Investments - Denmark

PRB monitoring

▪ NAVIAIR planned a total RP3 asset value for new investments of 50M€₂₀₁₇, of which 41% for new major investments. NAVIAIR planned two new major investments for RP3, of which one has not started.

▪ NAVIAIR planned RP3 new investments represent 1% of the Union-wide total amounts of the assets for new investments. NAVIAIR planned to invest more in ATM systems compared to the Union-wide median (100% vs 47% respectively).

▪ NAVIAIR underspent -3.6M€₂₀₁₇ (-3.5%) in costs related to investments during RP3 (-2.9M€₂₀₁₇ in en route and -0.7M€₂₀₁₇ in terminal), according to the reporting tables. However, in the monitoring reports, NAVIAIR reported an underspending of -3.9M€₂₀₁₇ (-3.8%). No explanation for the differences has been provided. These amounts shall be reimbursed to the airspace users through a reduction of future unit rate(s), unless the NSA decides after consultation with the users, that the ANSP shall not reimburse a part of the difference according to article 28 of Regulation (EU) 2019/317.

▪ NAVIAIR reported 0.9M€₂₀₁₇ funding from Union assistance programmes in RP3, while SESAR Deployment Manager data indicates payments for 9.2M€₂₀₁₇ during the reference period.

Value of the assets for New Investments included in the Performance Plan Denmark | NAVIAIR

Determined and additional asset value by investment category

Total value of the asset for new investments (M€2017)	49.59	% of total
New major investments (above 5M€ each)	20.53	41%
Included in the performance plan	20.53	41%
Additional	0.00	0%
Other new investments (below 5M€ each)	29.06	59%

Determined asset value: en route and terminal

Total value of the asset for new major investments (M€2017)	20.53	% of total
En route	19.51	95%
Terminal	1.03	5%

Determined asset value by type of investment

Total value of the asset for new major investments (M€2017)	20.53	% of total
ATM systems	20.53	100%
CNS systems	0.00	0%
Infrastructure	0.00	0%
Other	0.00	0%
Unknown	0.00	0%

Asset value for new investments: ANSP compared to Union-wide

Costs related to investments included in the Performance Plan Denmark | NAVIAIR

New and existing investments

Determined costs	2020D	2021D	2022D	2023D	2024D	RP3
Total costs of new and existing investments (M€2017)	21.42	20.74	20.22	20.46	20.43	103.26
New major investments	1.72	1.86	2.13	2.65	3.53	11.89
Other new investments	0.60	1.85	2.65	3.46	3.63	12.20
Existing investments	19.09	17.02	15.44	14.35	13.27	79.17

Actual costs	2020A	2021A	2022A	2023A	2024A	RP3
Total costs of new and existing investments (M€2017)	21.42	20.14	19.38	19.75	19.00	99.69
New major investments	1.72	1.81	2.17	2.32	2.46	10.48
Other new investments	0.60	1.16	1.18	2.60	2.93	8.47
Existing investments	19.09	17.18	16.03	14.83	13.61	80.74

Difference (A-D)	2020	2021	2022	2023	2024	RP3
Total difference (M€2017)	0.00	(0.59)	(0.83)	(0.71)	(1.43)	(3.57)
New major investments	0.00	(0.05)	0.04	(0.34)	(1.07)	(1.41)
% change of actual with respect to determined	0%	-3%	+2%	-13%	-30%	-44%
Other new investments	0.00	(0.70)	(1.46)	(0.86)	(0.70)	(3.73)
% change of actual with respect to determined	0%	-38%	-55%	-25%	-19%	-137%
Existing investments	0.00	0.16	0.59	0.48	0.34	1.57
% change of actual with respect to determined	0%	+1%	+4%	+3%	+3%	+11%

Costs of investments by nature - En route

Determined costs	2020D	2021D	2022D	2023D	2024D	RP3
Total costs of new and existing investments (M€2017)	17.64	17.15	16.85	17.14	17.07	85.85
Depreciation	11.81	12.10	13.21	13.55	13.47	64.14
Cost of capital	5.82	5.05	3.64	3.59	3.61	21.71
Cost of leasing	0.00	0.00	0.00	0.00	0.00	0.00

