|
The Kingdom of Denmark
(State or Other Jurisdiction of Incorporation or Organization) |
| |
2836
(Primary Standard Industrial Classification Code Number) |
| |
NOT APPLICABLE
(I.R.S. Employer Identification Number) |
|
|
Dwight A. Kinsey
Rina R. Patel Duane Morris LLP 230 Park Avenue Suite 1130 New York, New York 10169 Telephone: (212) 818-9200 Facsimile: (212) 818-9606 |
| |
Lars Lüthjohan Jensen
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
| |
Ivan Blumenthal
Daniel Bagliebter Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. Chrysler Center 666 Third Avenue New York, NY 10017 Telephone: 1-212-935-3000 Facsimile: 1-212-983-3115 |
| |
Anne Zeuthen Løkkegaard
Noel Strange-Obel Johansen Accura Advokatpartnerselskab Tuborg Boulevard 1 DK-2900 Hellerup Denmark Telephone: +45 3945 2800 |
|
| | ||||||||||||||
Title of Each Class of Securities To Be Registered(1)
|
| | |
Proposed Maximum
Aggregate Offering Price(2)(3) |
| | |
Amount of
Registration Fee(3) |
| ||||||
Ordinary shares, DKK 1 nominal value per share
|
| | | | $ | 34,500,000 | | | | | | $ | 3,764 | | |
| | |
PER ADS
|
| |
TOTAL
|
| ||||||
Public offering price | | | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1) | | | | $ | | | | | | $ | | | |
Proceeds to us before expenses | | | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 95 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 102 | | | |
| | | | 104 | | | |
| | | | 106 | | | |
| | | | 120 | | | |
| | | | 182 | | | |
| | | | 196 | | | |
| | | | 197 | | | |
| | | | 199 | | | |
| | | | 212 | | | |
| | | | 220 | | | |
| | | | 223 | | | |
| | | | 231 | | | |
| | | | 237 | | | |
| | | | 238 | | | |
| | | | 239 | | | |
| | | | 240 | | | |
| | | | 241 | | |
| | |
For the Years Ended
December 31, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
(USD in thousands, except per share data)
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Research and development expenses
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | | 5,270 | | | | | | 8,048 | | |
General and administrative expenses
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 1,870 | | | | | | 3,875 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (7,140) | | | | | | (11,923) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 84 | | | | | | 123 | | |
Finance expense
|
| | | | (719) | | | | | | (1,222) | | | | | | (1,186) | | | | | | (9) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (8,242) | | | | | | (11,809) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 566 | | | | | | 1,055 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Net loss attributable to equity holders of Evaxion
Biotech A/S |
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Loss per share – basic and diluted(1)
|
| | | $ | (0.43) | | | | | $ | (0.81) | | | | | $ | (0.57) | | | | | $ | (0.71) | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro
Forma(1) |
| |
Pro Forma
As Adjusted(2) |
| |||||||||
(in thousands) | | | | | | | | | | | | | | | |||||
Consolidated statement of financial position: | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 7,876 | | | | | $ | 10,268 | | | | | $ | | | |
Total assets
|
| | | | 11,275 | | | | | | 13,667 | | | | | | | | |
Total liabilities
|
| | | | 3,372 | | | | | | 3,372 | | | | | | | | |
Share capital
|
| | | | 2,603 | | | | | | 2,645 | | | | | | | | |
Other reserves
|
| | | | 29,067 | | | | | | 31,417 | | | | | | | | |
Accumulated deficit
|
| | | | (23,767) | | | | | | (23,767) | | | | | | | | |
Total equity
|
| | | $ | 7,903 | | | | | $ | 10,295 | | | | | $ | | | |
(in thousands except share and per share data)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 7,876 | | | | | $ | 10,268 | | | | | $ | | | |
Total liabilities
|
| | | | 3,372 | | | | | | 3,372 | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital(1)
|
| | | | 2,603 | | | | | | 2,645 | | | | | | | | |
Other reserves(1)
|
| | | | 29,067 | | | | | | 31,417 | | | | | | | | |
Accumulated deficit
|
| | | | (23,767) | | | | | | (23,767) | | | | | | | | |
Total equity(1)
|
| | | | 7,903 | | | | | | 10,295 | | | | | | | | |
Total capitalization(1)
|
| | | $ | 11,275 | | | | | $ | 13,667 | | | | | $ | ******** | | |
|
Assumed initial public offering price per ADS
|
| | | | | | $ | | | |
|
Historical net tangible book value per ADS as of September 30, 2020
|
| | | | | | | | | |
|
Pro forma increase in net tangible book value attributable to the issuance and sale of 269,136 of our ordinary share prior to the completion of this offering per ADS
|
| | | | | |||||
|
Pro forma net tangible book value per ADS as of September 30, 2020
|
| | | | | | | | | |
|
Increase in pro forma net tangible book value per ADS attributable to new investors participating in the offering
|
| | | | | | | | | |
|
Pro forma as adjusted net tangible book value per ADS after the offering
|
| | | | | | | | | |
|
Dilution per ADS to new investors participating in the offering
|
| | | | | | $ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Share |
| |
Average
Price Per ADS |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||||||||
Existing shareholders
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | $ | | | |||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100% | | | | | | | | | | | | 100% | | | | | $ | | | | | | $ | | | |
| | |
For the Years Ended
December 31, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
(USD in thousands, except per share data)
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Research and development expenses
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | | 5,270 | | | | | | 8,048 | | |
General and administrative expenses
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 1,870 | | | | | | 3,875 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (7,140) | | | | | | (11,923) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 84 | | | | | | 123 | | |
Finance expense
|
| | | | (719) | | | | | | (1,222) | | | | | | (1,186) | | | | | | (9) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (8,242) | | | | | | (11,809) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 566 | | | | | | 1,055 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Net loss attributable to equity holders of Evaxion Biotech
