I need to calculate the Net Debt / EBITDA ratio for 2022 using S&P methodology. First, let me identify the key components needed: **EBITDA for 2022 (2022-01-01 to 2023-01-01):** From the data: "Profit Loss From Operating Activities Before Interest Taxes Depreciation And Amortisation Expense" = 32,057,000,000 DKK This is EBITDA = 32,057,000,000 DKK **Net Debt calculation:** Net Debt = Total Debt - Cash and Cash Equivalents **Total Debt components:** From the balance sheet (2023-01-01, which is end of 2022): - Longterm Borrowings: 60,451,000,000 DKK - Shortterm Borrowings: 2,830,000,000 DKK - Current Lease Liabilities: 569,000,000 DKK - Noncurrent Lease Liabilities: 7,697,000,000 DKK Total Debt = 60,451,000,000 + 2,830,000,000 + 569,000,000 + 7,697,000,000 = 71,547,000,000 DKK **Cash and Cash Equivalents:** From 2023-01-01 (end of 2022): "Cash And Cash Equivalents" = 16,175,000,000 DKK Wait - let me check. The data shows: - "Cash" 2023-01-01: 16,178,000,000 DKK - "Cash And Cash Equivalents" 2023-01-01: 16,175,000,000 DKK These are slightly different. Let me use "Cash And Cash Equivalents" as it's the standard line item = 16,175,000,000 DKK Actually, let me re-check: "Cash" 2023-01-01: 16,178,000,000 DKK vs "Cash And Cash Equivalents" 2023-01-01: 16,175,000,000 DKK Hmm, there's a 3 million difference. Let me use Cash And Cash Equivalents = 16,175,000,000 DKK as that's the standard financial metric. **Net Debt** = 71,547,000,000 - 16,175,000,000 = 55,372,000,000 DKK **Net Debt / EBITDA** = 55,372,000,000 / 32,057,000,000 = 1.727 Let me double-check my debt components. Under S&P methodology, debt typically includes: - Borrowings (short-term and long-term) - Lease liabilities Let me verify I haven't missed anything. Looking at current and non-current liabilities: - Shortterm Borrowings: 2,830,000,000 - Longterm Borrowings: 60,451,000,000 - Current Lease Liabilities: 569,000,000 - Noncurrent Lease Liabilities: 7,697,000,000 Total = 71,547,000,000 DKK Cash and Cash Equivalents = 16,175,000,000 DKK Net Debt = 55,372,000,000 DKK EBITDA = 32,057,000,000 DKK Ratio = 55,372 / 32,057 = 1.7273... Let me recalculate more carefully: 55,372,000,000 / 32,057,000,000 = 1.727344... Rounding to two decimal places: 1.73 Actually, let me verify the EBITDA figure once more. The line item "Profit Loss From Operating Activities Before Interest Taxes Depreciation And Amortisation Expense" for 2022-01-01 to 2023-01-01 is 32,057,000,000 DKK. This is indeed EBITDA. And let me recheck: 55,372 / 32,057 = 1.7273... 1.73