Consolidated financial statements

Consolidated statement of changes in equity

from 1 October 2007 to 30 September 2008

in TEUR	Capital stock	Retained earnings	Minority interests	Consolidated profit/loss for the year	Total equity
Balance at 1.10.2006	230,000	764,263	17,470	90,044	1,101,777
Carried forward		80,956		-80,956	0
Profit/loss for the year			754	88,887	89,641
Dividends paid				-9,088	-9,088
Balance at 30.9.2007	230,000	845,219	18,224	88,887	1,182,330
Carried forward		83,000		-83,000	0
Profit/loss for the year			331	77,684	78,016
Corporate actions		10,000			10,000
Dividends paid				-5,888	-5,888
Balance at 30.9.2008	230,000	938,219	18,555	77,684	1,264,459

We will send you the annual report 2008 by mail on your request.