A/S |
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Loss per share – basic and diluted
|
| | | $ | (0.43) | | | | | $ | (0.81) | | | | | $ | (0.57) | | | | | $ | (0.71) | | |
| | |
As of
|
| |||||||||||||||
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | |
(unaudited)
|
| |||
Consolidated statement of financial position: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,433 | | | | | $ | 9,559 | | | | | $ | 7,876 | | |
Total assets
|
| | | | 8,513 | | | | | | 11,084 | | | | | | 11,275 | | |
Total liabilities
|
| | | | 9,444 | | | | | | 1,722 | | | | | | 3,372 | | |
Share capital
|
| | | | 2,113 | | | | | | 2,481 | | | | | | 2,603 | | |
Other reserves
|
| | | | 3,935 | | | | | | 22,693 | | | | | | 29,067 | | |
Accumulated deficit
|
| | | | (6,979) | | | | | | (15,812) | | | | | | (23,767) | | |
Total equity
|
| | | | (931) | | | | | | 9,362 | | | | | | 7,903 | | |
| | |
Nine Months Ended September 30,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(USD in thousands)
|
| | ||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 5,270 | | | | | $ | 8,048 | | | | | $ | 2,778 | | |
General and administrative
|
| | | | 1,870 | | | | | | 3,875 | | | | | | 2,005 | | |
Total operating expenses
|
| | | | 7,140 | | | | | | 11,923 | | | | | | 4,783 | | |
Operating loss
|
| | | | (7,140) | | | | | | (11,923) | | | | | | (4,783) | | |
Finance income
|
| | | | 84 | | | | | | 123 | | | | | | 39 | | |
Finance expenses
|
| | | | (1,186) | | | | | | (9) | | | | | | 1,177 | | |
Net loss before tax
|
| | | | (8,242) | | | | | | (11,809) | | | | | | (3,567) | | |
Income taxes
|
| | | | 566 | | | | | | 1,055 | | | | | | 489 | | |
Net loss for the period
|
| | | $ | (7,676) | | | | | $ | (10,754) | | | | | $ | (3,078) | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | — | | | | | $ | — | | | | | $ | 38 | | |
Trade payables
|
| | | | 1,502 | | | | | | 1,502 | | | | | | 1,502 | | | | | | — | | | | | | — | | | | | | 1,502 | | |
Other payables
|
| | | | 1,832 | | | | | | 1,832 | | | | | | 1,832 | | | | | | — | | | | | | — | | | | | | 1,832 | | |
Total
|
| | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,372 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(USD in thousands)
|
| |||||||||
Cash Flow Data: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (4,812) | | | | | $ | (8,045) | | |
Net cash used in investing activities
|
| | | | (14) | | | | | | (112) | | |
Net cash provided by financing activities
|
| | | | 9,264 | | | | | | 6,444 | | |
Net increase in cash and cash equivalents
|
| | | $ | 4,438 | | | | | $ | (1,713) | | |
| | |
Years Ended December 31,
|
| | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(USD in thousands,
except per share amounts) |
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | $ | 4,487 | | |
General and administrative
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 749 | | |
Total operating expenses
|
| | | | 5,627 | | | | | | 10,863 | | | | | | 5,236 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (5,236) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | (11) | | |
Finance expenses
|
| | | | (719) | | | | | | (1,222) | | | | | | (503) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (5,750) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 90 | | |
Net loss for the year
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (5,660) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(USD in thousands)
|
| |||||||||
Cash Flow Data: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (1,978) | | | | | $ | (7,026) | | |
Net cash used in investing activities
|
| | | | (7) | | | | | | (61) | | |
Net cash provided by financing activities
|
| | | | 9,027 | | | | | | 9,508 | | |
Net increase in cash and cash equivalents
|
| | | $ | 7,042 | | | | | $ | 2,421 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(USD in thousands)
|
| |
Within 1 Year
|
| |
1 – 2 Years
|
| |
2 – 5 Years
|
| |
Over 5 Years
|
| |
Total
|
| |||||||||||||||
Leases
|
| | | $ | 55 | | | | | $ | – | | | | | $ | – | | | | | $ | – | | | | | $ | 55 | | |
Purchase obligations(1)
|
| | | | 587 | | | | | | 103 | | | | | | 20 | | | | | | – | | | | | | 710 | | |
Total(2)(3)(4)
|
| | | $ | 642 | | | | | $ | 103 | | | | | $ | 20 | | | | | $ | – | | | | | $ | 765 | | |
Outstanding program
|
| |
Per warrant
weighted average grant date fair value (DKK) |
| |
Per warrant
weighted average grant date fair value (USD) |
| ||||||
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 | | |
Granted (February 2019)
|
| | | | 42.57 | | | | | | 6.38 | | |
Granted (September 2019)
|
| | | | 56.35 | | | | | | 8.44 | | |
Granted (October 2019)
|
| | | | 56.97 | | | | | | 8.53 | | |
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
|
| | | | 6 | | |
Scientific Research & Development
|
| | | | 21 | | |
Supporting Functions
|
| | | | 4 | | |
Commercial & Business Development
|
| | | | 4 | | |
TOTAL
|
| | |
|
35
|
| |
Region
|
| |
Number
|
| |||
Capital Region, Denmark
|
| | | | 34 | | |
New York, United States
|
| | | | 1 | | |
TOTAL
|
| | |
|
35
|
| |
Name
|
| |
Position
|
| |
Age
|
| |
Independent
|
| |
Year of first
appointment |
| |
Expiration
of current term |
|
Marianne Søgaard(1)
|
| | Member | | |
52
|
| |
No
|
| |
2020
|
| |
2021
|
|
Steven Projan(2)(3)
|
| | Member | | |
68
|
| |
Independent
|
| |
2018
|
| |
2021
|
|
Roberto Prego(1)(2)
|
| | Member | | |
50
|
| |
Independent
|
| |
2018
|
| |
2021
|
|
Jo Ann Suzich(3)
|
| | Member | | |
65
|
| |
Independent
|
| |
2019
|
| |
2021
|
|
Helen M. Boudreau(2)
|
| | Member | | |
54
|
| |
Independent
|
| |
2020
|
| |
2021
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Management: | | | | | | | | | | |
Lars Staal Wegner, M.D.
|
| | | | 46 | | | | Chief Executive Officer | |
Glenn S. Vraniak
|
| | | | 58 | | | | Chief Financial Officer | |
Erik Deichmann Heegaard, PhD, DMSc
|
| | | | 53 | | | | Chief Medical Officer | |
Niels Iversen Møller, M.D.
