2011

2010

2009

2008

2007*

tDKK

tDKK

tDKK

tDKK

tDKK

Revenue

921

1.227

914

2.990

3.971

EBITDA

-4.924

-5.808

-7.378

-3.150

-2.072

Amortisation, depreciation and imp. losses

-28.483

-29.117

-10.986

-1.386

-2.164

Profit before financials

-33.408

-34.925

-18.364

-4.536

-4.236

Profit before tax

-33.382

-34.828

-16.588

-2.627

11.197

Profit fof the year

-33.382

-34.828

-16.588

-2.627

11.197

Equity

136.552

151.252

162.582

178.277

84.957

Total assets/liabilities

140.976

156.251

166.684

183.663

89.670

Number of shares at 100 DKK nom.

1.291.619

1.174.306

1.067.610

1.067.616

809.101

Cash and cash equivalents

18.422

34.551

45.313

69.142

4.788

Five-year Key Ratios

Earnings per share

-0,77

-29,69

-15,56

-2,79

13,84

Operating margin (%)

-3.628

-2.846

-2.010

-152

-107

Return on equity (%)

-24

-23

-10

-2

14

Equity ratio (%)

97

97

98

97

95

Net asset value per share

105,72

128,80

152,29

166,99

105,00

Dividend per share

0

0

0

0

0

Acquisitions of property, plant and equipment

248

379

829

1.795

3.653

Investments in intangible assets

29.635

37.056

28.867

31.131

23.893

Number of man-years

9,9

13,7

18,7

16,3

11

Number of employees

17

46

44

38

33

Definitions

Earnings per share

=

Profit/loss before tax

Avarage number of shares

Operating margin

=

Profit/loss before financials x 100

Revenue

Return on equity

=

Profit/loss for the year x 100

Average equity

Equity ratio

=

Equity x 100

Total assets

Net asset value per share

=

Equity

Number of shares

Dividend per share

=

Dividend

Number of shares