| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-5 | | | |
| | | | S-7 | | | |
| | | | S-11 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-27 | | | |
| | | | S-28 | | | |
| | | | S-28 | | | |
| | | | S-28 | | | |
| | | | S-28 | | | |
| | | | S-30 | | | |
| | | | S-31 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 19 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | |
| | | | | | | | | | | | | |
Assumed public offering price per ADS
|
| | | | | | | | | $ | 2.63 | | |
Historical net tangible book value per ADS as of June 30, 2022
|
| | | $ | 0.84 | | | | | | | | |
Increase in net tangible book value per ADS attributable to new Investor participating in the offering
|
| | | $ | 0.31 | | | | | | | | |
As adjusted net tangible book value per ADS after giving effect to this
offering |
| | | | | | | | | $ | 1.15 | | |
Dilution per ADS to new investors participating in the offering
|
| | | | | | | | | $ | 1.48 | | |
|
SEC registration fee
|
| | | $ | 9,270.00 | | |
|
FINRA filing fees
|
| | | $ | 15,500.00 | | |
|
Legal fees and expenses
|
| | | | 300,000 | | |
|
Accounting fees and expenses
|
| | | | 35,000 | | |
|
Printing expenses
|
| | | | 15,000 | | |
|
Miscellaneous expenses
|
| | | | 5,000 | | |
|
Total
|
| | | $ | 379,770 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 19 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | |
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 | | |
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 | | |
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 | | |
Exercised
|
| | | | | | | | | | | | | (116,356) | | |
Lapsed or annulled without exercise
|
| | | | | | | | | | | | | (81,416) | | |
| | | | | | | | | | | | | | 2,713,546 | | |
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 | |
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 | |