|
| | | | 42 | | | | Chief Business Officer | |
Andreas Holm Mattsson
|
| | | | 45 | | | | Chief Innovation Officer | |
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of USD)
|
| |
2018
|
| |
2019
|
| ||||||
Lars Staal Wegner(CEO) | | | | | | | | | | | | | |
Salary
|
| | | | 220 | | | | | | 238 | | |
Bonus
|
| | | | 6 | | | | | | 0 | | |
Other employee benefits
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 226 | | | | | | 238 | | |
Glenn S. Vraniak (CFO) | | | | | | | | | | | | | |
Salary
|
| | | | 0 | | | | | | 88 | | |
Bonus
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 0 | | | | | | 88 | | |
Niels Iverson Møller (CBO) | | | | | | | | | | | | | |
Salary
|
| | | | 173 | | | | | | 175 | | |
Bonus
|
| | | | 5 | | | | | | 0 | | |
Other employee benefits
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 178 | | | | | | 175 | | |
Andreas Holm Mattson (CIO) | | | | | | | | | | | | | |
Salary
|
| | | | 179 | | | | | | 175 | | |
Bonus
|
| | | | 5 | | | | | | 0 | | |
Other employee benefits
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 184 | | | | | | 175 | | |
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of USD)
|
| |
2018
|
| |
2019
|
| ||||||
Employee costs, excluding Executive Management and Board of Directors | | | | | | | | | | | | | |
Salaries
|
| | | | 1,112 | | | | | | 1,919 | | |
Cash bonus
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 387 | | | | | | 1,055 | | |
Pensions
|
| | | | 70 | | | | | | 96 | | |
Other social security contributions
|
| | | | 10 | | | | | | 12 | | |
Other staff costs
|
| | | | 133 | | | | | | 176 | | |
Total employee costs, excluding Executive Management and Board of Directors
|
| | | | 1,712 | | | | | | 3,258 | | |
Executive Management compensation | | | | | | | | | | | | | |
Salaries
|
| | | | 621 | | | | | | 900 | | |
Cash bonus
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 1,157 | | | | | | 956 | | |
Pensions
|
| | | | 0 | | | | | | 0 | | |
Other social security contributions
|
| | | | 0 | | | | | | 0 | | |
Other staff costs
|
| | | | 0 | | | | | | 0 | | |
Total Executive Management compensation
|
| | | | 1,778 | | | | | | 1,856 | | |
Board of Directors compensation | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 525 | | | | | | 351 | | |
Total board of directors compensation
|
| | | | 525 | | | | | | 351 | | |
Total employee costs
|
| | | | 4,015 | | | | | | 5,465 | | |
Recognized as follows in the Statement of Comprehensive Loss: | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 2,652 | | | | | | 3,607 | | |
General and administrative expenses
|
| | | | 1,363 | | | | | | 1,858 | | |
Total employee costs
|
| | | | 4,015 | | | | | | 5,465 | | |
Average number of full-time employees
|
| | | | 18 | | | | | | 25 | | |
Number of full-time employees – December 31, 2019
|
| | | | 20 | | | | | | 36 | | |
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of DKK)
|
| |
2018
|
| |
2019
|
| ||||||
Kim Bjoernstrup (Chairman of the Board of Directors)(1) | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 0 | | | | | | 0 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of DKK)
|
| |
2018
|
| |
2019
|
| ||||||
Helen M. Boudreau | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 0 | | | | | | 0 | | |
Roberto Prego | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 410 | | |
Total
|
| | | | 0 | | | | | | 410 | | |
Steven Projan | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 868 | | | | | | 654 | | |
Total
|
| | | | 868 | | | | | | 654 | | |
Jo Ann Suzich | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 174 | | |
Total
|
| | | | 0 | | | | | | 174 | | |
|
Name
|
| |
Grant Date
|
| |
Number of Ordinary
Shares Underlying Warrants(2) |
| |
Warrant
Exercise Price DKK |
| |
Warrant
Expiration Date |
| ||||||
Marianne Søgaard (Chairperson)(1)
|
| | 2018/2019/2020 | | | | | 94,320 | | | | | | 1 | | | |
December 31, 2036
|
|
Helen M. Boudreau (director)
|
| | 2020 | | | | | 5,436 | | | | | | 1 | | | |
December 31, 2036
|
|
Jo Ann Suzich (director)
|
| | 2019/2020 | | | | | 10,260 | | | | | | 1 | | | |
December 31, 2036
|
|
Roberto Prego (director)
|
| | 2017/2018/2020 | | | | | 27,036 | | | | | | 1 | | | |
December 31, 2036
|
|
Steven Projan (director)
|
| | 2018/2019/2020 | | | | | 42,048 | | | | | | 1 | | | |
December 31, 2036
|
|
Kim Bjoernstrup (director)(1)
|
| | — | | | | | 0 | | | | | | — | | | | — | |
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)
|
| | 2019 | | | | | 150,660 | | | | | | 1 | | | |
December 31, 2036
|
|
Position
|
| |
Retainer
|
| |||
Board Member
|
| | | $ | 40,000 | | |
Board Chairperson
|
| | | $ | 80,000 | | |
Audit Committee Chair
|
| | | $ | 15,000 | | |
Compensation Committee Chair
|
| | | $ | 4,000 | | |
Nominating and Corporate Governance Committee Chair
|
| | | $ | 4,000 | | |
Audit Committee Member
|
| | | $ | 4,000 | | |
Compensation Committee Member
|
| | | $ | 4,000 | | |
Nominating and Corporate Governance Committee Chair
|
| | | $ | 4,000 | | |
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(1)
|
| | | | 4,292,604 | | | | | | 26.50 | | | | | | 4,292,604 | | | | | | | | |
Mattsson Holding af 2008(2)
|
| | | | 4,163,832 | | | | | | 25.70 | | | | | | 4,163,832 | | | | | | | | |
Punga Punga C.V.(3)
|
| | | | 826,560 | | | | | | 5.10 | | | | | | 826,560 | | | | | | | | |
Executive Management | | | | | | | | | | | | | | | | | | | | | | | | | |
Lars Staal Wegner(4)
|
| | | | 182,124 | | | | | | 1.12 | | | | | | 182,124 | | | | | | | | |
Niels Iverson Møller(1)
|
| | | | 4,292,604 | | | | | | 26.50 | | | | | | 4,292,604 | | | | | | | | |
Andreas Holm Mattson(2)
|
| | | | 4,163,832 | | | | | | 25.70 | | | | | | 4,163,832 | | | | | | | | |
Glenn S. Vraniak
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Helen M. Boudreau
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Roberto Prego(5)
|
| | | | 310,248 | | | | | | 1.92 | | | | | | 310,248 | | | | | | | | |
Steven Projan(6)
|
| | | | 27,288 | | | | | | * | | | | | | 27,288 | | | | | | | | |
Jo Ann Suzich
|
| | | | — | | | | | | — | | | | | | — | | | | | | | ||
Marianne Søgaard(7)
|
| | | | 41,652 | | | | | | * | | | | | | 41,652 | | | | | ||||
All current directors and executive management, as a group (9 persons)
|
| | | | 9,017,748 | | | | | | 55.67% | | | | | | 9,017,748 | | | | | | | | |
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 | | | | | | 1.78 | | |
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 2) | | | | | 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 2) | | | | | 843,564 | | | | | | 20.75 | | |
September 2020
|
| | Cash contribution (Nominal DKK 2) | | | | | 884,974 | | | | | | 1,002.90 | | |
October 2020
|
| | Cash contribution (Nominal DKK 2) | | | | | 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 | | | | | | — | | |
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of Warrants
|
|
December 19, 2016
|
| |
Upon an IPO Event
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
758,448
|
|
December 10, 2017
|
| |
Upon an IPO Event
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
632,700
|
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of Warrants
|
|
December 19, 2017
|
| |
Upon an IPO Event
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
141,804
|
|
December 17, 2020
|
| |
Upon Exit/1/36 per month
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
757,620
|
|
Lapsed or annulled without exercise
|
| | | | | | | | | | |
(62,316)
|
|
| | | | | | | | | | | |
2,228,256
|
|
|
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 | |
$.05 (or less) per ADS per calendar year | | | Depositary services | |
Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
Expenses of the depositary | | |
Cable and facsimile transmissions (when expressly provided in the deposit agreement)
Converting foreign currency to United States dollars
|
|
Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
Underwriter
|
| |
Number of
ADSs |
| |||
Oppenheimer & Co. Inc.
