|
The Kingdom of Denmark
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2836
(Primary Standard Industrial
Classification Code Number) |
| |
NOT APPLICABLE
(I.R.S. Employer
Identification Number) |
|
|
Dwight A. Kinsey
Rina R. Patel Duane Morris LLP 230 Park Avenue Suite 1130 New York, NY 10169 Telephone: (212) 818-9200 Facsimile: (212) 818-9606 |
| |
Lars Lüthjohan Jensen
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
| |
Ivan Blumenthal
Daniel Bagliebter Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. Chrysler Center 666 Third Avenue New York, NY 10017 Telephone: (212) 935-3000 Facsimile: (212) 983-3115 |
| |
Anne Zeuthen Løkkegaard
Noel Strange-Obel Johansen Accura Advokatpartnerselskab Tuborg Boulevard 1 DK-2900 Hellerup Denmark Telephone: +45 3945 2800 |
|
| | ||||||||||||||
Title of Each Class of Securities To Be Registered(1)
|
| | |
Proposed Maximum
Aggregate Offering Price(2)(3) |
| | |
Amount of
Registration Fee(3) |
| ||||||
Ordinary shares, DKK 1 nominal value per share
|
| | | | $ | 23,000,000 | | | | | | $ | 2,133(4) | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 106 | | | |
| | | | 108 | | | |
| | | | 110 | | | |
| | | | 126 | | | |
| | | | 204 | | | |
| | | | 218 | | | |
| | | | 219 | | | |
| | | | 221 | | | |
| | | | 234 | | | |
| | | | 242 | | | |
| | | | 245 | | | |
| | | | 255 | | | |
| | | | 261 | | | |
| | | | 262 | | | |
| | | | 263 | | | |
| | | | 264 | | | |
| | | | 265 | | | |
| | | | F-1 | | |
| | |
For the Years Ended
December 31, |
| |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| |||||||||||||||||||||||||||||||||
|
(USD in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||
Research and development expenses
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | $ | 10,902 | | | | | $ | 2,570 | | | | | $ | 5,111 | | | | | $ | 5,080 | | | | | $ | 9,004 | | |
General and administrative expenses
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 5,666 | | | | | | 1,372 | | | | | | 1,915 | | | | | | 2,153 | | | | | | 3,197 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (16,568) | | | | | | (3,942) | | | | | | (7,026) | | | | | | (7,233) | | | | | | (12,201) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 216 | | | | | | 6 | | | | | | 33 | | | | | | 22 | | | | | | 1,005 | | |
Finance expense
|
| | | | (719) | | | | | | (1,222) | | | | | | 223 | | | | | | — | | | | | | (495) | | | | | | (4) | | | | | | (792) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (16,575) | | | | | | (3,936) | | | | | | (7,488) | | | | | | (7,215) | | | | | | (11,988) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 1,557 | | | | | | 296 | | | | | | 669 | | | | | | 476 | | | | | | 1,076 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (15,018) | | | | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (6,739) | | | | | $ | (10,912) | | |
Net loss attributable to
equity holders of Evaxion Biotech A/S |
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (15,018) | | | | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (6,739) | | | | | $ | (10,912) | | |
Loss per share – basic and diluted(1)
|
| | | $ | (0.43) | | | | | $ | (0.81) | | | | | $ | (0.97) | | | | | $ | (0.24) | | | | | $ | (0.36) | | | | | $ | (0.44) | | | | | $ | (0.59) | | |
(in thousands)
|
| |
June 30, 2021
|
| |||||||||
|
Actual
|
| |
As Adjusted(1)
|
| ||||||||
Consolidated statement of financial position: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 18,799 | | | | | $ | 36,796 | | |
Total assets
|
| | | | 27,657 | | | | | | 45,389 | | |
Total liabilities
|
| | | | 5,828 | | | | | | 5,828 | | |
Share capital
|
| | | | 3,132 | | | | | | 3,547 | | |
Other reserves
|
| | | | 56,168 | | | | | | 73,485 | | |
Accumulated deficit
|
| | | | (37,471) | | | | | | (37,471) | | |
Total equity
|
| | | $ | 21,829 | | | | | $ | 39,561 | | |
(in thousands except share and per share data)
|
| |
As of June 30, 2021
|
| |||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||
Cash and cash equivalents
|
| | | $ | 18,799 | | | | | $ | 36,796 | | |
Total liabilities
|
| | | | 5,828 | | | | | | 5,828 | | |
Equity
|
| | | | | | | | | | | | |
Share capital
|
| | | | 3,132 | | | | | | 3,547 | | |
Other reserves
|
| | | | 56,168 | | | | | | 73,485 | | |
Accumulated deficit
|
| | | | (37,471) | | | | | | (37,471) | | |
Total equity
|
| | | | 21,829 | | | | | | 39,561 | | |
Total capitalization(1)
|
| | | $ | 27,657 | | | | | $ | 45,389 | | |
|
Assumed public offering price per ADS
|
| | | | | | | | | $ | 7.70 | | |
|
Historical net tangible book value per ADS as of June 30, 2021
|
| | | | 1.12 | | | | | | | | |
|
Increase in net tangible book value per ADS attributable to new Investors participating
in the offering |
| | | | 0.69 | | | | | | | | |
|
As adjusted net tangible book value per ADS after the offering
|
| | | | | | | | | | 1.81 | | |
|
Dilution per ADS to new investors participating in the offering
|
| | | | | | | | | $ | 5.89 | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Share |
| |
Average
Price Per ADS |
| ||||||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||
Existing shareholders
|
| | | | 19,198,668 | | | | | | 88.1% | | | | | $ | 59,300,000 | | | | | | 74.8% | | | | | $ | 3.09 | | | | | $ | 3.09 | | |
New investors
|
| | | | 2,597,402 | | | | | | 11.9% | | | | | | 20,000,000 | | | | | | 25.2% | | | | | $ | 7.70 | | | | | $ | 7.70 | | |
Total
|
| | | | 21,796,070 | | | | | | 100% | | | | | $ | 79,300,000 | | | | | | 100% | | | | | $ | 3.64 | | | | | $ | 3.64 | | |
| | |
For the Years Ended
December 31, |
| |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| |||||||||||||||||||||||||||||||||
|
(USD in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||||
Research and development expenses
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | $ | 10,902 | | | | | $ | 2,570 | | | | | $ | 5,111 | | | | | $ | 5,080 | | | | | $ | 9,004 | | |
General and administrative expenses
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 5,666 | | | | | | 1,372 | | | | | | 1,915 | | | | | | 2,153 | | | | | | 3,197 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (16,568) | | | | | | (3,942) | | | | | | (7,026) | | | | | | (7,233) | | | | | | (12,201) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 216 | | | | | | 6 | | | | | | 33 | | | | | | 22 | | | | | | 1,005 | | |
Finance expense
|
| | | | (719) | | | | | | (1,222) | | | | | | (223) | | | | | | — | | | | | | (495) | | | | | | (4) | | | | | | (792) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (16,575) | | | | | | (3,936) | | | | | | (7,488) | | | | | | (7,215) | | | | | | (11,988) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 1,557 | | | | | | 296 | | | | | | 669 | | | | | | 476 | | | | | | 1,076 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (15,018) | | | | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (6,739) | | | | | $ | (10,912) | | |
Net loss attributable to
equity holders of Evaxion Biotech A/S |
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (15,018) | | | | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (6,739) | | | | | $ | (10,912) | | |
Loss per share – basic and diluted
|
| | | $ | (0.43) | | | | | $ | (0.81) | | | | | $ | (0.97) | | | | | $ | (0.24) | | | | | $ | (0.36) | | | | | $ | (0.44) | | | | | $ | (0.59) | | |
(in thousands)
|
| |
As of
|
| |||||||||||||||||||||
|
December 31,
|
| |
June 30,
|
| ||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||
| | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||
Consolidated statement of financial position: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,433 | | | | | $ | 9,559 | | | | | $ | 5,834 | | | | | | 18,799 | | |
Total assets
|
| | | | 8,513 | | | | | | 11,084 | | | | | | 11,965 | | | | | $ | 27,657 | | |
Total liabilities
|
| | | | 9,444 | | | | | | 1,722 | | | | | | 4,927 | | | | | | 5,828 | | |
Share capital
|
| | | | 2,113 | | | | | | 2,481 | | | | | | 2,648 | | | | | $ | 3,132 | | |
Other reserves
|
| | | | 3,935 | | | | | | 22,693 | | | | | | 31,669 | | | | | | 56,168 | | |
Accumulated deficit
|
| | | | (6,979) | | | | | | (15,812) | | | | | | (27,279) | | | | | | (37,471) | | |
Total equity
|
| | | | (931) | | | | | | 9,362 | | | | | | 7,038 | | | | | | 21,829 | | |
| | |
Three Months Ended June 30,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,570 | | | | | $ | 5,111 | | | | | $ | 2,541 | | |
General and administrative
|
| | | | 1,372 | | | | | | 1,915 | | | | | | 543 | | |
Total operating expenses
|
| | | | 3,942 | | | | | | 7,026 | | | | | | 3,084 | | |
Operating loss
|
| | | | (3,942) | | | | | | (7,026) | | | | | | (3,084) | | |
