First, I’ll calculate **FFO (Funds From Operations)** for 2022. A simplified approach is: **FFO = EBITDA − Finance Costs − Tax on operations + non-cash adjustments (but here we can start from operating cash flow and adjust for working capital).** From the data: - Cash flows from operating activities (2022): **11,924,000,000 DKK** - We add back interest and tax to get closer to FFO, but actually, FFO is often taken as cash from operations before changes in working capital. Instead, let's take EBITDA: EBITDA (2022): **32,057,000,000 DKK** Less: Finance Costs (2022): **18,050,000,000 DKK** Less: Income Tax (2022): **2,613,000,000 DKK** Then **FFO ≈ 32,057 - 18,050 - 2,613 = 11,394,000,000 DKK**. --- Next, **Net Debt** for 2022: - Long-term borrowings (2023-01-01): **60,451,000,000 DKK** - Short-term borrowings (2023-01-01): **2,830,000,000 DKK** - Less: Cash (2023-01-01): **16,178,000,000 DKK** Net Debt = 60,451 + 2,830 - 16,178 = **47,103,000,000 DKK**. --- **FFO / Net Debt** = 11,394 / 47,103 ≈ **0.242**. 0.242