|
| | | | | | |
Ladenburg Thalmann & Co. Inc.
|
| | | | | | |
Total
|
| | | | | |
| | |
Per ADS
|
| |
Total
Without Exercise of Over- Allotment Option |
| |
Total With
Full Exercise of Over- Allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | |
| | For the purposes of this provision, the expression an “offer to the public” in relation to any ADSs in any Relevant State means the communication in any form and by any means of sufficient information on the terms of the offer and any ADSs to be offered so as to enable an investor to decide to purchase or subscribe for any ADSs, and the expression “Prospectus Regulation” means Regulation (EU) 2017/1129. | | |
| | References to the Prospectus Regulation includes, in relation to the United Kingdom, the Prospectus Regulation as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018. | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 3,764 | | |
Nasdaq Capital Market entry and listing fee
|
| | | | 55,000 | | |
FINRA filing fee
|
| | | | 5,675 | | |
Printing and engraving expenses
|
| | | | 370,000 | | |
Legal fees and expenses
|
| | | | 1,000,000 | | |
Accounting fees and expenses
|
| | | | 700,000 | | |
Miscellaneous costs
|
| | | | 60,000 | | |
Total
|
| | | $ | 2,194,439 | | |
| | |
Page
|
| |||
Audited Financial Statements: | | | | | | | |
| | | | F-2 | | | |
Financial Statements:
|
| | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | |
| | | | | |
Years Ended December 31,
|
| |||||||||
| | |
Note
|
| |
2018
|
| |
2019
|
| ||||||
| | | | | |
(USD in thousands, except per share amounts)
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | |
Research and development
|
| |
6
|
| | | $ | 3,729 | | | | | $ | 8,216 | | |
General and administrative
|
| |
6
|
| | | | 1,898 | | | | | | 2,647 | | |
Total operating expenses
|
| | | | | | | 5,627 | | | | | | 10,863 | | |
Operating loss
|
| | | | | | | (5,627) | | | | | | (10,863) | | |
Finance income
|
| |
9
|
| | | | 76 | | | | | | 65 | | |
Finance expenses
|
| |
9
|
| | | | (719) | | | | | | (1,222) | | |
Net loss before tax
|
| | | | | | | (6,270) | | | | | | (12,020) | | |
Income taxes
|
| |
10
|
| | | | 735 | | | | | | 825 | | |
Net loss for the year
|
| | | | | | $ | (5,535) | | | | | $ | (11,195) | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (5,535) | | | | | $ | (11,195) | | |
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
|
| |
17
|
| | | | (15) | | | | | | 2 | | |
Other comprehensive loss for the year, net of tax
|
| | | | | | $ | (15) | | | | | $ | 2 | | |
Total comprehensive loss
|
| | | | | | $ | (5,550) | | | | | $ | (11,193) | | |
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (5,550) | | | | | $ | (11,193) | | |
Loss per share – basic and diluted
|
| |
11
|
| | | $ | (0.43) | | | | | $ | (0.81) | | |
| | | | | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
| | |
Note
|
| |
2018
|
| |
2019
|
| ||||||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
12
|
| | | $ | 179 | | | | | $ | 112 | | | | | $ | 101 | | |
Leasehold deposits
|
| |
16
|
| | | | 32 | | | | | | 18 | | | | | | 25 | | |
Total non-current assets
|
| | | | | | | 211 | | | | | | 130 | | | | | | 126 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Receivables
|
| |
13
|
| | | | 680 | | | | | | 238 | | | | | | 575 | | |
Receivable from unpaid capital contributions
|
| | | | | | | 1,129 | | | | | | – | | | | | | – | | |
Tax receivables
|
| |
10
|
| | | | 461 | | | | | | 712 | | | | | | 824 | | |
Cash and cash equivalents
|
| |
15
|
| | | | 468 | | | | | | 7,433 | | | | | | 9,559 | | |
Total current assets
|
| | | | | | | 2,738 | | | | | | 8,383 | | | | | | 10,958 | | |
TOTAL ASSETS
|
| | | | | | $ | 2,949 | | | | | $ | 8,513 | | | | | $ | 11,084 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
17
|
| | | $ | 2,113 | | | | | $ | 2,113 | | | | | $ | 2,481 | | |
Other reserves
|
| |
17
|
| | | | 3,950 | | | | | | 3,935 | | | | | | 22,693 | | |
Accumulated deficit
|
| |
17
|
| | | | (3,513) | | | | | | (6,979) | | | | | | (15,812) | | |
Total equity
|
| | | | | | | 2,550 | | | | | | (931) | | | | | | 9,362 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
16
|
| | | | 96 | | | | | | 24 | | | | | | – | | |
Total non-current liabilities
|
| | | | | | | 96 | | | | | | 24 | | | | | | – | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Convertible debt instruments
|
| |
18
|
| | | | – | | | | | | 8,569 | | | | | | – | | |
Lease liabilities
|
| |
16
|
| | | | 66 | | | | | | 75 | | | | | | 36 | | |
Trade payables
|
| | | | | | | 59 | | | | | | 139 | | | | | | 646 | | |
Other payables
|
| |
14
|
| | | | 178 | | | | | | 637 | | | | | | 1,040 | | |
Total current liabilities
|
| | | | | | | 303 | | | | | | 9,420 | | | | | | 1,722 | | |
Total liabilities
|
| | | | | | | 399 | | | | | | 9,444 | | | | | | 1,722 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 2,949 | | | | | $ | 8,513 | | | | | $ | 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
|
| |
21
|
| | | | 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
|
| |
17
|
| | | | – | | | | | | – | | | | | | (15) | | | | | | – | | | | | | (15) | | |
Share-based compensation expenses
|
| |
8
|
| | | | – | | | | | | – | | | | | | – | | | | | | 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
|
| |
17
|
| | | | – | | | | | | – | | | | | | 2 | | | | | | – | | | | | | 2 | | |
Share-based compensation expenses
|
| |
8
|
| | | | – | | | | | | – | | | | | | – | | | | | | 2,362 | | | | | | 2,362 | | |
Issuance of shares for cash
|
| |
17
|
| | | | 181 | | | | | | 9,261 | | | | | | – | | | | | | – | | | | | | 9,442 | | |
Transaction costs
|
| |
17
|
| | | | – | | | | | | (13) | | | | | | – | | | | | | – | | | | | | (13) | | |
Settlement of convertible debt instruments
|
| |
18
|
| | | | 187 | | | | | | 9,508 | | | | | | – | | | | | | – | | | | | | 9,695 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at December 31, 2019
|
| | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
| | | | | |
Years Ended December 31,
|
| |||||||||
| | |
Note
|
| |
2018
|
| |
2019
|
| ||||||
| | | | | |
(USD in thousands)