Finance income
|
| | | | 6 | | | | | | 33 | | | | | | 27 | | |
Finance expenses
|
| | | | — | | | | | | (495) | | | | | | (495) | | |
Net loss before tax
|
| | | | (3,936) | | | | | | (7,488) | | | | | | (3,552) | | |
Income tax benefit
|
| | | | 296 | | | | | | 669 | | | | | | 373 | | |
Net loss for the period
|
| | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (3,179) | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||
|
2020
|
| |
2021
|
| |
Change
|
| |||||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 5,080 | | | | | $ | 9,004 | | | | | $ | 3,924 | | |
General and administrative
|
| | | | 2,153 | | | | | | 3,197 | | | | | | 1,044 | | |
Total operating expenses
|
| | | | 7,233 | | | | | | 12,201 | | | | | | 4,968 | | |
Operating loss
|
| | | | (7,233) | | | | | | (12,201) | | | | | | (4,968) | | |
Finance income
|
| | | | 22 | | | | | | 1,005 | | | | | | 983 | | |
Finance expenses
|
| | | | (4) | | | | | | (792) | | | | | | (788) | | |
Net loss before tax
|
| | | | (7,215) | | | | | | (11,988) | | | | | | (4,773) | | |
Income tax benefit
|
| | | | 476 | | | | | | 1,076 | | | | | | 600 | | |
Net loss for the period
|
| | | $ | (6,739) | | | | | $ | (10,912) | | | | | $ | (4,173) | | |
| | |
Years Ended December 31,
|
| |
Change
2019 vs 2018 |
| |
Change
2020 vs 2019 |
| |||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||||
|
(USD in thousands)
|
| |||||||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | $ | 10,902 | | | | | $ | 4,487 | | | | | $ | 2,686 | | |
General and administrative
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 5,666 | | | | | | 749 | | | | | | 3,019 | | |
Total operating expenses
|
| | | | 5,627 | | | | | | 10,863 | | | | | | 16,568 | | | | | | 5,236 | | | | | | 5,705 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (16,568) | | | | | | (5,236) | | | | | | (5,705) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 216 | | | | | | (11) | | | | | | 151 | | |
Finance expenses
|
| | | | (719) | | | | | | (1,222) | | | | | | (223) | | | | | | (503) | | | | | | 999 | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (16,575) | | | | | | (5,750) | | | | | | (4,555) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 1,557 | | | | | | 90 | | | | | | 732 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (15,018) | | | | | $ | (5,660) | | | | | $ | (3,823) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
Cash Flow Data: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (5,253) | | | | | $ | (11,523) | | |
Net cash used in investing activities
|
| | | | (126) | | | | | | (822) | | |
Net cash (used in)/provided by financing activities
|
| | | | (36) | | | | | | 25,217 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | $ | (5,415) | | | | | $ | (12,872) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
Cash used in operating activities
|
| | | $ | (1,991) | | | | | $ | (7,019) | | | | | $ | (12,438) | | |
Cash provided by/(used in) investing activities
|
| | | | 6 | | | | | | (68) | | | | | | (393) | | |
Cash provided by financing activities
|
| | | | 9,027 | | | | | | 9,508 | | | | | | 8,818 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 7,042 | | | | | $ | 2,421 | | | | | $ | (4,013) | | |
(USD in thousands)
|
| |
June 30, 2021
|
| |||||||||||||||||||||||||||||||||
|
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||||
Lease liabilities
|
| | | $ | 1,110 | | | | | $ | 1,641 | | | | | $ | 141 | | | | | $ | 592 | | | | | $ | 908 | | | | | $ | 1,641 | | |
Trade payables
|
| | | | 1,552 | | | | | | 1,552 | | | | | | 1,552 | | | | | | — | | | | | | — | | | | | | 1,552 | | |
Other payables
|
| | | | 3,113 | | | | | | 3,113 | | | | | | 3,113 | | | | | | — | | | | | | — | | | | | | 3,113 | | |
Total
|
| | | $ | 5,775 | | | | | $ | 6,306 | | | | | $ | 4,806 | | | | | $ | 592 | | | | | $ | 908 | | | | | $ | 6,306 | | |
| | |
Per warrant
grant date fair value (DKK) |
| |
Per warrant
grant date fair value (USD) |
| ||||||
Outstanding program | | | | | | | | | | | | | |
Grant (December 2016)
|
| | | | 20.91 | | | | | | 3.13 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 3.60 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 4.30 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 4.30 | | |
Granted (during 2018)
|
| | | | 37.05 | | | | | | 5.55 | | |
Granted (January 2019)
|
| | | | 37.05 | | | | | | 5.55 | | |
| | |
Per warrant
grant date fair value (DKK) |
| |
Per warrant
grant date fair value (USD) |
| ||||||
Granted (February 2019)
|
| | | | 42.57 | | | | | | 6.38 | | |
Granted (September 2019)
|
| | | | 56.35 | | | | | | 8.44 | | |
Granted (October 2019)
|
| | | | 56.97 | | | | | | 8.53 | | |
Granted (December 2019)
|
| | | | 57.48 | | | | | | 8.60 | | |
Granted (December 2020)
|
| | | | 56.75 | | | | | | 9.35 | | |
|
|
| |
|
|
Bacterial species
|
| |
In vivo
PoC |
| |
In vivo model (mouse challenge models)
|
| |
IP
filed |
|
Staphylococcus aureus
|
| |
✓
|
| |
Lethal peritonitis and skin abscess model
|
| |
✓
|
|
Pseudomonas aeruginosa
|
| |
✓
|
| | Lethal peritonitis and lethal acute pneumonia model | | |
✓
|
|
Non-typeable Haemophilus influenzae
|
| |
✓
|
| | Lung colonization model | | |
✓
|
|
Moraxella catarrhalis
|
| |
✓
|
| | Lethal peritonitis and lung colonization model | | |
✓
|
|
Neisseria gonorrhoeae
|
| |
✓
|
| | Vaginal colonization model | | |
✓
|
|
Acinetobacter baumannii
|
| |
✓
|
| | Lethal acute pneumonia model | | |
✓
|
|
Klebsiella pneumoniae
|
| |
✓
|
| | Lethal peritonitis and lethal acute pneumonia model | | |
✓
|
|
#
|
| |
Protein ID
|
| |
No. of
Experiments |
| |
No. of
Test Mice |
| |
No. of
Control Mice |
| |
%
Survival of Test Mice |
| |
%
Survival of Control Mice |
| |
Difference in
% Survival (Test vs. Control) |
| ||||||||||||||||||
1 | | | EDEN-1 | | | | | 4 | | | | | | 59 | | | | | | 60 | | | | | | 76% | | | | | | 28% | | | | | | 48% | | |
2 | | | EDEN-2 | | | | | 2 | | | | | | 24 | | | | | | 24 | | | | | | 58% | | | | | | 13% | | | | | | 46% | | |
3 | | | EDEN-3 | | | | | 3 | | | | | | 43 | | | | | | 44 | | | | | | 77% | | | | | | 32% | | | | | | 45% | | |
4 | | | EDEN-4 | | | | | 2 | | | | | | 28 | | | | | | 28 | | | | | | 68% | | | | | | 25% | | | | | | 43% | | |
5 | | | EDEN-5 | | | | | 2 | | | | | | 28 | | | | | | 28 | | | | | | 68% | | | | | | 25% | | | | | | 43% | | |
6 | | | EDEN-6 | | | | | 2 | | | | | | 27 | | | | | | 28 | | | | | | 85% | | | | | | 43% | | | | | | 42% | | |
7 | | | EDEN-7 | | | | | 3 | | | | | | 36 | | | | | | 36 | | | | | | 61% | | | | | | 19% | | | | | | 42% | | |
8 | | | EDEN-8 | | | | | 5 | | | | | | 61 | | | | | | 64 | | | | | | 51% | | | | | | 9% | | | | | | 41% | | |
9 | | | EDEN-9 | | | | | 3 | | | | | | 43 | | | | | | 44 | | | | | | 63% | | | | | | 30% | | | | | | 33% | | |
10 | | | EDEN-10 | | | | | 3 | | | | | | 36 | | | | | | 36 | | | | | | 69% | | | | | | 36% | | | | | | 33% | | |
11 | | | EDEN-11 | | | | | 3 | | | | | | 32 | | | | | | 35 | | | | | | 53% | | | | | | 20% | | | | | | 33% | | |
12 | | | EDEN-12 | | | | | 3 | | | | | | 42 | | | | | | 42 | | | | | | 62% | | | | | | 31% | | | | | | 31% | | |
13 | | | EDEN-13 | | | | | 3 | | | | | | 36 | | | | | | 36 | | | | | | 47% | | | | | | 28% | | | | | | 19% | | |
Function
|
| |
Number
|
| |||
Clinical Research & Development
|
| | | | 9 | | |
Scientific Research & Development
|
| | | | 33 | | |
Supporting Functions
|
| | | | 10 | | |
Commercial & Business Development
|
| | | | 5 | | |
TOTAL
|
| | |
|
57
|
| |
Region
|
| |
Number
|
| |||
Capital Region, Denmark
|
| | | | 55 | | |
New York, United States
|
| | | | 2 | | |
TOTAL
|
| | |
|
57
|
| |
Name
|
| |
Position
|
| |
Age
|
| |
Independent
|
| |
Year of first
appointment |
| |
Expiration
of current term |
| ||||||||||||
Marianne Søgaard(1)
|
| | | | Chairwoman | | | | 53 | | | No | | | | | 2020 | | | | | | 2022 | | | |||
Steven Projan(1)(2)(3)
|
| | Member | | | 69 | | | | | Independent | | | | | | 2018 | | | | | | 2022 | | | |||
Roberto Prego(1)(2)
|
| | Member | | | 50 | | | | | Independent | | | | | | 2018 | | | | | | 2022 | | | |||
Lars Holtug(2)(3)
|
| | Member | | | 62 | | | | | Independent | | | | | | 2021 | | | | | | 2022 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Management: | | | | | | | |
Lars Staal Wegner, M.D.
|
| | 47 | | | Chief Executive Officer | |
Niels Iversen Møller, M.D.
|
| | 42 | | | Interim Chief Financial Officer and Chief Business Officer | |
Glenn S. Vraniak(1)
|
| | 59 | | | Former Chief Financial Officer | |
Erik Deichmann Heegaard, Ph.D., DMSc
|
| | 54 | | | Chief Medical Officer | |
Birgitte Rønø, Ph.D.
