| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 7 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 38 | | | |
| | | | 45 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 59 | | |
| | |
As of June 30, 2022
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 25,252 | | | | | $ | 37,587 | | |
Total liabilities
|
| | | | 13,854 | | | | | | 13,854 | | |
Equity | | | | | | | | | | | | | |
Share capital
|
| | | | 3,844 | | | | | | 4,433 | | |
Other reserves
|
| | | | 76,632 | | | | | | 88,378 | | |
Accumulated deficit
|
| | | | (60,326) | | | | | | (60,326) | | |
Total equity
|
| | | | 20,150 | | | | | | 32,485 | | |
Total capitalization
|
| | | $ | 34,004 | | | | | $ | 46,339 | | |
Assumed Average
Purchase Price |
| |
Number of Ordinary Shares
Represented by ADS to be Sold by Lincoln Park in this Offering at the Assumed Average Purchase Price(1) |
| |
Percentage of Outstanding
Ordinary Shares Represented by ADSs After Giving Effect to the 4,649,250 Ordinary Shares Represented by ADSs Issued to Lincoln Park(2) |
| |
Proceeds from the Sale
to Lincoln Park of the additional 4,220,678 Ordinary Share Represented by ADSs Under the Purchase Agreement Registered in this Offering(1) |
| |||||||||
$ 2.96(3) | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 12,493,207 | | |
$ 2.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 8,441,356 | | |
$ 3.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 12,662,034 | | |
$ 4.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 16,882,712 | | |
$ 5.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 21,103,390 | | |
$ 6.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 25,324,068 | | |
$ 7.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 29,544,746 | | |
$ 8.00 | | | | | 4,220,678 | | | | | | 19.5% | | | | | $ | 33,765,424 | | |
| | |
Ordinary Shares
Represented by ADSs Beneficially Owned Prior to Offering |
| |
Maximum
Number of Ordinary Shares Represented by ADSs to be Sold Pursuant to this Prospectus |
| |
Ordinary Shares
Represented by ADSs Beneficially Owned(1) After Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
Lincoln Park Capital Fund, LLC(2) . . . . . . . . .
|
| | | | 428,572 | | | | | | 1.8%(3) | | | | | | 4,649,250 | | | | | | 0 | | | | | | 0(4) | | |
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 2) |
| | 836,994 | | | 914.71(avg) | |
December 2019
|
| | Cash contribution (Nominal DKK 1) | | | 843,564 | | | 1,037.50 | |
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) |
|
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
|
| |
Initial public offering (3,000,000 ADSs / 3,000,000 new share issue)
|
| |
19,198,668
|
| | 61.99 | |
November 2021
|
| |
Follow-on public offering (3,942,856 ADSs / 3,942,856 new share issue)
|
| |
23,141,524
|
| | 45.00 | |
November 2021
|
| | Cash contribution (Nominal DKK 1) | | |
23,203,808
|
| | 1.00 | |
April 2022
|
| | Cash contribution (Nominal DKK 1) | | |
23,257,880
|
| | 1.00 | |
June 2022
|
| | Cash contribution (Nominal DKK 1) | | |
23,405,122
|
| | 1.00 | |
June 2022
|
| | Conversion of debt (Nominal DKK 1) | | |
23,833,694
|
| | 19.5372 | |
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise
Price |
| |
Number of
Warrants |
| |||
December 19, 2016
|
| | Upon IPO Event | | |
December 31, 2036
|
| |
DKK 1.0
|
| | | | 758,448 | | |
December 10, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| |
DKK 1.0
|
| | | | 632,700 | | |
December 19, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| |
DKK 1.0
|
| | | | 141,804 | | |
December 17, 2020
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
DKK 1.0
|
| | | | 757,620 | | |
June 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
DKK 1.0
|
| | | | 62,147 | | |
December 7, 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 5.38
|
| | | | 523,599 | | |
March 11 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.96
|
| | | | 35,000 | | |
June 14, 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.83
|
| | | | 65,000 | | |
Exercised
|
| | | | | | | | | | | | | (263,598) | | |
Lapsed or annulled without exercise
|
| | | | | | | | | | | | | (87,103) | | |
| | | | | | | | | | | | | | 2,625,617 | | |
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
|
|
$0.05 (or less) per ADS | | | Any cash distribution to ADS holders | |
Persons depositing or withdrawing
shares or ADS holders must pay: |
| |
For:
|
|
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 | |