| | |
PER ADS
|
| |
TOTAL
|
| ||||||
Public offering price
|
| | | $ | 7.00 | | | | | $ | 23,999,997 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.42 | | | | | $ | 1,440,000 | | |
Proceeds to us before expenses
|
| | | $ | 6.58 | | | | | $ | 22,559,997 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 106 | | | |
| | | | 108 | | | |
| | | | 110 | | | |
| | | | 126 | | | |
| | | | 204 | | | |
| | | | 218 | | | |
| | | | 219 | | | |
| | | | 221 | | | |
| | | | 234 | | | |
| | | | 242 | | | |
| | | | 245 | | | |
| | | | 255 | | | |
| | | | 262 | | | |
| | | | 263 | | | |
| | | | 264 | | | |
| | | | 265 | | | |
| | | | 266 | | | |
| | | | 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 | | | | | $ | 40,555 | | |
Total assets
|
| | | | 27,657 | | | | | | 49,149 | | |
Total liabilities
|
| | | | 5,828 | | | | | | 5,828 | | |
Share capital
|
| | | | 3,132 | | | | | | 3,680 | | |
Other reserves
|
| | | | 56,168 | | | | | | 77,112 | | |
Accumulated deficit
|
| | | | (37,471) | | | | | | (37,471) | | |
Total equity
|
| | | $ | 21,829 | | | | | $ | 43,321 | | |
(in thousands except share and per share data)
|
| |
As of June 30, 2021
|
| |||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||
Cash and cash equivalents
|
| | | $ | 18,799 | | | | | $ | 40,555 | | |
Total liabilities
|
| | | | 5,828 | | | | | | 5,828 | | |
Equity
|
| | | | | | | | | | | | |
Share capital
|
| | | | 3,132 | | | | | | 3,680 | | |
Other reserves
|
| | | | 56,168 | | | | | | 77,112 | | |
Accumulated deficit
|
| | | | (37,471) | | | | | | (37,471) | | |
Total equity
|
| | | | 21,829 | | | | | | 43,321 | | |
Total capitalization(1)
|
| | | $ | 27,657 | | | | | $ | 49,149 | | |
|
Public offering price per ADS
|
| | | | | | | | | $ | 7.00 | | |
|
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 |
| | | | 0.79 | | | | | | | | |
|
As adjusted net tangible book value per ADS after the offering
|
| | | | | | | | | | 1.91 | | |
|
Dilution per ADS to new investors participating in the offering
|
| | | | | | | | | $ | 5.09 | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Share |
| |
Average
Price Per ADS |
| ||||||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||
Existing shareholders
|
| | | | 19,198,668 | | | | | | 84.8% | | | | | $ | 59,300,000 | | | | | | 71.2% | | | | | $ | 3.09 | | | | | $ | 3.09 | | |
New investors
|
| | | | 3,428,571 | | | | | | 15.2% | | | | | | 23,999,997 | | | | | | 28.8% | | | | | $ | 7.00 | | | | | $ | 7.00 | | |
Total
|
| | | | 22,627,239 | | | | | | 100% | | | | | $ | 83,299,997 | | | | | | 100% | | | | | $ | 3.68 | | | | | $ | 3.68 | | |
| | |
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 | | | | | | 18.97 | | | | | | 18.55 | | |
Mattsson Holding af 2008 ApS(2)
|
| | | | 4,163,832 | | | | | | 21.69 | | | | | | 4,163,832 | | | | | | 18.40 | | | | | | 17.99 | | |
Executive Management
|
| | | | | | | | | | | | | | | | | | | | | | 3.65 | | | | | | 3.57 | | |
Lars Staal Wegner
|
| | | | 182,124 | | | | | | * | | | | | | 182,124 | | | | | | * | | | | | | * | | |
Niels Iverson Møller(1)
|
| | | | 4,292,604 | | | | | | 22.36 | | | | | | 4,292,604 | | | | | | 18.97 | | | | | | 18.55 | | |
Andreas Holm Mattson(2)
|
| | | | 4,163,832 | | | | | | 21.69 | | | | | | 4,163,832 | | | | | | 18.40 | | | | | | 17.99 | | |
Glenn S. Vraniak(3)
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Birgitte Rønø
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Erik Deichmann Heegaard
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Roberto Prego
|
| | | | 310,248 | | | | | | 1.62 | | | | | | 310,248 | | | | | | 1.37 | | | | | | 1.34 | | |
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 | | | | | | 39.85 | | | | | | 38.97 | | |
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.
|
| | | | 2,400,000 | | |
Ladenburg Thalmann & Co. Inc.
|
| | | | 600,000 | | |
Lake Street Capital Markets, LLC
|
| | | | 428,571 | | |
Total
|
| | | | 3,428,571 | | |
| | |
Per ADS
|
| |
Total
Without Exercise of Over-Allotment Option |
| |
Total With
Full Exercise of Over-Allotment Option |
| |||||||||
Public offering price
|
| | | $ | 7.00 | | | | | $ | 23,999,997 | | | | | $ | 27,599,992 | | |
Underwriting discounts and commissions
|
| | | $ | 0.42 | | | | | $ | 1,440,000 | | | | | $ | 1,656,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 6.58 | | | | | $ | 22,559,997 | | | | | $ | 25,943,992 | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 2,559 | | |
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
|
| | | $ | 1,068,059 | | |
| | |
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 | | |