|
| | 45 | | | Chief Scientific Officer | |
Andreas Holm Mattsson
|
| | 46 | | | Chief Innovation Officer | |
(in thousands of USD)
|
| |
Years Ended
December 31, |
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
Lars Staal Wegner(CEO) | | | | | | | | | | | | | | | | | | | |
Salary
|
| | | | 220 | | | | | | 238 | | | | | | 321 | | |
Bonus
|
| | | | 6 | | | | | | – | | | | | | – | | |
Other employee benefits
|
| | | | – | | | | | | 650 | | | | | | 621 | | |
Total
|
| | | | 226 | | | | | | 888 | | | | | | 942 | | |
Glenn S. Vraniak (CFO)(1) | | | | | | | | | | | | | | | | | | | |
Salary
|
| | | | – | | | | | | 88 | | | | | | 350 | | |
Bonus
|
| | | | – | | | | | | – | | | | | | 43 | | |
Other employee benefits(2)
|
| | | | – | | | | | | 204 | | | | | | 1,045 | | |
Total
|
| | | | – | | | | | | 292 | | | | | | 1,438 | | |
Niels Iverson Møller (CBO)(3)
|
| | | | | | | | | | | | | | | | | | |
Salary
|
| | | | 173 | | | | | | 175 | | | | | | 202 | | |
Bonus
|
| | | | 5 | | | | | | – | | | | | | 11 | | |
Other employee benefits
|
| | | | – | | | | | | – | | | | | | 0 | | |
Total
|
| | | | 178 | | | | | | 175 | | | | | | 213 | | |
Andreas Holm Mattson (CIO) | | | | | | | | | | | | | | | | | | | |
Salary
|
| | | | 179 | | | | | | 175 | | | | | | 202 | | |
(in thousands of USD)
|
| |
Years Ended
December 31, |
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
Bonus
|
| | | | 5 | | | | | | – | | | | | | 11 | | |
Other employee benefits
|
| | | | – | | | | | | – | | | | | | 0 | | |
Total
|
| | | | 184 | | | | | | 175 | | | | | | 213 | | |
Erik Deichmann Heegaard, Ph.D., DMSc (CMO)(3) | | | | | | | | | | | | | | | | | | | |
Salary
|
| | | | – | | | | | | – | | | | | | – | | |
Bonus
|
| | | | – | | | | | | – | | | | | | – | | |
Other employee benefits
|
| | | | – | | | | | | – | | | | | | – | | |
Total
|
| | | | – | | | | | | – | | | | | | – | | |
Birgitte Rønø, Ph.D. | | | | | | | | | | | | | | | | | | | |
Salary
|
| | | | 113 | | | | | | 131 | | | | | | 159 | | |
Bonus
|
| | | | – | | | | | | – | | | | | | – | | |
Other employee benefits
|
| | | | 14 | | | | | | 30 | | | | | | 68 | | |
Total
|
| | | | 127 | | | | | | 161 | | | | | | 227 | | |
|
(in thousands of USD)
|
| |
Years Ended
December 31, |
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
Employee costs, excluding Executive Management and Board of Directors
|
| | | | | | | | | | | | | | | | | | |
Salaries
|
| | | | 1,112 | | | | | | 1,919 | | | | | | 2,717 | | |
Cash bonus
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | 387 | | | | | | 1,055 | | | | | | 1,484 | | |
Pensions
|
| | | | 70 | | | | | | 96 | | | | | | 206 | | |
Other social security contributions
|
| | | | 10 | | | | | | 12 | | | | | | 17 | | |
Other staff costs
|
| | | | 133 | | | | | | 176 | | | | | | 196 | | |
Total employee costs, excluding Executive Management and Board of Directors
|
| | | | 1,712 | | | | | | 3,258 | | | | | | 4,620 | | |
Executive Management compensation | | | | | | | | | | | | | | | | | | | |
Salaries
|
| | | | 621 | | | | | | 900 | | | | | | 1,234 | | |
Cash bonus
|
| | | | – | | | | | | – | | | | | | 65 | | |
Share-based compensation
|
| | | | 1,157 | | | | | | 956 | | | | | | 1,565 | | |
Pensions
|
| | | | – | | | | | | – | | | | | | – | | |
Other social security contributions
|
| | | | – | | | | | | – | | | | | | – | | |
Other staff costs
|
| | | | – | | | | | | – | | | | | | – | | |
Total Executive Management compensation
|
| | | | 1,778 | | | | | | 1,856 | | | | | | 2,864 | | |
Board of Directors compensation | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
(in thousands of USD)
|
| |
Years Ended
December 31, |
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | 525 | | | | | | 351 | | | | | | 359 | | |
Total board of directors compensation
|
| | | | 525 | | | | | | 351 | | | | | | 359 | | |
Total employee costs
|
| | | | 4,015 | | | | | | 5,465 | | | | | | 7,843 | | |
Recognized as follows in the Statement of Comprehensive Loss: | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 2,652 | | | | | | 3,607 | | | | | | 4,833 | | |
General and administrative expenses
|
| | | | 1,363 | | | | | | 1,858 | | | | | | 3,007 | | |
Total employee costs
|
| | | | 4,015 | | | | | | 5,465 | | | | | | 7,840 | | |
Average number of full-time employees
|
| | | | 18 | | | | | | 25 | | | | | | 33 | | |
Number of full-time employees as of December 31
|
| | | | 20 | | | | | | 36 | | | | | | 35 | | |
(in thousands in USD)
|
| |
Years Ended
December 31, |
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
Marianne Søgaard(1) | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | – | | | | | | – | | | | | | 12 | | |
Total
|
| | | | – | | | | | | – | | | | | | 12 | | |
Kim Bjoernstrup (Chairman of the Board of Directors)(2) | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | – | | | | | | – | | | | | | 52 | | |
Total
|
| | | | – | | | | | | – | | | | | | 52 | | |
Helen M. Boudreau(3) | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | – | | | | | | – | | | | | | 48 | | |
Total
|
| | | | – | | | | | | – | | | | | | 48 | | |
Roberto Prego | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | – | | | | | | 61 | | | | | | 62 | | |
Total
|
| | | | – | | | | | | 61 | | | | | | 62 | | |
Steven Projan | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | 138 | | | | | | 62 | | | | | | 98 | | |
Total
|
| | | | 138 | | | | | | 62 | | | | | | 98 | | |
Jo Ann Suzich(4) | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
(in thousands in USD)
|
| |
Years Ended
December 31, |
| |||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |||||||||||
Share-based compensation
|
| | | | – | | | | | | 63 | | | | | | 26 | | |
Total
|
| | | | – | | | | | | 63 | | | | | | 26 | | |
Thomas William Wylonis | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | – | | | | | | 166 | | | | | | 60 | | |
Total
|
| | | | – | | | | | | 166 | | | | | | 60 | | |
Lars Holtug(4) | | | | | | | | | | | | | | | | | | | |
Board and committee fees
|
| | | | – | | | | | | – | | | | | | – | | |
Travel allowance
|
| | | | – | | | | | | – | | | | | | – | | |
Share-based compensation
|
| | | | – | | | | | | – | | | | | | – | | |
Total
|
| | | | – | | | | | | – | | | | | | – | | |
|
Name
|
| |
Grant Date
|
| |
Number of Ordinary
Shares Underlying Warrants(2) |
| |
Warrant
Exercise Price DKK |
| |
Warrant
Expiration Date |
| |||
Marianne Søgaard
(Chairwoman) |
| | 2018/2019/2020 | | | | | 94,320 | | | |
1
|
| |
December 31, 2036
|
|
Lars Holtug (director)
|
| | 2021 | | | | | 0 | | | |
1
|
| |
–
|
|
Roberto Prego (director)
|
| | 2017/2018/2020 | | | | | 27,036 | | | |
1
|
| |
December 31, 2036
|
|
Steven Projan (director)
|
| | 2018/2019/2020 | | | | | 42,048 | | | |
1
|
| |
December 31, 2036
|
|
Lars Staal Wegner (CEO)
|
| | 2016/2017/2018/2020 | | | | | 852,264 | | | |
1
|
| |
December 31, 2036
|
|
Niels Iverson Møller (CBO)
|
| | – | | | | | 0 | | | |
–
|
| |
–
|
|
Andreas Holm Mattson (CIO)
|
| | – | | | | | 0 | | | |
–
|
| |
–
|
|
Glenn S. Vraniak (CFO)(1)
|
| | 2019 | | | | | 150,660 | | | |
1
|
| |
December 31, 2036
|
|
Erik Deichmann Heegaard (CMO)
|
| | 2021 | | | | | 62,147 | | | |
1
|
| |
December 31, 2031
|
|
Birgitte Rønø (CSO)
|
| | 2017/2018/2019/2020 | | | | | 29,376 | | | |
1
|
| |
December 31, 2036
|
|
Board Member
|
| |
Position
|
| |
Committees
|
| |
Retainer
|
| |||
Marianne Søgaard
|
| | Chairwoman | | | Nomination and Governance | | | | $ | 120,667 | | |
Roberto Prego
|
| | Director | | |
Audit Committee, Nomination and Governance
|
| | | $ | 40,000 | | |
Steven Projan
|
| | Director | | | Audit Committee, Compensation | | | | $ | 58,542 | | |
Lars Holtug
|
| | Director | | | Audit Committee, Compensation | | | | $ | 54,875 | | |
Name of Beneficial Owner
|
| |
Shares Beneficially Owned
before The Offering |
| |
Shares Beneficially Owned
after The Offering |
| |
Percent of Shares
Beneficially Owned Assuming Full Exercise of Underwriters’ Option to Purchase Additional Shares |
| |||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||||
5% or Greater Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NIMedical Holding ApS(1)
|
| | | | 4,292,604 | | | | | | 22.36 | | | | | | 4,292,604 | | | | | | 19.69 | | | | | | 19.35 | | |
Mattsson Holding af 2008 ApS(2)
|
| | | | 4,163,832 | | | | | | 21.69 | | | | | | 4,163,832 | | | | | | 19.10 | | | | | | 18.77 | | |
Executive Management
|
| | | | | | | | | | | | | | | | | | | | | | 3.79 | | | | | | 3.73 | | |
Lars Staal Wegner
|
| | | | 182,124 | | | | | | * | | | | | | 182,124 | | | | | | * | | | | | | * | | |
Niels Iverson Møller(1)
|
| | | | 4,292,604 | | | | | | 22.36 | | | | | | 4,292,604 | | | | | | 19.69 | | | | | | 19.35 | | |
Andreas Holm Mattson(2)
|
| | | | 4,163,832 | | | | | | 21.69 | | | | | | 4,163,832 | | | | | | 19.10 | | | | | | 18.77 | | |
Glenn S. Vraniak(3)
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Birgitte Rønø
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Erik Deichmann Heegaard
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Roberto Prego
|
| | | | 310,248 | | | | | | 1.62 | | | | | | 310,248 | | | | | | 1.42 | | | | | | 1.40 | | |
Steven Projan
|
| | | | 27,288 | | | | | | * | | | | | | 27,288 | | | | | | * | | | | | | * | | |
Lars Holtug
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Marianne Søgaard
|
| | | | 41,652 | | | | | | * | | | | | | 41,652 | | | | | | * | | | | | | * | | |
All current directors and executive management, as a group (10 persons)
|
| | | | 9,017,748 | | | | | | 46.97 | | | | | | 9,017,748 | | | | | | 41.37 | | | | | | 40.65 | | |
Date
|
| |
Transaction
|
| |
Share Capital
After Transaction |
| |
Price
Per share (DKK) |
| ||||||
August 2008
|
| | Formation (Nominal DKK 1) | | | | | 250,000 | | | | | | 1.00 | | |
March 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 268,148 | | | | | | 120.00 | | |
December 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 316,751 | | | | | | 178.22 | | |
December 2015
|
| | Cash contribution (Nominal DKK 1) | | | | | 336,549 | | | | | | 435.76 | | |
March 2016
|
| | Cash contribution (Nominal DKK 1) | | | | | 342,880 | | | | | | 432.12 | | |
September 2017
|
| | Cash contribution (Nominal DKK 1) | | | | | 358,806 | | | | | | 1,034.75 | | |
March 2019
|
| | Transfer of reserves (Nominal DKK 1) | | | | | 717,612 | | | | | | 1.00 | | |
July 2019
|
| |
Cash contribution and debt conversion
(Nominal DKK 1) |
| | | | 836,994 | | | |
914.71(avg)
|
| |||
December 2019
|
| | Cash contribution (Nominal DKK 1) | | | | | 843,564 | | | | | | 1,037.50 | | |
September 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 884,974 | | | | | | 1,002.90 | | |
October 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 899,926 | | | | | | 1,008.45 | | |
January 2021
|
| | Share split 2-for-1 (Nominal DKK 1) | | | | | 899,926 | | | | | | – | | |
January 2021
|
| |
Bonus share issuance 17-for-1(Nominal DKK 1)
|
| | | | 16,198,668 | | | | | | – | | |
February 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 19,198,668 | | | | | | 61.84 | | |
June 2021
|
| | | | | | | | | | | | | | | |
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of Warrants
|
| |||
December 19, 2016
|
| |
Fully Vested
|
| |
December 31, 2036
|
| | | | DKK1.0 | | | |
758,448
|
|
December 10, 2017
|
| |
Fully Vested
|
| |
December 31, 2036
|
| | | | DKK1.0 | | | |
632,700
|
|
December 19, 2017
|
| |
Fully Vested
|
| |
December 31, 2036
|
| | | | DKK1.0 | | | |
141,804
|
|
December 17, 2020
|
| |
Upon Exit/1/36 per month
|
| |
December 31, 2036
|
| | | | DKK1.0 | | | |
757,620
|
|
June 17, 2021
Lapsed or annulled without exercise |
| |
1/36 per month
|
| |
December 31, 2031
|
| | | | DKK1.0 | | | |
62,147
(79,112)
2,273,607
|
|
Persons depositing or withdrawing
shares or ADS holders must pay: |
| |
For:
|
|
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
|
|
$.05 (or less) per ADS | | | Any cash distribution to ADS holders | |
A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
$0.05 (or less) per ADS per calendar year | | | Depositary services | |
Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
Expenses of the depositary | | |
Cable and facsimile transmissions (when expressly provided in the deposit agreement)
Converting foreign currency to United States dollars
|
|
Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
Underwriter
|
| |
Number of
ADSs |
|
Oppenheimer & Co. Inc.
