XML 231 R51.htm IDEA: XBRL DOCUMENT v3.22.4
Capital Structure, Financial Risk and Related Items - Valuation Assumptions for Warrants Granted (Details) - DKK (kr)
kr / shares in Units, kr in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Results of the year [Line Items]      
Fair value per warrant on grant date kr 664.08 kr 701.82 kr 631.51
Share price 2,244.22 2,282.35 2,009.79
Exercise price kr 2,244.22 kr 2,282.35 kr 2,009.79
Expected dividend yield 0.00% 0.00% 0.00%
Expected stock price volatility 33.50% 36.60% 37.00%
Risk-free interest rate 0.15% (0.54%) (0.58%)
Expected life of warrants 5 years 5 years 5 years
Fair value of warrants granted kr 172 kr 124 kr 75
Fair value of RSU granted (in dollars per share) kr 2,250.18 kr 2,236.44 kr 1,927.83
Total tax expense (income) kr 1,513 kr 975 kr 1,146
Current tax benefit recorded directly in shareholders' equity 22 31 44
RSU      
Results of the year [Line Items]      
Fair value of RSU granted kr 612 kr 416 kr 90