Main figures

DKK million	2005	2006	2007	2008	2009
Turnover	258	0	0	0	0
Operating profit (loss), continued operations	20	(4)	(2)	(3)	(4)
Impact on profit, discontinued operations	1	19	0	0	(2)
Financial items, net	(1)	3	2	14	8
Result on ordinary operations before tax	19	18	0	11	2
Net profit (loss)	19	18	0	11	2
Fixed assets	104	0	0	0	0
Current assets	257	159	138	130	119
Shareholders' equity	154	130	121	121	111
Free cash flow for equity	(19)	100	1	0	1
Investment in tangible fixed assets	16	0	0	0	0
Order back lock	321	0	0	0	0
Average number of employees	1045	252	3	3	3

The annual accounts are prepared and presented in accordance with International Financial Reporting Standards (IFRS) as approved by EU and further Danish reporting requirements. The annual accounts are the first complying with the IFRS Standards, and comparitive figures for 2004 have been restated correspondingly. Key figures for 2001 - 2003 have not been restated in accordance with the IFRS Standards, as the effect of changes in recognition and measurement are estimated to be limited. From 2004 jointly controlled entities are recognised in the Group financial statements using pro-rata consolidation. Comparative figures for previous years have been restated correspondingly.

Key Figures
	2005	2006	2007	2008	2009
EBIT margin (%) ¹⁾	7.7	-	-	-	-
Return on equity (%)	13.9	12.4	0	9.0	1.4
Equity ratio (%) ³⁾	42.8	81.6	87.7	93.3	93.3
Gearing of operating activities	1.0		0	0	0
Equity per share (DKK)	83	69	64	65	60
Market price B-shares	109	82	64	45	60
Market cap (DKK millions)	204	154	121	84	110
Dividend per share (DKK)	0	25	5	5	5
Average number of shares issued, diluted (1,000)	1879	1890	1890	1874	1852
EPS, actual and diluted (DKK)	10	9	0	6	1
P/E ratio, actual and diluted	11	9	0	7	60

¹⁾ Operating profit (loss), continued operations / turnover * 100
²⁾ Operating profit (loss), continued operations * (1 minus average tax rate) / Average invested capital including goodwill
³⁾ Equity / Total assets
Other key figures are calculated in accordance with the 2005 Guidelines from The Danish Society of Financial Analysts