|
| |
|
|
Ladenburg Thalmann & Co. Inc.
|
| | | |
Lake Street Capital Markets, LLC
|
| | | |
Total | | | | |
| | |
Per ADS
|
| |
Total
Without Exercise of Over-Allotment Option |
| |
Total With
Full Exercise of Over-Allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 2,133 | | |
FINRA filing fee
|
| | | | 15,500 | | |
Printing and engraving expenses
|
| | | | 190,000 | | |
Legal fees and expenses
|
| | | | 550,000 | | |
Accounting fees and expenses
|
| | | | 300,000 | | |
Miscellaneous expenses
|
| | | | 10,000 | | |
Total
|
| | | $ | 1,067,633 | | |
| | |
Page
|
| |||
Audited Financial Statements: | | | | | | | |
| | | | F-2 | | | |
Financial Statements:
|
| | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | |
| | | | | |
Years Ended December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(USD in thousands, except per share amounts)
|
| ||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| |
6,7
|
| | | $ | 10,902 | | | | | $ | 8,216 | | | | | $ | 3,729 | | |
General and administrative
|
| |
6,7
|
| | | | 5,666 | | | | | | 2,647 | | | | | | 1,898 | | |
Total operating expenses
|
| | | | | | | 16,568 | | | | | | 10,863 | | | | | | 5,627 | | |
Operating loss
|
| | | | | | | (16,568) | | | | | | (10,863) | | | | | | (5,627) | | |
Finance income
|
| |
9
|
| | | | 216 | | | | | | 65 | | | | | | 76 | | |
Finance expenses
|
| |
9
|
| | | | (223) | | | | | | (1,222) | | | | | | (719) | | |
Net loss before tax
|
| | | | | | | (16,575) | | | | | | (12,020) | | | | | | (6,270) | | |
Income tax benefit
|
| |
10
|
| | | | 1,557 | | | | | | 825 | | | | | | 735 | | |
Net loss for the year
|
| | | | | | $ | (15,018) | | | | | $ | (11,195) | | | | | $ | (5,535) | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (15,018) | | | | | $ | (11,195) | | | | | $ | (5,535) | | |
Other comprehensive income that may be reclassified to profit or
loss in subsequent periods (net of tax): |
| | | | | | | | | | | | | | | | | | | | | |
Exchange differences on translation of foreign operations
|
| | | | | | | (18) | | | | | | − | | | | | | − | | |
Other comprehensive income that will not be reclassified to profit
or loss in subsequent periods (net of tax): |
| | | | | | | | | | | | | | | | | | | | | |
Exchange differences on currency translation to presentation currency
|
| | | | | | | 413 | | | | | | 2 | | | | | | (15) | | |
Other comprehensive loss for the year, net of tax
|
| | | | | | $ | 395 | | | | | $ | 2 | | | | | $ | (15) | | |
Total comprehensive loss
|
| | | | | | $ | (14,623) | | | | | $ | (11,193) | | | | | $ | (5,550) | | |
Total comprehensive loss attributable to shareholders of Evaxion
Biotech A/S |
| | | | | | $ | (14,623) | | | | | $ | (11,193) | | | | | $ | (5,550) | | |
Loss per share – basic and diluted
|
| |
11
|
| | | $ | (0.97) | | | | | $ | (0.81) | | | | | $ | (0.43) | | |
| | | | | |
December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2019
|
| ||||||
| | | | | |
(USD in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
12
|
| | | $ | 100 | | | | | $ | − | | |
Deferred tax assets
|
| |
10
|
| | | | 262 | | | | | | − | | |
Property and equipment, net
|
| |
13
|
| | | | 221 | | | | | | 101 | | |
Government grants receivables
|
| | | | | | | 194 | | | | | | − | | |
Leasehold deposits
|
| |
17
|
| | | | 238 | | | | | | 25 | | |
Total non-current assets
|
| | | | | | | 1,015 | | | | | | 126 | | |
Current assets | | | | | | | | | | | | | | | | |
Prepayments and other receivables
|
| |
14
|
| | | | 1,971 | | | | | | 575 | | |
Deferred offering costs
|
| |
1
|
| | | | 1,729 | | | | | | − | | |
Tax receivables
|
| | | | | | | 1,416 | | | | | | 824 | | |
Cash and cash equivalents
|
| |
16
|
| | | | 5,834 | | | | | | 9,559 | | |
Total current assets
|
| | | | | | | 10,950 | | | | | | 10,958 | | |
TOTAL ASSETS
|
| | | | | | $ | 11,965 | | | | | $ | 11,084 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
Share capital
|
| |
18
|
| | | $ | 2,648 | | | | | $ | 2,481 | | |
Other reserves
|
| |
18
|
| | | | 31,669 | | | | | | 22,693 | | |
Accumulated deficit
|
| |
18
|
| | | | (27,279) | | | | | | (15,812) | | |
Total equity
|
| | | | | | | 7,038 | | | | | | 9,362 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
17
|
| | | | 20 | | | | | | 36 | | |
Trade payables
|
| | | | | | | 2,646 | | | | | | 646 | | |
Other payables
|
| |
15
|
| | | | 2,261 | | | | | | 1,040 | | |
Total current liabilities
|
| | | | | | | 4,927 | | | | | | 1,722 | | |
Total liabilities
|
| | | | | | | 4,927 | | | | | | 1,722 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 11,965 | | | | | $ | 11,084 | | |
| | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Share capital
|
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total equity
|
| |||||||||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||
Equity at January 1, 2018
|
| | | | | | $ | 117 | | | | | $ | 6,102 | | | | | $ | (156) | | | | | | (3,513) | | | | | $ | 2,550 | | |
Bonus share issuance
|
| |
23
|
| | | | 1,996 | | | | | | (1,996) | | | | | | − | | | | | | − | | | | | | − | | |
Equity at January 1, 2018
|
| | | | | | $ | 2,113 | | | | | $ | 4,106 | | | | | $ | (156) | | | | | $ | (3,513) | | | | | $ | 2,550 | | |
Net loss for the year
|
| | | | | | | − | | | | | | − | | | | | | − | | | | | | (5,535) | | | | | | (5,535) | | |
Other comprehensive income
|
| | | | | | | − | | | | | | − | | | | | | (15) | | | | | | − | | | | | | (15) | | |
Share-based compensation
|
| |
9
|
| | | | − | | | | | | − | | | | | | − | | | | | | 2,069 | | | | | | 2,069 | | |
Equity at December 31, 2018
|
| | | | | | $ | 2,113 | | | | | $ | 4,106 | | | | | $ | (171) | | | | | $ | (6,979) | | | | | $ | (931) | | |
Net loss for the year
|
| | | | | | | − | | | | | | − | | | | | | − | | | | | | (11,195) | | | | | | (11,195) | | |
Other comprehensive income
|
| | | | | | | − | | | | | | − | | | | | | 2 | | | | | | − | | | | | | 2 | | |
Share-based compensation
|
| |
8
|
| | | | − | | | | | | − | | | | | | − | | | | | | 2,362 | | | | | | 2,362 | | |
Issuance of shares for cash
|
| |
18
|
| | | | 181 | | | | | | 9,261 | | | | | | − | | | | | | − | | | | | | 9,442 | | |
Transaction costs
|
| |
18
|
| | | | − | | | | | | (13) | | | | | | − | | | | | | − | | | | | | (13) | | |
Settlement of convertible debt instruments
|
| |
20
|
| | | | 187 | | | | | | 9,508 | | | | | | − | | | | | | − | | | | | | 9,695 | | |
Equity at December 31, 2019
|
| | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
Net loss for the year
|
| | | | | | | − | | | | | | − | | | | | | − | | | | | | (15,018) | | | | | | (15,018) | | |
Other comprehensive income
|
| | | | | | | − | | | | | | − | | | | | | 395 | | | | | | − | | | | | | 395 | | |
Share-based compensation
|
| |
8
|
| | | | − | | | | | | − | | | | | | − | | | | | | 3,551 | | | | | | 3,551 | | |
Issuance of shares for cash
|
| |
18
|
| | | | 167 | | | | | | 8,853 | | | | | | − | | | | | | − | | | | | | 9,020 | | |
Transaction costs
|
| |
18
|
| | | | − | | | | | | (272) | | | | | | − | | | | | | − | | | | | | (272) | | |
Equity at December 31, 2020
|
| | | | | | $ | 2,648 | | | | | $ | 31,443 | | | | | $ | 226 | | | | | $ | (27,279) | | | | | $ | 7,038 | | |
| | |
Note
|
| |
Years Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year
|
| | | | | | $ | (15,018) | | | | | $ | (11,195) | | | | | $ | (5,535) | | |
Adjustments for non-cash items
|
| |
16
|
| | | | 1,583 | | | | | | 2,945 | | | | | | 2,123 | | |
Interest received
|
| | | | | | | − | | | | | | 9 | | | | | | 2 | | |
Interest paid
|
| | | | | | | (30) | | | | | | (39) | | | | | | (15) | | |
Income taxes received
|
| | | | | | | 812 | | | | | | 688 | | | | | | 453 | | |
Cash flow from operating activities before changes in working
capital |
| | | | | | | (12,653) | | | | | | (7,592) | | | | | | (2,972) | | |
Cash flow from changes in working capital: | | | | | | | | | | | | | | | | | | | | | | |
Changes in net working capital
|
| |
16
|
| | | | 215 | | | | | | 573 | | | | | | 981 | | |
Net cash used in operating activities
|
| | | | | | | (12,438) | | | | | | (7,019) | | | | | | (1,991) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | |
Investment in intangible assets
|
| |
12
|
| | | | (35) | | | | | | − | | | | | | − | | |
Purchase of property, plant and equipment
|
| |
13
|
| | | | (149) | | | | | | (61) | | | | | | (7) | | |
Payment of non-current financial assets – leasehold
deposits |
| | | | | | | (209) | | | | | | (7) | | | | | | 13 | | |
Net (cash used in)/ provided by investing activities
|
| | | | | | | (393) | | | | | | (68) | | | | | | 6 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of shares
|
| |
18
|
| | | | 9,020 | | | | | | 9,442 | | | | | | 1,092 | | |
Transaction costs related to issuance of shares
|
| | | | | | | (128) | | | | | | (13) | | | | | | − | | |
Proceeds from issuance of convertible debt instruments
|
| |
16
|
| | | | − | | | | | | 152 | | | | | | 7,998 | | |
Leasing installments
|
| |
16,17
|
| | | | (74) | | | | | | (73) | | | | | | (63) | | |
Net cash provided by financing activities
|
| | | | | | | 8,818 | | | | | | 9,508 | | | | | | 9,027 | | |
Net (decrease)/increase in cash and cash equivalents
|
| | | | | | | (4,013) | | | | | | 2,421 | | | | | | 7,042 | | |
Cash and cash equivalents at January 1
|
| |
16
|
| | | | 9,559 | | | | | | 7,433 | | | | | | 468 | | |
Exchange rate adjustments on cash and cash equivalents
|
| | | | | | | 288 | | | | | | (295) | | | | | | (77) | | |
Cash and cash equivalents at December 31
|
| |
16
|
| | | $ | 5,834 | | | | | $ | 9,559 | | | | | $ | 7,433 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | | | | |
Non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | | | | |
Capitalized intangible assets included in other payables
|
| |
12
|
| | | | 60 | | | | | | − | | | | | | − | | |
