To compute Ørsted’s Net Debt/EBITDA for 2022 using S&P’s standard approach: 1. **EBITDA** – From the income statement, the “Profit loss from operating activities before interest taxes depreciation and amortisation expense” for 2022 is **32,057 million DKK**. This is the EBITDA figure S&P uses. 2. **Net Debt** – S&P defines net debt as interest‑bearing debt (short‑term borrowings + long‑term borrowings + operating‑lease liabilities) less cash and cash equivalents. - Short‑term borrowings (2023‑01‑01): **2,830 million DKK** - Long‑term borrowings (2023‑01‑01): **60,451 million DKK** - Non‑current lease liabilities: **7,697 million DKK** - Current lease liabilities: **569 million DKK** - Cash (2023‑01‑01): **16,178 million DKK** Total debt including leases = 2,830 + 60,451 + 7,697 + 569 = **71,547 million DKK** Net Debt = 71,547 – 16,178 = **55,369 million DKK** 3. **Ratio** Net Debt / EBITDA = 55,369 / 32,057 ≈ **1.73** 1.73