|
| Front page | | Contents | | Back | | Printing instructions |
Environmental Shareholder Value
| Year |
2002
|
2003
|
2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
| Expected no. of tonnes CO2 without investment
|
11,700
|
12,400
|
12,500
|
12,600
|
13,000
|
13,000
|
13,500
|
13,500
|
14,000
|
14,000
|
14,500
|
| Expected savings with investment, measured in allowances
(tonnes CO2) |
-
|
-
|
-
|
1,100
|
1,100
|
1,100
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
| Value of allowance fees saved (DKK '000) |
0
|
0
|
0
|
328
|
328
|
328
|
931
|
931
|
931
|
931
|
931
|
| Discount factor 8% |
1.000
|
0.926
|
0.857
|
0.794
|
0.735
|
0.681
|
0.630
|
0.583
|
0.540
|
0.500
|
0.463
|
| Present value of the allowance fee saved (DKK '000) |
3,255
|
-
|
-
|
260
|
241
|
223
|
587
|
543
|
503
|
466
|
431
|
Table: Calculation of the present value of the allowance fee saved
| Front page | | Contents | | Back | | Printing instructions |
Version 1.0 April 2005, © Danish Environmental Protection Agency
|