Assets
|
| |
Useful life
|
|
Properties | | | Shorter of lease term and useful life of the asset | |
Other equipment | | | 3 – 6 years | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
|
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||||
|
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||||
Lease liabilities
|
| | | $ | 20 | | | | | $ | 20 | | | | | $ | 20 | | | | | $ | – | | | | | $ | – | | | | | $ | 20 | | |
Trade payables
|
| | | | 2,646 | | | | | | 2,646 | | | | | | 2,646 | | | | | | – | | | | | | – | | | | | | 2,646 | | |
Other payables
|
| | | | 180 | | | | | | 180 | | | | | | 180 | | | | | | – | | | | | | – | | | | | | 180 | | |
Total
|
| | | $ | 2,846 | | | | | $ | 2,846 | | | | | $ | 2,846 | | | | | $ | – | | | | | $ | – | | | | | $ | 2,846 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||||||||
|
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||||
|
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||||
Lease liabilities
|
| | | $ | 36 | | | | | $ | 55 | | | | | $ | 55 | | | | | $ | – | | | | | $ | – | | | | | $ | 55 | | |
Trade payables
|
| | | | 646 | | | | | | 646 | | | | | | 646 | | | | | | – | | | | | | – | | | | | | 646 | | |
Other payables
|
| | | | 177 | | | | | | 177 | | | | | | 177 | | | | | | – | | | | | | – | | | | | | 177 | | |
Total
|
| | | $ | 859 | | | | | $ | 878 | | | | | $ | 878 | | | | | $ | – | | | | | $ | – | | | | | $ | 878 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | (3,337) | | | | | $ | (2,586) | | | | | $ | (1,756) | | |
Share-based compensation expenses
|
| | | | (1,496) | | | | | | (1,021) | | | | | | (896) | | |
Depreciation
|
| | | | (92) | | | | | | (65) | | | | | | (59) | | |
External expenses
|
| | | | (5,977) | | | | | | (4,544) | | | | | | (1,018) | | |
Total research and development expenses
|
| | | $ | (10,902) | | | | | $ | (8,216) | | | | | $ | (3,729) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | (1,098) | | | | | $ | (517) | | | | | $ | (190) | | |
Share-based compensation expenses
|
| | | | (1,912) | | | | | | (1,341) | | | | | | (1,173) | | |
Professional and other fees
|
| | | | (2,644) | | | | | | (773) | | | | | | (520) | | |
Depreciation
|
| | | | (12) | | | | | | (16) | | | | | | (15) | | |
Total general and administrative expenses
|
| | | $ | (5,666) | | | | | $ | (2,647) | | | | | $ | (1,898) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Average number of full-time employees
|
| | | | 33 | | | | | | 25 | | | | | | 18 | | |
Number of employees at end of period: | | | | | | | | | | | | | | | | | | | |
Denmark and United States
|
| | | | 35 | | | | | | 31 | | | | | | 20 | | |
Total employees, at end of period
|
| | | | 35 | | | | | | 31 | | | | | | 20 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Wages and salaries
|
| | | $ | 4,016 | | | | | $ | 2,819 | | | | | $ | 1,733 | | |
Share-based compensation expenses
|
| | | | 3,408 | | | | | | 2,362 | | | | | | 2,069 | | |
Defined contribution plans
|
| | | | 206 | | | | | | 96 | | | | | | 70 | | |
Other social security expenses
|
| | | | 17 | | | | | | 12 | | | | | | 10 | | |
Other staff expenses
|
| | | | 196 | | | | | | 176 | | | | | | 133 | | |
Total
|
| | | $ | 7,843 | | | | | $ | 5,465 | | | | | $ | 4,015 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Total Employee costs classified as: | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 4,833 | | | | | $ | 3,607 | | | | | $ | 2,652 | | |
General and administrative expenses
|
| | | | 3,010 | | | | | | 1,858 | | | | | | 1,363 | | |
Total
|
| | | $ | 7,843 | | | | | $ | 5,465 | | | | | $ | 4,015 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Non-management employee benefit expenses classified as: | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 4,009 | | | | | $ | 2,590 | | | | | $ | 1,686 | | |
General and administrative expenses
|
| | | | 611 | | | | | | 668 | | | | | | 26 | | |
Total
|
| | | $ | 4,620 | | | | | $ | 3,258 | | | | | $ | 1,712 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Remuneration to the Executive Management: | | | | | | | | | | | | | | | | | | | |
Wages and salaries
|
| | | $ | 1,298 | | | | | $ | 900 | | | | | $ | 621 | | |
Share-based compensation expenses
|
| | | | 1,566 | | | | | | 956 | | | | | | 1,157 | | |
Total
|
| | | | 2,864 | | | | | | 1,856 | | | | | | 1,778 | | |
Remuneration to the Board of Directors:
|
| | | | | | | | | | | | | | | | | | |
Share-based compensation expenses
|
| | | | 359 | | | | | | 351 | | | | | | 525 | | |
Total
|
| | | | 359 | | | | | | 351 | | | | | | 525 | | |
Remuneration to the Board of Directors and Executive Management classified as:
|
| | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 824 | | | | | | 1,017 | | | | | | 965 | | |
General and administrative expenses
|
| | | | 2,399 | | | | | | 1,190 | | | | | | 1,338 | | |
Total
|
| | | $ | 3,223 | | | | | $ | 2,207 | | | | | $ | 2,303 | | |
| | |
Number of
warrants |
| |
Weighted
Average Exercise Price/Share (DKK) |
| |
Weighted
Average Remaining Contractual Life (years) |
| ||||||
Warrants granted as at January 1, 2018*
|
| | | | 1,481,796 | | | |
DKK 1
|
| | | | 19 | | |
Warrants granted**
|
| | | | 192,528 | | | |
1
|
| | | | 18 | | |
Warrants granted as at December 31, 2018
|
| | | | 1,674,324 | | | |
1
|
| | | | 18 | | |
Warrants granted**
|
| | | | 257,832 | | | |
1
|
| | | | 17 | | |
Warrants granted as at December 31, 2019
|
| | | | 1,932,156 | | | |
1
|
| | | | 17 | | |
Warrants granted
|
| | | | 363,168 | | | |
1
|
| | | | 11 | | |
Warrants forfeited
|
| | | | (45,216) | | | |
1
|
| | | | 16 | | |
Warrants cancelled
|
| | | | (22,032) | | | |
1
|
| | | | 16 | | |
Warrants granted as at December 31, 2020
|
| | | | 2,228,076 | | | |
DKK 1
|
| | | | 15 | | |
Warrants exercisable as at December 31, 2019
|
| | | | – | | | |
–
|
| | | | – | | |
Warrants exercisable as at December 31, 2020
|
| | | | – | | | |
–
|
| | | | – | | |
| | |
Years Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Research and development expenses
|
| | | $ | 1,496 | | | | | $ | 1,021 | | | | | $ | 896 | | |
General and administrative expenses
|
| | | | 1,912 | | | | | | 1,341 | | | | | | 1,173 | | |
Total
|
| | | $ | 3,408 | | | | | $ | 2,362 | | | | | $ | 2,069 | | |
Outstanding program
|
| |
Per warrant
grant date fair value (DKK) |
| |
Number of
warrants outstanding |
| |
Average
exercise price per warrant (DKK) |
| |
Remaining
term to maturity (years) |
| ||||||||||||
Grant (December 2016)
|
| | | | 20.91 | | | | | | 712,332 | | | | | | 1 | | | | | | 16 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 13,896 | | | | | | 1 | | | | | | 16 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | | | | 1 | | | | | | 16 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 127,044 | | | | | | 1 | | | | | | 16 | | |
Grant (during 2018)
|
| | | | 37.05 | | | | | | 181,836 | | | | | | 1 | | | | | | 16 | | |
Grant (February 2019)
|
| | | | 42.57 | | | | | | 7,956 | | | | | | 1 | | | | | | 16 | | |
Grant (September 2019)
|
| | | | 56.35 | | | | | | 54,000 | | | | | | 1 | | | | | | 16 | | |
Grant (October 2019)
|
| | | | 56.97 | | | | | | 150,660 | | | | | | 1 | | | | | | 16 | | |
Grant (December 2020)
|
| | | | 56.75 | | | | | | 363,168 | | | | | | 1 | | | | | | 11 | | |
Granted at December 31, 2020
|
| | | | | | | | | | 2,228,076 | | | | | | 1 | | | | | | 15 | | |
Warrants exercisable at December 31, 2020
|
| | | | | | | | | | – | | | | | | | | | | | | | | |
Outstanding program
|
| |
Per warrant
grant date fair value (DKK) |
| |
Number of
warrants outstanding |
| |
Average
exercise price per warrant (DKK) |
| |
Remaining
term to maturity (years) |
| ||||||||||||
Grant (December 2016)
|
| | | | 20.91 | | | | | | 712,332 | | | | | | 1 | | | | | | 17 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 13,896 | | | | | | 1 | | | | | | 17 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | | | | 1 | | | | | | 17 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 138,384 | | | | | | 1 | | | | | | 17 | | |
Grant (during 2018)(1)**
|
| | | | 37.05 | | | | | | 192,528 | | | | | | 1 | | | | | | 17 | | |
Grant (January 2019)(1)**
|
| | | | 37.05 | | | | | | 45,216 | | | | | | 1 | | | | | | 17 | | |
Grant (February 2019)**
|
| | | | 42.57 | | | | | | 7,956 | | | | | | 1 | | | | | | 17 | | |
Grant (September 2019)**
|
| | | | 56.35 | | | | | | 54,000 | | | | | | 1 | | | | | | 17 | | |
Grant (October 2019)**
|
| | | | 56.97 | | | | | | 150,660 | | | | | | 1 | | | | | | 17 | | |
Granted at December 31, 2019
|
| | | | | | | | | | 1,932,156 | | | | | | 1 | | | | | | 17 | | |
Warrants exercisable at December 31, 2019
|
| | | | | | | | | | – | | | | | | | | | | | | | | |
Outstanding program
|
| |
Per
warrant grant date fair value (DKK) |
| |
Average
Number of warrants outstanding |
| |
Remaining
exercise price per warrant (DKK) |
| |
term to
maturity (years) |
| ||||||||||||
Grant (December 2016)
|
| | | | 20.91 | | | | | | 712,332 | | | | | | 1 | | | | | | 18 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 13,896 | | | | | | 1 | | | | | | 18 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | | | | 1 | | | | | | 18 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 138,384 | | | | | | 1 | | | | | | 18 | | |
Grant (during 2018)**
|
| | | | 37.05 | | | | | | 192,528 | | | | | | 1 | | | | | | 18 | | |
Granted at December 31, 2018
|
| | | | | | | | | | 1,674,324 | | | | | | 1 | | | | | | 18 | | |
Warrants exercisable at December 31, 2018
|
| | | | | | | | | | – | | | | | | | | | | | | | | |
Number of
warrants held |
| |
January 1,
2018 |
| |
Granted
|
| |
December 31,
2018 |
| |
Granted
|
| |
December 31,
2019 |
| |
Warrants held
when becoming or leaving as a member of management |
| |
Granted
|
| |
Forfeited
|
| |
December 31,
2020 |
| |||||||||||||||||||||||||||
