Statement of changes in equity (parent company)

DKKm

		Share capital	Revaluation equity method capital	Retained earnings	Proposed dividends	Total



	Shareholders' equity at 1 January 2006	1,700	1,938	3,176	1,428	8,242

	Equity entries in 2006
	Profit for the year		1,782	-735	2,244	3,291
	Revaluation of owner-occupied properties		3			3
	Exchange rate adjustment of foreign entities		-143			-143
	Hedge of foreign currency risk in foreign entities		107			107
	Tax on equity entries		-31			-31
	Total comprehensive income	0	1,718	-735	2,244	3,227

	Dividend paid				-1,428	-1,428
	Dividend own shares			5		5
	Purchase of own shares			-88		-88
	Issue of employee shares			13		13
	Issue of share options			3		3
	Total equity entries in 2006	0	1,718	-802	816	1,732

	Shareholders' equity at 31 December 2006	1,700	3,656	2,374	2,244	9,974

	Shareholders' equity at 1 January 2007	1,700	3,656	2,374	2,244	9,974

	Equity entries in 2007
	Profit for the year		79	1,098	1,156	2,333
	Revaluation of owner-occupied properties		-3			-3
	Exchange rate adjustment of foreign entities		84			84
	Hedge of foreign currency risk in foreign entities		-98			-98
	Tax on equity entries		27			27
	Total comprehensive income	0	89	1,098	1,156	2,343

	Dividend paid				-2,244	-2,244
	Dividend own shares			14		14
	Purchase of own shares			-96		-96
	Issue of employee shares			32		32
	Issue of share options			8		8
	Total equity entries in 2007	0	89	1,050	-1,088	57

	Shareholders' equity at 31 December 2007	1,700	3,745	3,430	1,156	10,031

	Dividend paid per share DKK 17 (total for 2006 DKK 33 DKK).
	Dividend per share is calculated as the total dividend proposed by the Supervisory Board after the end of the financial year divided by the average number of shares (67,648,000). The dividend is not paid until approved by the shareholders at the annual general meeting of the subsequent year.


	TrygVesta Forsikring, the Norwegian branch of TrygVesta Forsikring A/S, has in its branch financial statements included provisions for contingency funds in the amount of NOK 2,564m (2006: NOK 2,251m) under provisions for insurance contracts
	In TrygVesta Forsikring A/S, these provisions, due to their nature as additional provisions, are included in shareholders' equity (retained earnings), net of deferred tax. TrygVesta Forsikring A/S' option to pay dividend to TrygVesta A/S is influenced by this amount. The dividend payment is also affected by a contingency fund provision of DKK 670m, which is included in shareholders’ equity in TrygVesta Forsikring A/S.
	TrygVesta Garanti has a similar contingency amounting to DKK 139m, which is also included in the company’s shareholders’ equity.

IR Direktør Ole Søeberg
+45 44 20 45 20

IR Manager Lars Møller
+45 44 20 45 17