Actual costs	2020A	2021A	2022A	2023A	2024A	RP3
Total costs of new and existing investments (M€2017)	17.64	16.62	16.19	16.59	15.86	82.90
Depreciation	11.81	12.08	12.45	12.73	12.05	61.13
Cost of capital	5.82	4.55	3.73	3.86	3.82	21.78
Cost of leasing	0.00	0.00	0.00	0.00	0.00	0.00

Difference (A-D)	2020	2021	2022	2023	2024	RP3
Total difference (M€2017)	0.00	(0.53)	(0.66)	(0.55)	(1.21)	(2.95)
Depreciation	0.00	(0.02)	(0.76)	(0.82)	(1.42)	(3.01)
Cost of capital	0.00	(0.51)	0.10	0.27	0.21	0.07
Cost of leasing	0.00	0.00	0.00	0.00	0.00	0.00

Costs of investments by nature - Terminal

Determined costs	2020D	2021D	2022D	2023D	2024D	RP3
Total costs of new and existing investments (M€2017)	3.78	3.58	3.37	3.32	3.36	17.41
Depreciation	2.07	2.09	2.29	2.26	2.29	11.00
Cost of capital	1.72	1.49	1.08	1.06	1.07	6.42
Cost of leasing	0.00	0.00	0.00	0.00	0.00	0.00

Actual costs	2020A	2021A	2022A	2023A	2024A	RP3
Total costs of new and existing investments (M€2017)	3.78	3.42	3.20	3.15	3.14	16.69
Depreciation	2.07	2.10	2.12	2.03	2.03	10.35
Cost of capital	1.72	1.32	1.08	1.12	1.11	6.34
Cost of leasing	0.00	0.00	0.00	0.00	0.00	0.00

Difference (A-D)	2020	2021	2022	2023	2024	RP3
Total difference (M€2017)	0.00	(0.16)	(0.17)	(0.17)	(0.22)	(0.72)
Depreciation	0.00	0.01	(0.17)	(0.22)	(0.26)	(0.65)
Cost of capital	0.00	(0.17)	0.00	0.06	0.04	(0.07)
Cost of leasing	0.00	0.00	0.00	0.00	0.00	0.00

Costs by new major investments

Determined costs	2020D	2021D	2022D	2023D	2024D	RP3
Total costs of new and existing investments (M€2017)	1.72	1.86	2.13	2.65	3.53	11.89
COOPANS build 3.x extension	1.72	1.86	2.13	2.65	3.16	11.52
Back-up ATM	0.00	0.00	0.00	0.00	0.37	0.37

Actual costs	2020A	2021A	2022A	2023A	2024A	RP3
Total costs of new and existing investments (M€2017)	1.72	1.81	2.17	2.32	2.46	10.48
COOPANS build 3.x extension	1.72	1.81	2.17	2.32	2.46	10.48
Back-up ATM	0.00	0.00	0.00	0.00	0.00	0.00

Difference (A-D)	2020	2021	2022	2023	2024	RP3
Total difference (M€2017)	0.00	(0.05)	0.04	(0.34)	(1.07)	(1.41)
COOPANS build 3.x extension	0.00	(0.05)	0.04	(0.34)	(0.70)	(1.04)
Back-up ATM	0.00	0.00	0.00	0.00	(0.37)	(0.37)

Expected benefit and impact per new major investment Denmark | NAVIAIR

New major investments	Expected benefit per KPA	SAF	ENV	CAP	CEF
COOPANS build 3.x extension		X	X	X
Back-up ATM		X	X	X	X

New major investments	Expected impact	Network	Local	Non-performance
COOPANS build 3.x extension		X	X
Back-up ATM		X	X

New major investments	SES mandated	Partnership	ATM systems
			ATM system	CP/MP
COOPANS build 3.x extension	X	X	X
Back-up ATM			X	X

Public funding granted for total CAPEX (CEF/TEN-T)

Actual funding declaration vs payments

Funding declared (M€2017)	2020	2021	2022	2023	2024	RP3
Total included in the funding declaration (reporting tables)	0.23	0.31	0.33	0.15	-0.10	0.93
SDM Payment	0.20	4.47	1.26	0.71	2.58	9.22
Difference between total funding declared vs received	0.03	(4.16)	(0.93)	(0.56)	(2.68)	(8.29)