Thomas William Wylonis(1)
|
| | | | 293,364 | | | | | | 49,248 | | | | | | 342,612 | | | | | | – | | | | | | 342,612 | | | | | | (369,252) | | | | | | 26,640 | | | | | | – | | | | | | – | | |
Steven Projan
|
| | | | – | | | | | | 23,436 | | | | | | 23,436 | | | | | | – | | | | | | 23,436 | | | | | | – | | | | | | 18,612 | | | | | | – | | | | | | 42,048 | | |
Roberto Prego
|
| | | | 7,416 | | | | | | 12,384 | | | | | | 19,800 | | | | | | – | | | | | | 19,800 | | | | | | – | | | | | | 14,364 | | | | | | – | | | | | | 34,164 | | |
Joann Suzich
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | 10,260 | | | | | | – | | | | | | 10,260 | | |
Marianne Søgaard(2)
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | 65,952 | | | | | | 28,368 | | | | | | – | | | | | | 94,320 | | |
Helen Boudreau(3)
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | 5,436 | | | | | | – | | | | | | 5,436 | | |
Kim Bjørnstrup (former)(4)
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | (5,868) | | | | | | 5,868 | | | | | | – | | | | | | – | | |
Board of Directors in total
|
| | | | 300,780 | | | | | | 85,068 | | | | | | 385,848 | | | | | | – | | | | | | 385,848 | | | | | | (309,168) | | | | | | 109,548 | | | | | | – | | | | | | 186,228 | | |
Lars Aage Staal Wegner
|
| | | | 840,528 | | | | | | 3,888 | | | | | | 844,416 | | | | | | – | | | | | | 844,416 | | | | | | – | | | | | | 7,668 | | | | | | – | | | | | | 852,084 | | |
Thomas Bogenrieder
(former)(5) |
| | | | 4,356 | | | | | | – | | | | | | 4,356 | | | | | | 45,216 | | | | | | 49,572 | | | | | | (4,356) | | | | | | – | | | | | | (45,216) | | | | | | – | | |
Glenn S. Vraniak(6)
|
| | | | – | | | | | | – | | | | | | – | | | | | | 150,660 | | | | | | 150,660 | | | | | | – | | | | | | – | | | | | | – | | | | | | 150,660 | | |
Executive Management in total
|
| | | | 844,884 | | | | | | 3,888 | | | | | | 848,772 | | | | | | 195,876 | | | | | | 1,044,648 | | | | | | (4,356) | | | | | | 7,668 | | | | | | (45,216) | | | | | | 1,002,744 | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Financial income: | | | | | | | | | | | | | | | | | | | |
Interest income, bank
|
| | | $ | – | | | | | $ | 8 | | | | | $ | 2 | | |
Interest income, other
|
| | | | – | | | | | | 1 | | | | | | – | | |
Foreign exchange gains
|
| | | | 216 | | | | | | 56 | | | | | | 74 | | |
Total financial income
|
| | | | 216 | | | | | | 65 | | | | | | 76 | | |
Financial expenses: | | | | | | | | | | | | | | | | | | | |
Interest expenses
|
| | | | (29) | | | | | | (36)(10) | | | | | | | | |
Changes in fair value of convertible debt instruments
|
| | | | – | | | | | | (1,183) | | | | | | (684) | | |
Interest expenses, lease liabilities
|
| | | | (3) | | | | | | (4) | | | | | | | | |
Foreign exchange losses
|
| | | | (194) | | | | | | – | | | | | | (21) | | |
Total financial expenses
|
| | | | (223) | | | | | | (1,222) | | | | | | (719) | | |
Net financial items
|
| | | $ | (7) | | | | | $ | (1,157) | | | | | $ | (643) | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Income tax expense/(benefit)
|
| | | $ | (1,557) | | | | | $ | (825) | | | | | $ | (735) | | |
Total income taxes for the year
|
| | | $ | (1,557) | | | | | $ | (825) | | | | | $ | (735) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Statutory corporate income tax rate in Denmark
|
| | | | 22% | | | | | | 22% | | | | | | 22% | | |
Non-deductible income / (expenses)
|
| | | | (1)% | | | | | | (5)% | | | | | | (10)% | | |
Non-taxable income / (expenses)
|
| | | | 1% | | | | | | – | | | | | | – | | |
Additional tax deduction R&D expenses
|
| | | | 3% | | | | | | – | | | | | | – | | |
Tax credit research and development expenditures
|
| | | | 9% | | | | | | 7% | | | | | | 12% | | |
Change in deferred tax asset not capitalized
|
| | | | (25)% | | | | | | (17)% | | | | | | (12)% | | |
Total effective tax rate
|
| | | | 9% | | | | | | 7% | | | | | | 12% | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||
Deferred Tax Positions: | | | | | | | | | | | | | | | | | | | |
Warrants
|
| | | $ | 4,289 | | | | | $ | 3,034 | | | | | $ | 1,463 | | |
Loss carry forward
|
| | | | 3,759 | | | | | | 1,270 | | | | | | 136 | | |
Research and development expenditures
|
| | | | 262 | | | | | | – | | | | | | – | | |
Other items
|
| | | | (6) | | | | | | (34) | | | | | | 48 | | |
Valuation allowance on deferred tax assets
|
| | | | (8,042) | | | | | | (4,270) | | | | | | (1,647) | | |
Total capitalized
|
| | | $ | 262 | | | | | $ | – | | | | | $ | – | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
| | |
(USD in thousands, except share amounts
and per share amounts) |
| |||||||||||||||
Loss per share before and after dilution | | | | | | | | | | | | | | | | | | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (15,018) | | | | | $ | (11,195) | | | | | $ | (5,535) | | |
Weighted-average number of ordinary shares
outstanding |
| | | | 15,434,758 | | | | | | 13,892,314 | | | | | | 12,917,016 | | |
Loss per share before and after dilution
|
| | | $ | (0.97) | | | | | $ | (0.81) | | | | | $ | (0.43) | | |
| | |
December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Warrants
|
| | | | 2,228,076 | | | | | | 2,059,128 | | | | | | 1,674,324 | | |
Convertible Debt l
|
| | | | – | | | | | | – | | | | | | 302,976 | | |
Convertible Debt 2
|
| | | | – | | | | | | – | | | | | | 827,856 | | |
| | |
Intangible
Assets |
| |
Total
|
| ||||||
|
(USD in thousands)
|
| |||||||||||
Cost at December 31, 2019
|
| | | $ | – | | | | | $ | – | | |
Additions during the year
|
| | | | 95 | | | | | | 95 | | |
Exchange rate adjustments
|
| | | | 5 | | | | | | 5 | | |
Cost at December 31, 2020
|
| | | | 100 | | | | | | 100 | | |
Amortization at December 31, 2019
|
| | | | – | | | | | | – | | |
Amortization for the year
|
| | | | – | | | | | | – | | |
Exchange rate adjustment
|
| | | | – | | | | | | – | | |
Amortization at December 31, 2020
|
| | | | – | | | | | | – | | |
Carrying amount at December 31, 2020
|
| | | $ | 100 | | | | | $ | 100 | | |
| | |
Property
|
| |
Other
Equipment |
| |
Total
|
| |||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Cost at December 31, 2019
|
| | | $ | 179 | | | | | $ | 93 | | | | | $ | 272 | | |
Additions during the year
|
| | | | 55 | | | | | | 149 | | | | | | 204 | | |
Exchange rate adjustments
|
| | | | 23 | | | | | | 21 | | | | | | 44 | | |
Cost at December 31, 2020
|
| | | | 257 | | | | | | 263 | | | | | | 520 | | |
Depreciation at December 31, 2019
|
| | | | (144) | | | | | | (27) | | | | | | (171) | | |
Depreciation for the year
|
| | | | (71) | | | | | | (34) | | | | | | (105) | | |
Exchange rate adjustment
|
| | | | (22) | | | | | | (1) | | | | | | (23) | | |
Depreciation at December 31, 2020
|
| | | | (237) | | | | | | (64) | | | | | | (299) | | |
Carrying amount at December 31, 2020
|
| | | $ | 20 | | | | | $ | 201 | | | | | $ | 221 | | |
Carrying amount of right-of-use assets at December 31, 2020
|
| | | $ | 20 | | | | | $ | – | | | | | $ | 20 | | |
| | |
Property
|
| |
Other
Equipment |
| |
Total
|
| |||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Cost at January 1, 2019
|
| | | $ | 171 | | | | | $ | 32 | | | | | $ | 203 | | |
Additions during the year
|
| | | | 12 | | | | | | 61 | | | | | | 73 | | |
Exchange rate adjustments
|
| | | | (4) | | | | | | – | | | | | | (4) | | |
Cost at December 31, 2019
|
| | | | 179 | | | | | | 93 | | | | | | 272 | | |
Depreciation at January 1, 2019
|
| | | | (79) | | | | | | (13) | | | | | | (92) | | |
Depreciation for the year
|
| | | | (67) | | | | | | (14) | | | | | | (81) | | |
Exchange rate adjustment
|
| | | | 2 | | | | | | – | | | | | | 2 | | |
Depreciation at December 31, 2019
|
| | | | (144) | | | | | | (27) | | | | | | (171) | | |
Carrying amount at December 31, 2019
|
| | | $ | 35 | | | | | $ | 66 | | | | | $ | 101 | | |
Carrying amount of right-of-use assets at December 31, 2019
|
| | | $ | 35 | | | | | $ | – | | | | | $ | 35 | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Research and development
|
| | | $ | 90 | | | | | $ | 64 | | | | | $ | 58 | | |
General and administrative
|
| | | | 15 | | | | | | 16 | | | | | | 15 | | |
Total depreciation included in the statement of comprehensive loss
|
| | | $ | 105 | | | | | $ | 80 | | | | | $ | 73 | | |
Total accumulated depreciation of right-of-use assets at December 31,
|
| | | $ | 236 | | | | | $ | 145 | | | | | $ | 79 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
VAT receivables
|
| | | $ | 376 | | | | | $ | 75 | | |
Prepayments
|
| | | | 1,175 | | | | | | 451 | | |
Prepayments to clinical research organizations
|
| | | | 418 | | | | | | 17 | | |
Other receivables
|
| | | | 2 | | | | | | 32 | | |
Total prepayments and other receivables
|
| | | $ | 1,971 | | | | | $ | 575 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
Payables to clinical research organizations
|
| | | $ | 1,027 | | | | | $ | 588 | | |
Employee cost liabilities
|
| | | | 1,054 | | | | | | 275 | | |
Other liabilities
|
| | | | 180 | | | | | | 177 | | |
Total other payables
|
| | | $ | 2,261 | | | | | $ | 1,040 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
Cash and cash equivalents
|
| | | $ | 5,834 | | | | | $ | 9,559 | | |
Total cash and cash equivalents
|
| | | $ | 5,834 | | | | | $ | 9,559 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Changes in receivables and tax receivables
|
| | | $ | (2,501) | | | | | $ | (337) | | | | | $ | 443 | | |
Changes in trade payables
|
| | | | 1,798 | | | | | | 507 | | | | | | 79 | | |
Changes in other payables
|
| | | | 918 | | | | | | 403 | | | | | | 459 | | |
Changes in net working capital
|
| | | $ | 215 | | | | | $ | 573 | | | | | $ | 981 | | |
| | |
Year Ended
December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
|
(USD in thousands)
|
| |||||||||||||||||
