Consolidated statement of changes in equity        
         
  Share capital Invested unrestricted equity fund Retained
earnings
Total
Equity 9 Feb. 2015 10,000 90,000   100,000
Profit/loss for the period     -93,102,768.85 -93,102,768.85
Directed share issue 2,247,500 206,752,500   209,000,000
         
Equity 31 Dec. 2015 2,257,500 206,842,500 -93,102,769 115,997,231
         
Equity 1 Jan. 2016 2,257,500.00 206,842,500.00 -93,102,768.85 115,997,231.15
Profit/loss for the period     -127,165,127 -127,165,127
Directed share issue 0 182,500,000 0 182,500,000
         
Equity 31 Dec. 2016 2,257,500 389,342,500 -220,267,896 171,332,104