29205272 2022-01-01 2022-12-31 ifrs-full:SeparateMember 29205272 2021-01-01 2021-12-31 ifrs-full:SeparateMember 29205272 2022-12-31 ifrs-full:SeparateMember 29205272 2021-12-31 ifrs-full:SeparateMember 29205272 2021-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember 29205272 2021-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember 29205272 2021-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember 29205272 2021-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember 29205272 2021-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember ifrs-full:IncreaseDecreaseDueToChangesInAccountingPolicyRequiredByIFRSsCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember ifrs-full:IncreaseDecreaseDueToChangesInAccountingPolicyRequiredByIFRSsCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember ifrs-full:IncreaseDecreaseDueToChangesInAccountingPolicyRequiredByIFRSsCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember ifrs-full:IncreaseDecreaseDueToChangesInAccountingPolicyRequiredByIFRSsCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 ifrs-full:SeparateMember ifrs-full:IncreaseDecreaseDueToChangesInAccountingPolicyRequiredByIFRSsCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember ifrs-full:OpeningBalanceAfterAdjustmentCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember ifrs-full:OpeningBalanceAfterAdjustmentCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember ifrs-full:OpeningBalanceAfterAdjustmentCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember ifrs-full:OpeningBalanceAfterAdjustmentCumulativeEffectAtDateOfInitialApplicationMember 29205272 2021-12-31 ifrs-full:SeparateMember ifrs-full:OpeningBalanceAfterAdjustmentCumulativeEffectAtDateOfInitialApplicationMember 29205272 2022-01-01 2022-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember 29205272 2022-01-01 2022-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember 29205272 2022-01-01 2022-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember 29205272 2022-01-01 2022-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember 29205272 2022-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember 29205272 2022-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember 29205272 2022-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember 29205272 2022-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember 29205272 2020-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember 29205272 2020-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember 29205272 2020-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember 29205272 2020-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember 29205272 2020-12-31 ifrs-full:SeparateMember 29205272 2021-01-01 2021-12-31 ifrs-full:IssuedCapitalMember ifrs-full:SeparateMember 29205272 2021-01-01 2021-12-31 NOR:ReserveForNetRevaluationAccordingToEquityMethodMember ifrs-full:SeparateMember 29205272 2021-01-01 2021-12-31 ifrs-full:RetainedEarningsMember ifrs-full:SeparateMember 29205272 2021-01-01 2021-12-31 NOR:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityMember ifrs-full:SeparateMember iso4217:DKK 3815117000 3013177000 44537000 61056000 182000 -333000 3000 11000 3458392000 2548236000 46969000 28299000 354478000 497376000 257305000 224930000 97173000 272446000 10344000 9525000 86829000 262921000 9021000 10381000 7765000 6704000 88085000 266598000 10515000 45423000 77570000 221175000 299675000 299675000 299675000 299675000 6665000 7274000 37375000 52343000 44040000 59617000 113790000 69253000 42500000 42318000 156290000 111571000 500005000 470863000 388120000 319055000 299368000 154099000 0 12305000 131032000 32908000 0 163537000 1532000 1637000 18000 369000 820070000 683910000 513093000 614700000 1333163000 1298610000 1833168000 1769473000 5000000 5000000 155040000 110321000 314343000 356661000 474383000 471982000 33597000 48248000 62878000 74479000 32058000 36687000 128533000 159413000 7197000 7609000 4553000 5245000 1116325000 819864000 42775000 129157000 10285000 40631000 13966000 50121000 35151000 85451000 1230252000 1138078000 1358785000 1297491000 1833168000 1769473000 5000000 110321000 356661000 0 471982000 0 0 -2171000 0 -2171000 5000000 110321000 354490000 0 469811000 0 44719000 75000000 77571000 0 0 2001000 0 2001000 0 44719000 -42148000 75000000 77571000 0 0 0 75000000 75000000 0 0 0 -75000000 -75000000 5000000 155040000 314343000 0 474383000 5000000 86598000 509209000 0 600807000 0 23723000 -152548000 350000000 221175000 0 23723000 -152548000 350000000 221175000 0 0 0 350000000 350000000 0 0 0 -350000000 -350000000 5000000 110321000 356661000 0 471982000 -42148000 77570000 221175000 -28389000 132000 54099000 47373000 -50703000 45616000 42455000 317626000 9021000 10381000 7766000 6705000 43710000 321302000 -10668000 0 51543000 -20400000 -18501000 341702000 764000 1345000 864000 0 0 37000000 100000 35655000 8206000 7097000 75000000 350000000 -83206000 -357097000 -101607000 20260000 614700000 594440000 513093000 614700000 513093000 614700000 513093000 614700000 Nordstern ApS ApS Havnen 5, 8700 Horsens