| Phase | Production (ML) | Revenue (USDm) | OPEX (USDm) | EBITDA (USDm) | Carbon Upside (USDm) | Cert Intangible (USDm) | EBITDA + Carbon (USDm) | Capex (USDm) | Debt Service (USDm) | DSCR (x) |
|---|
| Phase | OPEX (USDm) | WC Months | Working Capital (USDm) |
|---|
| Case | Multiplier | EBITDA (USDm) |
|---|
| ID | Label | Expression | Unit |
|---|