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | |
Net loss for the year
|
| | | | | | $ | (5,535) | | | | | $ | (11,195) | | |
Adjustments for non-cash items
|
| |
15
|
| | | | 2,123 | | | | | | 2,945 | | |
Changes in non-current financial assets – leasehold deposits
|
| | | | | | | 13 | | | | | | (7) | | |
Interest received
|
| | | | | | | 2 | | | | | | 9 | | |
Interest paid
|
| | | | | | | (15) | | | | | | (39) | | |
Income taxes received
|
| | | | | | | 453 | | | | | | 688 | | |
Cash flow from operating activities before changes in working capital
|
| | | | | | | (2,959) | | | | | | (7,599) | | |
Cash flow from changes in working capital: | | | | | | | | | | | | | | | | |
Changes in net working capital
|
| |
15
|
| | | | 981 | | | | | | 573 | | |
Net cash used in operating activities
|
| | | | | | | (1,978) | | | | | | (7,026) | | |
Investing activities: | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| |
12
|
| | | | (7) | | | | | | (61) | | |
Net cash used in investing activities
|
| | | | | | | (7) | | | | | | (61) | | |
Financing activities: | | | | | | | | | | | | | | | | |
Proceeds from issuance of shares
|
| |
17
|
| | | | 1,092 | | | | | | 9,442 | | |
Transaction costs related to issuance of shares
|
| | | | | | | – | | | | | | (13) | | |
Proceeds from issuance of convertible debt instruments
|
| |
15
|
| | | | 7,998 | | | | | | 152 | | |
Leasing installments
|
| |
15, 16
|
| | | | (63) | | | | | | (73) | | |
Net cash provided by financing activities
|
| | | | | | | 9,027 | | | | | | 9,508 | | |
Net increase in cash and cash equivalents
|
| | | | | | | 7,042 | | | | | | 2,421 | | |
Cash and cash equivalents, beginning of year
|
| |
15
|
| | | | 468 | | | | | | 7,433 | | |
Exchange rate adjustments on cash and cash equivalents
|
| | | | | | | (77) | | | | | | (295) | | |
Cash and cash equivalents, end of year
|
| |
15
|
| | | $ | 7,433 | | | | | $ | 9,559 | | |
Assets
|
| |
Useful life
|
|
Properties | | | Shorter of lease term and useful life of the asset | |
Other equipment | | | 3 – 6 years | |
| | |
Ref.
|
| |
As most recently
reported at January 1, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted at
January 1, 2018 (IFRS) |
| ||||||||||||
| | | | | | | | |
(USD in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 1 | | | | | $ | 21 | | | | | $ | 158 | | | | | $ | 179 | | |
Leasehold deposits
|
| | | | | | | | | | 32 | | | | | | – | | | | | | 32 | | |
Total non-current assets | | | | | | | | | | | 53 | | | | | | 158 | | | | | | 211 | | |
Receivables
|
| | | | | | | | | | 680 | | | | | | – | | | | | | 680 | | |
Receivable from unpaid capital contributions
|
| | | | | | | | | | 1,129 | | | | | | – | | | | | | 1,129 | | |
Tax receivables
|
| | | | | | | | | | 461 | | | | | | – | | | | | | 461 | | |
Cash and cash equivalents
|
| | | | | | | | | | 468 | | | | | | – | | | | | | 468 | | |
Total current assets
|
| | | | | | | | | | 2,738 | | | | | | – | | | | | | 2,738 | | |
TOTAL ASSETS
|
| | | | | | | | | $ | 2,791 | | | | | $ | 158 | | | | | $ | 2,949 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | $ | 117 | | | | | $ | – | | | | | $ | 117 | | |
Other reserves
|
| | | | | | | | | | 5,946 | | | | | | – | | | | | | 5,946 | | |
Accumulated deficit
|
| | | | 1 | | | | | | (3,509) | | | | | | (4) | | | | | | (3,513) | | |
Total equity
|
| | | | | | | | | | 2,554 | | | | | | (4) | | | | | | 2,550 | | |
Lease liabilities
|
| | | | 1 | | | | | | – | | | | | | 96 | | | | | | 96 | | |
Total current assets
|
| | | | | | | | | | – | | | | | | 96 | | | | | | 96 | | |
Lease liabilities
|
| | | | 1 | | | | | | – | | | | | | 66 | | | | | | 66 | | |
Trade payables
|
| | | | | | | | | | 59 | | | | | | – | | | | | | 59 | | |
Other payables
|
| | | | | | | | | | 178 | | | | | | – | | | | | | 178 | | |
Total current liabilities
|
| | | | | | | | | | 237 | | | | | | 66 | | | | | | 303 | | |
Total liabilities
|
| | | | | | | | | | 237 | | | | | | 162 | | | | | | 399 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | | | | $ | 2,791 | | | | | $ | 158 | | | | | $ | 2,949 | | |
| | |
Ref.
|
| |
As most recently
reported at December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted at
December 31, 2018 (IFRS) |
| |||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
1
|
| | | $ | 20 | | | | | $ | 92 | | | | | $ | 112 | | |
Leasehold deposits
|
| | | | | | | 18 | | | | | | – | | | | | | 18 | | |
Total non-current assets
|
| | | | | | | 38 | | | | | | 92 | | | | | | 130 | | |
Receivables | | | | | | | | 238 | | | | | | – | | | | | | 238 | | |
Tax receivables
|
| | | | | | | 712 | | | | | | – | | | | | | 712 | | |
Cash and cash equivalents
|
| | | | | | | 7,433 | | | | | | – | | | | | | 7,433 | | |
Total current assets
|
| | | | | |
|
8,383
|
| | | | | – | | | | |
|
8,383
|
| |
TOTAL ASSETS
|
| | | | | | $ | 8,421 | | | | | $ | 92 | | | | | $ | 8,513 | | |
|
| | |
Ref.
|
| |
As most recently
reported at December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted at
December 31, 2018 (IFRS) |
| |||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | $ | 2,113 | | | | | $ | – | | | | | $ | 2,113 | | |
Other reserves
|
| |
2
|
| | | | 9,930 | | | | | | (5,995) | | | | | | 3,935 | | |
Accumulated deficit
|
| |
1, 2, 3
|
| | | | (6,300) | | | | | | (679) | | | | | | (6,979) | | |
Total equity
|
| | | | | | | 5,743 | | | | | | (6,674) | | | | | | (931) | | |
Lease liabilities
|
| | | | | | | – | | | | | | 24 | | | | | | 24 | | |
Total non-current liabilities
|
| |
1
|
| | | | – | | | | |
|
24
|
| | | |
|
24
|
| |
Convertible debt instruments
|
| |
2
|
| | | | 1,902 | | | | | | 6,667 | | | | | | 8,569 | | |
Lease liabilities
|
| |
1
|
| | | | – | | | | | | 75 | | | | | | 75 | | |
Trade payables
|
| | | | | | | 139 | | | | | | – | | | | | | 139 | | |
Other payables
|
| | | | | | | 637 | | | | | | – | | | | | | 637 | | |
Total current liabilities
|
| | | | | | | 2,678 | | | | | | 6,742 | | | | | | 9,420 | | |
Total liabilities
|
| | | | | | | 2,678 | | | | | | 6,766 | | | | | | 9,444 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 8,421 | | | | | $ | 92 | | | | | $ | 8,513 | | |
|
| | |
Ref.