Income taxes
|
| | | $ | (1,557) | | | | | $ | (825) | | | | | $ | (735) | | |
Tax credit schemes accounted for as grants
|
| | | | (510) | | | | | | – | | | | | | – | | |
Depreciation and amortization
|
| | | | 105 | | | | | | 81 | | | | | | 74 | | |
Interest income
|
| | | | – | | | | | | (9) | | | | | | (2) | | |
Interest expense
|
| | | | 30 | | | | | | 39 | | | | | | 15 | | |
Share-based compensation expenses
|
| | | | 3,408 | | | | | | 2,362 | | | | | | 2,069 | | |
Change in fair value of convertible debt instruments
|
| | | | – | | | | | | 1,183 | | | | | | 684 | | |
Other adjustments: Other adjustments, primarily exchange rate adjustments
|
| | | | 107 | | | | | | 114 | | | | | | 18 | | |
Total adjustments for non-cash items
|
| | | $ | 1,583 | | | | | $ | 2,945 | | | | | $ | 2,123 | | |
(USD in thousands)
|
| |
December 31,
2019 |
| |
Cash flows
|
| |
Accumulated
interest |
| |
Additions
|
| |
Exchange rate
adjustment |
| |
December 31,
2020 |
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 36 | | | | | $ | (74) | | | | | $ | 1 | | | | | $ | 54 | | | | | $ | 3 | | | | | $ | 20 | | |
Total liabilities from financing activities
|
| | | $ | 36 | | | | | $ | (74) | | | | | $ | 1 | | | | | $ | 54 | | | | | $ | 3 | | | | | $ | 20 | | |
(USD in thousands)
|
| |
December 31,
2018 |
| |
Cash flows
|
| |
Accumulated
interest |
| |
Fair value
adjustment |
| |
Additions
|
| |
Conversion
|
| |
Exchange rate
adjustment |
| |
December 31,
2019 |
| ||||||||||||||||||||||||
Lease liabilities
|
| | | $ | 99 | | | | | $ | (75) | | | | | $ | 2 | | | | | $ | – | | | | | $ | 12 | | | | | $ | – | | | | | $ | (2) | | | | | $ | 36 | | |
Convertible debt instruments
|
| | | | 8,569 | | | | | | 152 | | | | | | – | | | | | | 1,183 | | | | | | – | | | | | | (9,695) | | | | | | (209) | | | | | | – | | |
Total liabilities from financing activities
|
| | | $ | 8,668 | | | | | $ | 77 | | | | | $ | 2 | | | | | $ | 1,183 | | | | | $ | 12 | | | | | $ | (9,695) | | | | | $ | (211) | | | | | $ | 36 | | |
| | |
Right-of-Use Asset
|
| |
Lease liabilities
|
| ||||||
|
(USD in thousands)
|
| |||||||||||
At December 31, 2019
|
| | | $ | 35 | | | | | $ | 36 | | |
Additions
|
| | | | 54 | | | | | | 54 | | |
Depreciation
|
| | | | (73) | | | | | | – | | |
Interest Expense
|
| | | | – | | | | | | – | | |
Payments
|
| | | | 4 | | | | | | (74) | | |
Translation
|
| | | | – | | | | | | 4 | | |
At December 31, 2020
|
| | | $ | 20 | | | | | $ | 20 | | |
| | |
Right-of-Use Asset
|
| |
Lease liabilities
|
| ||||||
|
(USD in thousands)
|
| |||||||||||
At January 1, 2019
|
| | | $ | 92 | | | | | $ | 99 | | |
Additions
|
| | | | 12 | | | | | | 12 | | |
Depreciation
|
| | | | (67) | | | | | | – | | |
Interest Expense
|
| | | | – | | | | | | 2 | | |
Payments
|
| | | | – | | | | | | (75) | | |
Translation
|
| | | | (2) | | | | | | (2) | | |
At December 31, 2019
|
| | | $ | 35 | | | | | $ | 36 | | |
| | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
Share capital, January 1, 2018
|
| | | | 12,917,016 | | | | | | 12,917 | | |
Share capital, December 31, 2018
|
| | | | 12,917,016 | | | | | | 12,917 | | |
Capital increase at July 17, 2019 (issuance of shares for cash)
|
| | | | 997,668 | | | | | | 998 | | |
Capital increase at July 17, 2019 (conversion of Convertible Debt 1)
|
| | | | 302,976 | | | | | | 303 | | |
Capital increase at July 17, 2019 (conversion of Convertible Debt 2)
|
| | | | 848,232 | | | | | | 848 | | |
Capital increase at December 19, 2019 (issuance of shares for cash)
|
| | | | 118,260 | | | | | | 118 | | |
Share capital, December 31, 2019
|
| | | | 15,184,152 | | | | | | 15,184 | | |
Capital increase at September 17, 2020 (issuance of shares for cash)
|
| | | | 745,380 | | | | | | 745 | | |
Capital increase at October 15, 2020 (issuance of shares for cash)
|
| | | | 269,136 | | | | | | 269 | | |
Share capital, December 31, 2020
|
| | | | 16,198,668 | | | | | | 16,198 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
Authorized, issued and fully paid
|
| | | | | | | | | | | | |
16,198,668 (2019:15,184,152) ordinary shares of DKK 1 each (2019: ordinary shares
of DKK 1 each) |
| | | $ | 2,648 | | | | | $ | 2,481 | | |
| | | | $ | 2,648 | | | | | $ | 2,481 | | |
Number of ordinary shares owned
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Niels Iversen Møller
|
| | | | 4,292,604 | | | | | | 4,292,604 | | | | | | 4,292,352 | | |
Andreas Holm Mattsson
|
| | | | 4,163,832 | | | | | | 4,163,832 | | | | | | 4,163,832 | | |
Lars Aage Staal Wegner
|
| | | | 182,124 | | | | | | 182,124 | | | | | | 181,872 | | |
Executive Management in total
|
| | | | 8,638,560 | | | | | | 8,638,560 | | | | | | 8,638,056 | | |
Number of ordinary shares owned
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Roberto Prego
|
| | | | 676,620 | | | | | | 310,248 | | | | | | 307,548 | | |
Thomas William Wylonis
|
| | | | 485,676 | | | | | | 481,860 | | | | | | 471,096 | | |
Marianne Søgaard
|
| | | | 41,652 | | | | | | – | | | | | | – | | |
Steven Projan
|
| | | | 27,288 | | | | | | 11,736 | | | | | | – | | |
Board of Directors in total
|
| | | | 1,231,236 | | | | | | 803,844 | | | | | | 778,644 | | |
| | |
Convertible loans
|
| | |||||
|
(USD in thousands)
|
| | |||||||
Carrying amount at January 1, 2018
|
| | | $ | – | | | | ||
Amount received in 2018
|
| | | | 7,998 | | | | ||
Fair value adjustment included in finance expenses
|
| | | | 684 | | | | ||
Currency adjustment
|
| | | | (113) | | | | ||
Carrying amount at December 31, 2018
|
| | | | 8,569 | | | | ||
Amount received in 2019
|
| | | | 152 | | | | ||
Fair value adjustment included in finance expenses
|
| | | | 1,183 | | | | ||
Currency adjustment
|
| | | | (209) | | | | ||
Converted to equity during 2019
|
| | | | (9,695) | | | | ||
Carrying amount at December 31, 2019
|
| | | $ | – | | | | ||
| | | | | | | | | | |
| | |
Assumption
applied |
|
DKK/USD exchange rate
|
| |
0.154
|
|
Discount rate
|
| |
Convertible Debt 1 – 39%
|
|
| | |
Convertible Debt 2 – 25%
|
|
Probability of a qualifying financing event taking place
|
| |
95%
|
|
Evaxion share price
|
| |
$207
|
|
| | |
Impact on
Convertible Debt 1 |
| |
Impact on
Convertible Debt 2 |
| ||||||
|
(USD in thousands)
|
| |||||||||||
Exchange rate increased by 5%
|
| | | $ | (48) | | | | | $ | (272) | | |
Exchange rate decreased by 5%
|
| | | $ | 48 | | | | | $ | 272 | | |
Discount rate decreased by 3%
|
| | | $ | (24) | | | | | $ | (85) | | |
Financing Event probability decreased by 25%
|
| | | $ | (100) | | | | | $ | (40) | | |
Share price increased by 10%
|
| | | $ | (10) | | | | | $ | (39) | | |
Share price decreased by 10%
|
| | | $ | 10 | | | | | $ | 39 | | |
| | |
December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
|
(USD in thousands)
|
| |||||||||||||||||
The Company’s transactions with other related parties: | | | | | | | | | | | | | | | | | | | |
Transactions with related parties (expenses):
|
| | | | | | | | | | | | | | | | | | |
Accrued interest on convertible debt instruments issued to members of executive
management and board of directors |
| | | $ | – | | | | | $ | (4) | | | | | $ | (4) | | |
Balances with related parties at year-end (asset): | | | | | | | | | | | | | | | | | | | |
Prepaid rent and deposit for a leased property from a related party
|
| | | $ | 7 | | | | | $ | – | | | | | $ | – | | |
Balances with related parties at year-end (liabilities): | | | | | | | | | | | | | | | | | | | |
Convertible debt instruments issued to members of executive management and board of directors (nominal value plus accrued interest of 7.5%)
|
| | | $ | – | | | | | $ | – | | | | | $ | 117 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 2 years
|
| |
2 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
Purchase obligations
|
| | | $ | 712 | | | | | $ | 712 | | | | | $ | – | | | | | $ | – | | | | | $ | – | | | | | $ | 712 | | |
Total
|
| | | $ | 712 | | | | | $ | 712 | | | | | $ | – | | | | | $ | – | | | | | $ | – | | | | | $ | 712 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
Audit fees
|
| | | $ | 308 | | | | | $ | 73 | | |
Audit related fees
|
| | | | 119 | | | | | | – | | |
Other fees
|
| | | | 253 | | | | | | – | | |
Total fees
|
| | | $ | 680 | | | | | $ | 73 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | ||||||||||||||||||||
Research and development
|
| | | $ | 2,570 | | | | | $ | 5,111 | | | | | $ | 5,080 | | | | | $ | 9,004 | | |
General and administrative
|
| | | | 1,372 | | | | | | 1,915 | | | | | | 2,153 | | | | | | 3,197 | | |
Total operating expenses
|
| | | | 3,942 | | | | | | 7,026 | | | | | | 7,233 | | | | | | 12,201 | | |
Operating loss
|
| | | | (3,942) | | | | | | (7,026) | | | | | | (7,233) | | | | | | (12,201) | | |
Finance income
|
| | | | 6 | | | | | | 33 | | | | | | 22 | | | | | | 1,005 | | |
Finance expenses
|
| | | | — | | | | | | (495) | | | | | | (4) | | | | | | (792) | | |
Net loss before tax
|
| | | | (3,936) | | | | | | (7,488) | | | | | | (7,215) | | | | | | (11,988) | | |
Income tax benefit
|
| | | | 296 | | | | | | 669 | | | | | | 476 | | | | | | 1,076 | | |
Net loss for the period
|
| | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (6,739) | | | | | $ | (10,912) | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (3,640) | | | | | $ | (6,819) | | | | | $ | (6,739) | | | | | $ | (10,912) | | |
Other comprehensive income that may be reclassified to profit or loss in subsequent periods:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences on translation of foreign operations
|
| | | | (10) | | | | | | (57) | | | | | | (10) | | | | | | (28) | | |
Tax on other comprehensive income
|
| | | | — | | | | | | 6 | | | | | | — | | | | | | — | | |
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences on currency translation to presentation currency
