Changes in consolidated shareholders’ equity

	Equity attributable to Parent Company’s shareholders
SEK 000s	Share capital	Other contributed capital	Reserves	Retained earnings and profit for the year	Total equity
Opening equity at May 1, 2007	70,044	116,910	– 310	304,611	491,255
Net profit for the year				96,468	96,468
Other comprehensive income			1,433		1,433
Total	70,044	116,910	1,123	401,079	589,156
New share issue	3,300	20,390			23,690
Paid option premiums		1,896			1,896
Dividends				– 142,286	– 142,286
Closing equity at April 30, 2008	73,344	139,196	1,123	258,793	472,456
Opening equity on May 1, 2008	73,344	139,196	1,123	258,793	472,456
Net loss for the year				– 42,940	– 42,940
Other comprehensive income			1,143		1,143
Total	73,344	139,196	2,266	215,853	430,659
Dividends				– 77,744	– 77,744
Closing equity at April 30, 2009	73,344	139,196	2,266	138,109	352,915
Opening equity on May 1, 2009	73,344	139,196	2,266	138,109	352,915
Net loss for the year				– 121,265	– 121,265
Other comprehensive income			436		436
Total	73,344	139,196	2,702	16,844	232,086
New share issue¹	29,337	130,656			159,993
Closing equity at Dec 31, 2009	102,681	269,852	2,702	16,844	392,079

1) New share issued totaling SEK 164,289,000. The company’s expenses for the issuing process amounted to SEK 4,296,000 and were recognized
as a reduction of the proceeds received for the new share issue.

For further information on equity, see Note 17.