|
| |
As most recently
reported for the year ended December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted for
the year ended December 31, 2018 (IFRS) |
| | | |||||||||||||
| | | | | |
(USD in thousands)
|
| | | | | | | |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Gross loss
|
| |
4
|
| | | $ | (1,592) | | | | | $ | 1,592 | | | | | $ | – | | | | | ||||
Staff costs
|
| |
4
|
| | | | (1,956) | | | | | | 1,956 | | | | | | – | | | | | ||||
Depreciation, amortization and impairment losses
|
| |
4
|
| | | | (10) | | | | | | 10 | | | | | | – | | | | | ||||
Research and development
|
| |
3, 4
|
| | | | – | | | | | | (3,729) | | | | | | (3,729) | | | | | ||||
General and administrative
|
| |
3, 4
|
| | | | – | | | | | | (1,898) | | | | | | (1,898) | | | | | ||||
Operating loss
|
| | | | | | | (3,558) | | | | | | (2,069) | | | | | | (5,627) | | | | | ||||
Financial income
|
| | | | | | | 76 | | | | | | – | | | | | | 76 | | | | | ||||
Financial expenses
|
| |
1, 2
|
| | | | (107) | | | | | | (612) | | | | | | (719) | | | | | ||||
Net loss before tax
|
| | | | | | | (3,589) | | | | | | (2,681) | | | | | | (6,270) | | | | | ||||
Income tax
|
| | | | | | | 735 | | | | | | – | | | | | | 735 | | | | | ||||
Net loss for the year
|
| | | | | | $ | (2,854) | | | | | $ | (2,681) | | | | | $ | (5,535) | | | | | ||||
Net loss attributable to shareholders of Evaxion
Biotech A/S |
| | | | | | $ | (2,854) | | | | | $ | (2,681) | | | | | $ | (5,535) | | | | | ||||
|
| | |
Ref.
|
| |
As most recently
reported for the year ended December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted for
the year ended December 31, 2018 (IFRS) |
| | | |||||||||||||
| | | | | |
(USD in thousands)
|
| | | | | | | |||||||||||||||
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
|
| | | | | | | 68 | | | | | | (83) | | | | | | (15) | | | | | ||||
Total comprehensive loss
|
| | | | | | $ | (2,786) | | | | | $ | (2,764) | | | | | $ | (5,550) | | | | | ||||
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (2,786) | | | | | $ | (2,764) | | | | | $ | (5,550) | | | | | ||||
|
| | |
January 1, 2018
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1
year |
| |
1 – 5
years |
| |
>5
years |
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 162 | | | | | $ | 198 | | | | | $ | 68 | | | | | $ | 130 | | | | | $ | – | | | | | $ | 198 | | |
Trade payables
|
| | | | 59 | | | | | | 59 | | | | | | 59 | | | | | | – | | | | | | – | | | | | | 59 | | |
Other payables
|
| | | | 19 | | | | | | 19 | | | | | | 19 | | | | | | – | | | | | | – | | | | | | 19 | | |
Total
|
| | | $ | 240 | | | | | $ | 276 | | | | | $ | 146 | | | | | $ | 130 | | | | | $ | – | | | | | $ | 276 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1
year |
| |
1 – 5
years |
| |
>5
years |
| |
Total
|
| ||||||||||||||||||
Convertible debt instruments(1)
|
| | | $ | 8,569 | | | | | $ | 2,132 | | | | | $ | 2,132 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,132 | | |
Lease liabilities
|
| | | | 99 | | | | | | 130 | | | | | | 75 | | | | | | 55 | | | | | | | | | | | | 130 | | |
Trade payables
|
| | | | 139 | | | | | | 139 | | | | | | 139 | | | | | | — | | | | | | — | | | | | | 139 | | |
Other payables
|
| | | | 214 | | | | | | 214 | | | | | | 214 | | | | | | — | | | | | | — | | | | | | 214 | | |
Total
|
| | | $ | 9,021 | | | | | $ | 2,615 | | | | | $ | 2,560 | | | | | $ | 55 | | | | | $ | — | | | | | $ | 2,615 | | |
| | |
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 | | |
| | |
December 31, 2018
|
| |||||||||||||||||||||
(USD in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Aggregate
Fair Value |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible debt instruments
|
| | | $ | – | | | | | $ | – | | | | | $ | 8,569 | | | | | $ | 8,569 | | |
Total liabilities
|
| | | $ | – | | | | | $ | – | | | | | $ | 8,569 | | | | | $ | 8,569 | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | (1,756) | | | | | $ | (2,586) | | |
Share-based compensation expenses
|
| | | | (896) | | | | | | (1,021) | | |
Depreciation
|
| | | | (59) | | | | | | (65) | | |
External expenses
|
| | | | (1,018) | | | | | | (4,544) | | |
Total research and development expenses
|
| | | $ | (3,729) | | | | | $ | (8,216) | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | (190) | | | | | $ | (517) | | |
Share-based compensation expenses
|
| | | | (1,173) | | | | | | (1,341) | | |
Professional fees
|
| | | | (520) | | | | | | (773) | | |
Depreciation
|
| | | | (15) | | | | | | (16) | | |
Total general and administrative expenses
|
| | | $ | (1,898) | | | | | $ | (2,647) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Average number of full-time employees
|
| | | | 18 | | | | | | 25 | | |
Number of employees, including consultants, by country at end of period: | | | | | | | | | | | | | |
Denmark
|
| | | | 20 | | | | | | 36 | | |
Total employees, including consultants, at end of period
|
| | | | 20 | | | | | | 36 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Wages and salaries
|
| | | $ | 1,733 | | | | | $ | 2,819 | | |
Share-based compensation expenses
|
| | | | 2,069 | | | | | | 2,362 | | |
Defined contribution plans
|
| | | | 70 | | | | | | 96 | | |
Other social security expenses
|
| | | | 10 | | | | | | 12 | | |
Other staff expenses
|
| | | | 133 | | | | | | 176 | | |
Total
|
| | | $ | 4,015 | | | | | $ | 5,465 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Total Employee costs classified as: | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 2,652 | | | | | $ | 3,607 | | |
General and administrative expenses
|
| | | | 1,363 | | | | | | 1,858 | | |
Total
|
| | | $ | 4,015 | | | | | $ | 5,465 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Non-management employee benefit expenses classified as: | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 1,686 | | | | | $ | 2,590 | | |
General and administrative expenses
|
| | | | 26 | | | | | | 668 | | |
Total
|