|
| | | | 109 | | | | | | 474 | | | | | | (71) | | | | | | (284) | | |
Other comprehensive loss for the period, net of tax
|
| | | $ | 99 | | | | | $ | 423 | | | | | $ | (81) | | | | | $ | (312) | | |
Total comprehensive loss
|
| | | $ | (3,541) | | | | | $ | (6,396) | | | | | $ | (6,820) | | | | | $ | (11,224) | | |
Total comprehensive loss attributable to shareholders of Evaxion
Biotech A/S |
| | | $ | (3,541) | | | | | $ | (6,396) | | | | | $ | (6,820) | | | | | $ | (11,224) | | |
Loss per share – basic and diluted
|
| | | $ | (0.24) | | | | | $ | (0.36) | | | | | $ | (0.44) | | | | | $ | (0.59) | | |
| | |
Note
|
| |
December 31,
2020 |
| |
June 30,
2021 |
| |||||||||
| | | | | | | | |
(USD in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | | | | | | $ | 100 | | | | | $ | 97 | | |
Deferred tax assets
|
| | | | | | | | | | 262 | | | | | | 252 | | |
Property and equipment
|
| | |
|
2
|
| | | | | 221 | | | | | | 2,076 | | |
Government grants receivable
|
| | | | | | | | | | 194 | | | | | | 549 | | |
Tax receivables
|
| | | | | | | | | | — | | | | | | 1,058 | | |
Leasehold deposits
|
| | | | | | | | | | 238 | | | | | | 200 | | |
Total non-current assets | | | | | | | | | | | 1,015 | | | | | | 4,232 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Prepayments and other receivables
|
| | | | | | | | | | 1,553 | | | | | | 2,564 | | |
Deferred offering costs
|
| | | | | | | | | | 1,729 | | | | | | 265 | | |
Government grants receivable
|
| | | | | | | | | | 418 | | | | | | 421 | | |
Tax receivables
|
| | | | | | | | | | 1,416 | | | | | | 1,376 | | |
Cash and cash equivalents
|
| | | | | | | | | | 5,834 | | | | | | 18,799 | | |
Total current assets
|
| | | | | | | | | | 10,950 | | | | | | 23,425 | | |
TOTAL ASSETS
|
| | | | | | | | | $ | 11,965 | | | | | $ | 27,657 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | |
|
6
|
| | | | $ | 2,648 | | | | | $ | 3,132 | | |
Other reserves
|
| | | | | | | | | | 31,669 | | | | | | 56,168 | | |
Accumulated deficit
|
| | | | | | | | | | (27,279) | | | | | | (37,471) | | |
Total equity
|
| | | | | | | | | | 7,038 | | | | | | 21,829 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | | | | — | | | | | | 974 | | |
Provisions
|
| | | | | | | | | | — | | | | | | 53 | | |
Total non-current liabilities
|
| | | | | | | | | | — | | | | | | 1,027 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | | | | 20 | | | | | | 136 | | |
Trade payables
|
| | | | | | | | | | 2,646 | | | | | | 1,552 | | |
Other payables
|
| | | | | | | | | | 2,261 | | | | | | 3,113 | | |
Total current liabilities
|
| | | | | | | | | | 4,927 | | | | | | 4,801 | | |
Total liabilities
|
| | | | | | | | | | 4,927 | | | | | | 5,828 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | | | | $ | 11,965 | | | | | $ | 27,657 | | |
| | | | | | | | | | | | | | | | | | | | |
Other reserves
|
| | | |||||||||||||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
Deficit |
| |
Total
equity |
| ||||||||||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
Equity at December 31, 2019
|
| | | | | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,099) | | | | | | (3,099) | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | (180) | | | | | | — | | | | | | (180) | | |
Share-based compensation
|
| | |
|
5
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 680 | | | | | | 680 | | |
Equity at March 31, 2020
|
| | | | | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (349) | | | | | $ | (18,231) | | | | | $ | 6,763 | | |
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,640) | | | | | | (3,640) | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | 99 | | | | | | — | | | | | | 99 | | |
Share-based compensation
|
| | |
|
5
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 495 | | | | | | 495 | | |
Equity at June 30, 2020
|
| | | | | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (250) | | | | | $ | (21,376) | | | | | $ | 3,717 | | |
| | | | | | | | | | | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
Deficit |
| |
Total
equity |
| ||||||||||||||||||
| | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
Equity at December 31, 2020
|
| | | | | | | | | $ | 2,648 | | | | | $ | 31,443 | | | | | $ | 226 | | | | | $ | (27,279) | | | | | $ | 7,038 | | |
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,093) | | | | | | (4,093) | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | (729) | | | | | | — | | | | | | (729) | | |
Tax effects on other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | (6) | | | | | | — | | | | | | (6) | | |
Share-based compensation
|
| | |
|
5
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 294 | | | | | | 294 | | |
Issuance of shares for cash
|
| | | | | | | | | | 484 | | | | | | 29,516 | | | | | | — | | | | | | — | | | | | | 30,000 | | |
Transaction costs
|
| | | | | | | | | | — | | | | | | (4,705) | | | | | | — | | | | | | — | | | | | | (4,705) | | |
Equity at March 31, 2021
|
| | | | | | | | | $ | 3,132 | | | | | $ | 56,254 | | | | | $ | (509) | | | | | $ | (31,078) | | | | | $ | 27,799 | | |
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,819) | | | | | | (6,819) | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | 417 | | | | | | — | | | | | | 417 | | |
Tax effects on other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
Share-based compensation
|
| | |
|
5
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 426 | | | | | | 426 | | |
Equity at June 30, 2021
|
| | | | | | | | | $ | 3,132 | | | | | $ | 56,254 | | | | | $ | (86) | | | | | $ | (37,471) | | | | | $ | 21,829 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
(USD in thousands)
|
| |||||||||||
Operating activities: | | | | | | | | | | | | | |
Net loss for the period
|
| | | $ | (6,739) | | | | | $ | (10,912) | | |
Adjustments for non-cash items
|
| | | | 735 | | | | | | (908) | | |
Income taxes received
|
| | | | 812 | | | | | | — | | |
Interest paid
|
| | | | — | | | | | | (3) | | |
Cash flow from operating activities before changes in working capital
|
| | | | (5,192) | | | | | | (11,823) | | |
Cash flow from changes in working capital: | | | | | | | | | | | | | |
Changes in net working capital
|
| | | | (61) | | | | | | 300 | | |
Net cash used in operating activities
|
| | | | (5,253) | | | | | | (11,523) | | |
Investing activities: | | | | | | | | | | | | | |
Investment in intangible assets
|
| | | | (35) | | | | | | (60) | | |
Purchase of property and equipment
|
| | | | (74) | | | | | | (792) | | |
Receipt (payment) of non-current financial assets – leasehold deposits
|
| | | | (17) | | | | | | 30 | | |
Net cash used in investing activities
|
| | | | (126) | | | | | | (822) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of shares
|
| | | | — | | | | | | 27,900 | | |
Transaction costs related to issuance of shares
|
| | | | — | | | | | | (2,605) | | |
Leasing installments
|
| | | | (36) | | | | | | (78) | | |
Net cash provided by / (used in) financing activities
|
| | | | (36) | | | | | | 25,217 | | |
Net increase / (decrease) in cash and cash equivalents
|
| | | | (5,415) | | | | | | 12,872 | | |
Cash and cash equivalents at January 1
|
| | | | 9,559 | | | | | | 5,834 | | |
Exchange rate adjustments on cash and cash equivalents
|
| | | | (59) | | | | | | 93 | | |
Cash and cash equivalents at June 30
|
| | | $ | 4,085 | | | | | $ | 18,799 | | |
Assets
|
| |
Useful life
|
|
Properties | | | Shorter of lease term and useful life of the asset | |
Other equipment | | | 3 – 6 years | |
| | |
Number of
warrants |
| |
Weighted Average
Exercise Price/Share (DKK) |
| ||||||
Warrants granted as at December 31, 2019
|
| | | | 1,932,156 | | | | | | 1 | | |
Warrants granted
|
| | | | – | | | | | | 1 | | |
Warrants forfeited
|
| | | | (45,216) | | | | | | 1 | | |
Warrants cancelled
|
| | | | (22,032) | | | | | | 1 | | |
Warrants granted as at June 30, 2020
|
| | | | 1,864,908 | | | | | | 1 | | |
Warrants exercisable as at June 30, 2020
|
| | | | – | | | | | | − | | |
| | |
Number of
warrants |
| |
Weighted Average
Exercise Price/Share (DKK) |
| ||||||
Warrants granted as at December 31, 2020
|
| | | | 2,228,076 | | | | | | 1 | | |
Warrants granted
|
| | | | 63,809 | | | | | | 1 | | |
Warrants forfeited
|
| | | | (7,566) | | | | | | 1 | | |
Warrants cancelled
|
| | | | (10,404) | | | | | | 1 | | |
Warrants granted as at June 30, 2021
|
| | | | 2,273,915 | | | | | | 1 | | |
Warrants exercisable as at June 30, 2021
|
| | | | – | | | | | | − | | |
| | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
Share capital, December 31, 2020
|
| | | | 16,198,668 | | | | | | 16,198 | | |
Capital increase at February 9, 2021 for initial public offering
|
| | | | 3,000,000 | | | | | | 3,000 | | |
Share capital, June 30, 2021
|
| | | | 19,198,668 | | | | | | 19,198 | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Lars Staal Wegner, M.D.
Lars Staal Wegner, M.D.
|
| |
Chief Executive Officer
(Principal Executive Officer) |
| |
November 3, 2021
|
|
|
/s/ Niels Iversen Møller M.D.
Niels Iversen Møller M.D.
|
| |
Interim Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
November 3, 2021
|
|
|
*
Marianne Søgaard
|
| |
Chairwoman
|
| |
November 3, 2021
|
|
|
*
Roberto Prego
|
| |
Director
|
| |
November 3, 2021
|
|
|
*
Steven Projan
|
| |
Director
|
| |
November 3, 2021
|
|
|
*
Lars Holtug
|
| |
Director
|
| |
November 3, 2021
|
|
Exhibit 21.1
List of Subsidiaries of the Registrant
1. | Evaxion Biotech Australia PTY LTD |
2. | Evaxion Biotech, Inc. |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated April 7, 2021, in Amendment No. 1 to the Registration Statement (Form F-1 No. 333-260493) and related Prospectus of Evaxion Biotech A/S for the registration of its ordinary shares.
EY Godkendt Revisionspartnerselskab
Copenhagen, Denmark
November 2, 2021