12": { "value": "65000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__12": { "value": "1733000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__12": { "value": "250000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__12": { "value": "2126000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__13": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__13": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__13": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__13": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__13": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__13": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__14": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__14": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__14": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__14": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__14": { "value": "-200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__14": { "value": "-200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__15": { "value": "524000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__15": { "value": "317000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__15": { "value": "24000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__15": { "value": "14647000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__15": { "value": "250000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__15": { "value": "15762000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2026-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__21": { "value": "524000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__21": { "value": "89000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__21": { "value": "27000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__21": { "value": "11415000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__21": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__21": { "value": "12255000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__22": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__22": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__22": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__22": { "value": "1509000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__22": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__22": { "value": "1709000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ProfitLoss", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__23": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__23": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__23": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__23": { "value": "-10000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__23": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__23": { "value": "-10000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__24": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__24": { "value": "150000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__24": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__24": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__24": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__24": { "value": "150000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__25": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__25": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__25": { "value": "-9000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__25": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__25": { "value": "0.0", "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__25": { "value": "-9000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:GainsLossesOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__26": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__26": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__26": { "value": "59000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__26": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__26": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__26": { "value": "59000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__27": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__27": { "value": "150000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__27": { "value": "-68000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__27": { "value": "-10000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__27": { "value": "0.0", "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__27": { "value": "72000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:OtherComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__28": { "value": "0.0", "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__28": { "value": "150000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__28": { "value": "-68000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__28": { "value": "1499000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__28": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__28": { "value": "1781000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:ComprehensiveIncome", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__29": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__29": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__29": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__29": { "value": "0.0", "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__29": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__29": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:DividendsPaid", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__30": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__30": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__30": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__30": { "value": "0.0", "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__30": { "value": "-200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__30": { "value": "-200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:IncreaseDecreaseThroughTransactionsWithOwners", "entity": "scheme:549300FQY6MX8USM0112", "period": "2024-01-01T00:00:00/2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s7__3__31": { "value": "524000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember", "unit": "iso4217:DKK" } }, "f1__s7__4__31": { "value": "239000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember", "unit": "iso4217:DKK" } }, "f1__s7__5__31": { "value": "-41000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfCashFlowHedgesMember", "unit": "iso4217:DKK" } }, "f1__s7__6__31": { "value": "12914000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember", "unit": "iso4217:DKK" } }, "f1__s7__7__31": { "value": "200000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "ifrs-full:ComponentsOfEquityAxis": "SAL:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember", "unit": "iso4217:DKK" } }, "f1__s7__8__31": { "value": "13836000000.0", "decimals": -6, "dimensions": { "concept": "ifrs-full:Equity", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00", "unit": "iso4217:DKK" } }, "f1__s10__7__72": { "value": "Salling Group A/S", "dimensions": { "concept": "ifrs-full:NameOfReportingEntityOrOtherMeansOfIdentification", "language": "en", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00" } }, "f1__s10__7__74": { "value": "A/S", "dimensions": { "concept": "ifrs-full:LegalFormOfEntity", "language": "en", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00" } }, "f1__s10__7__76": { "value": "Rosbjergvej 33, DK-8220 Brabrand", "dimensions": { "concept": "ifrs-full:AddressOfRegisteredOfficeOfEntity", "language": "en", "entity": "scheme:549300FQY6MX8USM0112", "period": "2025-01-01T00:00:00/2026-01-01T00:00:00" } } } }