| | | $ | 1,712 | | | | | $ | 3,258 | | |
| | |
Year Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Remuneration to the Executive Management: | | | | | | | | | | | | | |
Wages and salaries
|
| | | $ | 621 | | | | | $ | 900 | | |
Share-based compensation expenses
|
| | | | 1,157 | | | | | | 956 | | |
Total
|
| | | | 1,778 | | | | | | 1,856 | | |
Remuneration to the Board of Directors: | | | | | | | | | | | | | |
Share-based compensation expenses
|
| | | | 525 | | | | | | 351 | | |
Total
|
| | | | 525 | | | | | | 351 | | |
Remuneration to the Board of Directors and Executive Management classified as:
|
| | | | | | | | | | | | |
Research and development expenses
|
| | | | 965 | | | | | | 1,017 | | |
General and administrative expenses
|
| | | | 1,338 | | | | | | 1,190 | | |
Total
|
| | | $ | 2,303 | | | | | $ | 2,207 | | |
|
| | |
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 | | | |
DKK 1
|
| | | | 17 | | |
Warrants exercisable as at December 31, 2018
|
| | | | – | | | |
DKK 1
|
| | | | – | | |
Warrants exercisable as at December 31, 2019
|
| | | | – | | | |
DKK 1
|
| | | | – | | |
Participants
|
| |
Number of
warrants |
| |
Estimated
fair value |
| |
Vesting Term
|
| |
Exercise Price
(DKK) |
| |||||||||
Employees
|
| | | | 63,360 | | | | | $ | 0.6 million | | | |
3 years
|
| | | | 1 | | |
Scientific Advisory Board
|
| | | | 22,860 | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
Board of Directors
|
| | | | 40,752 | | | | | $ | 0.4 million | | | |
Immediate
|
| | | | 1 | | |
| | |
Years Ended
December 31, |
| | |||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| | ||||||||
Research and development expenses
|
| | | $ | 896 | | | | | $ | 1,021 | | | | ||
General and administrative expenses
|
| | | | 1,173 | | | | | | 1,341 | | | | ||
Total
|
| | | $ | 2,069 | | | | | $ | 2,362 | | | | | |
Outstanding program
|
| |
Per warrant
weighted average 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 | | | | | | 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 | | |
Granted (during 2018)**
|
| | | | 37.05 | | | | | | 192,528 | | | | | | 1 | | | | | | 18 | | |
Granted at December 31, 2018
|
| | | | | | | | | | 1,674,324 | | | | | | 1 | | | | | | 18 | | |
Warrants exercisable at December 31, 2018
|
| | | | | | | | | | – | | | | | | 1 | | | | | | 17 | | |
|
Outstanding program
|
| |
Per warrant
weighted average 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
|
| | | | | | | | | | – | | | | | | 1 | | | | | | 17 | | |
Number of warrants held
|
| |
January 1,
2018 |
| |
Granted**
|
| |
December 31,
2018 |
| |
Granted**
|
| |
December 31,
2019 |
| |||||||||||||||
Thomas William Wylonis
|
| | | | 293,364 | | | | | | 49,248 | | | | | | 342,612 | | | | | | – | | | | | | 342,612 | | |
Steven Projan
|
| | | | – | | | | | | 23,436 | | | | | | 23,436 | | | | | | – | | | | | | 23,436 | | |
Roberto Prego
|
| | | | 7,416 | | | | | | 12,384 | | | | | | 19,800 | | | | | | – | | | | | | 19,800 | | |
Roberto Prego Novo (former)
|
| | | | 115,092 | | | | | | 4,356 | | | | | | 119,448 | | | | | | – | | | | | | 119,448 | | |
Joann Suzich
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Board of Directors in total
|
| | | | 415,872 | | | | | | 89,424 | | | | | | 505,296 | | | | | | – | | | | | | 505,296 | | |
Lars Aage Staal Wegner
|
| | | | 840,528 | | | | | | 3,888 | | | | | | 844,416 | | | | | | – | | | | | | 844,416 | | |
Thomas Bogenrieder
|
| | | | 4,356 | | | | | | – | | | | | | 4,356 | | | | | | 45,216 | | | | | | 49,572 | | |
Glenn S. Vraniak
|
| | | | – | | | | | | – | | | | | | – | | | | | | 150,660 | | | | | | 150,660 | | |
Executive Management in total
|
| | | | 844,884 | | | | | | 3,888 | | | | | | 848,772 | | | | | | 195,876 | | | | | | 1,044,648 | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Finance income: | | | | | | | | | | | | | |
Interest income, bank
|
| | | $ | 2 | | | | | $ | 8 | | |
Interest income, other
|
| | | | – | | | | | | 1 | | |
Foreign exchange gains
|
| | | | 74 | | | | | | 56 | | |
Total financial income
|
| | | | 76 | | | | | | 65 | | |
Finance expenses: | | | | | | | | | | | | | |
Interest expenses
|
| | | | (10) | | | | | | (36) | | |
Changes in fair value of convertible debt instruments
|
| | | | (684) | | | | | | (1,183) | | |
Interest expenses, lease liabilities
|
| | | | (4) | | | | | | (3) | | |
Foreign exchange losses
|
| | | | (21) | | | | | | – | | |
Total financial expenses
|
| | | | (719) | | | | | | (1,222) | | |
Net financial items
|
| | | $ | (643) | | | | | $ | (1,157) | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Income taxes
|
| | | $ | (735) | | | | | $ | (825) | | |
Total income taxes for the year
|
| | | $ | (735) | | | | | $ | (825) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Statutory corporate income tax rate in Denmark
|
| | | | 22% | | | | | | 22% | | |
Non-deductible expenses
|
| | | | (10)% | | | | | | (5)% | | |
Tax credit research and development expenditures
|
| | | | 12% | | | | | | 7% | | |
Change in deferred tax asset not capitalized
|
| | | | (12)% | | | | | | (17)% | | |
Total effective tax rate
|
| | | | 12% | | | | | | 7% | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Deferred Tax Positions | | | | | | | | | | | | | |
Warrants
|
| | | $ | 1,463 | | | | | $ | 3,034 | | |
Loss carry forward
|
| | | | 136 | | | | | | 1,270 | | |
Other items
|
| | | | 48 | | | | | | (34) | | |
Valuation allowance on deferred tax assets
|
| | | | (1,647) | | | | | | (4,270) | | |
Total unrecognized deferred tax liabilities
|
| | | $ | – | | | | | $ | – | | |
| | |
Years Ended December 31,
|
| |||||||||
(USD in thousands, except share amounts and per share amounts)
|
| |
2018
|
| |
2019
|
| ||||||
Loss per share before and after dilution | | | | | | | | | | | | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (5,535) | | | | | $ | (11,195) | | |
Weighted-average number of ordinary shares outstanding
|
| | | | 12,917,016 | | | | | | 13,892,314 | | |
