EQUITY STATEMENT FORTHE GROUP Amounts in DKK 000 Share capital Share Retained Total premium earnings Equity at 30 September 2014 44,374 294,230 111,039 227,565 48,901 Profit/loss for the year 48,901 Exchange rate adjustments of foreign subsidiaries 3,236 3,236 Fair value adjustment of short-term current asset investment -490 -490 Other comprehensive income, net of tax 2,746 2,746 Comprehensive income for the year 51,647 51,647 Share-based remuneration 3,085 3,085 Exercise of warrants 1,313 1,860 3,173 Paid dividend for 2013/14 8,486 8,486 Acquisition of treasury shares 11,078 11,078 Other transactions 1,313 1,860 16,479 13,306 Equity at 30 September 2015 45,687 296,090 75,871 265,906 Profit/loss for the year 49,500 49,500 Exchange rate adjustments of foreign subsidiaries 59 59 Fair value adjustment of short-term current asset investment 422 422 Other comprehensive income, net of tax 481 481 49,981 Comprehensive income for the year 49,981 Share-based remuneration 3,757 3,757 Exercise of warrants 2,582 3,289 5,871 Annulment of treasury shares 1,105 10,781 11,876 -17,207 Paid dividend for 2014/15 17,207 Acquisition of treasury shares 27,735 27,735 Other transactions 1,477 7,492 29,309 -35,324 Equity at 30 September 2016 55,199 280,563 47,164 288,598
{}