Loss per share before and after dilution
|
| | | $ | (0.43) | | | | | $ | (0.81) | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Warrants
|
| | | | 1,674,324 | | | | | | 2,059,128 | | |
Convertible Debt l
|
| | | | 302,976 | | | | | | – | | |
Convertible Debt 2
|
| | | | 827,856 | | | | | | – | | |
(USD in thousands)
|
| |
Property
|
| |
Other
Equipment |
| |
Total
|
| |||||||||
Cost at January 1, 2018
|
| | | $ | 172 | | | | | $ | 27 | | | | | $ | 199 | | |
Additions during the year
|
| | | | 7 | | | | | | 7 | | | | | | 14 | | |
Exchange rate adjustments
|
| | | | (8) | | | | | | (2) | | | | | | (10) | | |
Cost at December 31, 2018
|
| | | | 171 | | | | | | 32 | | | | | | 203 | | |
Depreciation at January 1, 2018
|
| | | | (12) | | | | | | (6) | | | | | | (18) | | |
Depreciation for the year
|
| | | | (70) | | | | | | (7) | | | | | | (77) | | |
Exchange rate adjustment
|
| | | | 3 | | | | | | 1 | | | | | | 4 | | |
Depreciation at December 31, 2018
|
| | | | (79) | | | | | | (12) | | | | | | (91) | | |
Carrying amount at December 31, 2018
|
| | | $ | 92 | | | | | $ | 20 | | | | | $ | 112 | | |
Carrying amount of right-of-use assets at December 31, 2018
|
| | | $ | 92 | | | | | $ | – | | | | | $ | 92 | | |
| | | | | | | | | | | | | | | | | | | |
(USD in thousands)
|
| |
Property
|
| |
Other
Equipment |
| |
Total
|
| |||||||||
Cost at December 31, 2018
|
| | | $ | 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 December 31, 2018
|
| | | | (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 | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 58 | | | | | $ | 64 | | |
General and administrative
|
| | | | 15 | | | | | | 16 | | |
Total depreciation included in the statement of comprehensive loss
|
| | | $ | 73 | | | | | $ | 80 | | |
Total accumulated depreciation of right-of-use assets at December 31,
|
| | | $ | 79 | | | | | $ | 145 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
VAT receivables
|
| | | $ | 26 | | | | | $ | 55 | | | | | $ | 75 | | |
Prepayments
|
| | | | – | | | | | | 148 | | | | | | 451 | | |
Prepayments to clinical research organizations
|
| | | | 133 | | | | | | 30 | | | | | | 17 | | |
Receivables from collaboration partners
|
| | | | 516 | | | | | | – | | | | | | – | | |
Other receivables
|
| | | | 5 | | | | | | 5 | | | | | | 32 | | |
Total receivables
|
| | | $ | 680 | | | | | $ | 238 | | | | | $ | 575 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Payables to clinical research organizations
|
| | | $ | – | | | | | $ | 197 | | | | | $ | 588 | | |
Employee cost liabilities
|
| | | | 159 | | | | | | 226 | | | | | | 275 | | |
Other liabilities
|
| | | | 19 | | | | | | 214 | | | | | | 177 | | |
Total other payables
|
| | | $ | 178 | | | | | $ | 637 | | | | | $ | 1,040 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 468 | | | | | $ | 7,433 | | | | | $ | 9,559 | | |
Total cash and cash equivalents
|
| | | $ | 468 | | | | | $ | 7,433 | | | | | $ | 9,559 | | |
| | |
December 31,
|
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Changes in receivables
|
| | | $ | 443 | | | | | $ | (337) | | |
Changes in trade payables
|
| | | | 79 | | | | | | 507 | | |
Changes in other payables
|
| | | | 459 | | | | | | 403 | | |
Changes in net working capital
|
| | | $ | 981 | | | | | $ | 573 | | |
| | |
Years ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Income taxes
|
| | | $ | (735) | | | | | $ | (825) | | |
Depreciation
|
| | | | 74 | | | | | | 81 | | |
Interest income
|
| | | | (2) | | | | | | (9) | | |
Interest expense
|
| | | | 15 | | | | | | 39 | | |
Share-based compensation expenses
|
| | | | 2,069 | | | | | | 2,362 | | |
Change in fair value of convertible debt instruments
|
| | | | 684 | | | | | | 1,183 | | |
Other adjustments:
Other adjustments, primarily exchange rate adjustments |
| | | | 18 | | | | | | 114 | | |
Total adjustments for non-cash items
|
| | | $ | 2,123 | | | | | $ | 2,945 | | |
|
(USD in thousands)
|
| |
January 1,
2018 |
| |
Cash flows
|
| |
Accumulated
interest |
| |
Fair value
Adjustment |
| |
Additions
|
| |
Conversion
|
| |
Exchange
rate adjustment |
| |
December 31,
2018 |
| ||||||||||||||||||||||||
Lease liabilities
|
| | | $ | 162 | | | | | $ | (67) | | | | | $ | 5 | | | | | $ | – | | | | | $ | 7 | | | | | $ | – | | | | | $ | (8) | | | | | $ | 99 | | |
Convertible debt instruments
|
| | | | – | | | | | | 7,998 | | | | | | – | | | | | | 684 | | | | | | – | | | | | | – | | | | | | (113) | | | | | | 8,569 | | |
Total liabilities
from financing activities |
| | | $ | 162 | | | | | $ | 7,931 | | | | | $ | 5 | | | | | $ | 684 | | | | | $ | 7 | | | | | $ | – | | | | | $ | (121) | | | | | $ | 8,668 | | |
|
(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 | | |
(USD in thousands)
|
| |
Right-of-Use Asset
|
| |
Lease liabilities
|
| ||||||
At January 1, 2018
|
| | | $ | 160 | | | | | $ | 162 | | |
Additions
|
| | | | 7 | | | | | | 7 | | |
Depreciation
|
| | | | (70) | | | | | | – | | |
Interest Expense
|
| | | | – | | | | | | 5 | | |
Payments
|
| | | | – | | | | | | (67) | | |
Translation
|
| | | | (5) | | | | | | (8) | | |
At December 31, 2018
|
| | | $ | 92 | | | | | $ | 99 | | |
|
(USD in thousands)
|
| |
Right-of-Use Asset
|
| |
Lease liabilities
|
| ||||||
At December 31, 2018
|
| | | | 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 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands, except share amounts)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Allotted, called up and fully paid | | | | | | | | | | | | | | | | | | | |
15,184,152 (2018: 12,917,016) ordinary shares of DKK 1 each (2018: ordinary shares of DKK 1 each)
|
| | | $ | 2,113 | | | | | $ | 2,113 | | | | | $ | 2,481 | | |
| | | | $ | 2,113 | | | | | $ | 2,113 | | | | | $ | 2,481 | | |
Number of ordinary shares owned
|
| |
2018
|
| |
2019
|
| ||||||
Niels Iversen Møller
|
| | | | 4,292,352 | | | | | | 4,292,604 | | |
Andreas Holm Mattsson
|
| | | | 4,163,832 | | | | | | 4,163,832 | | |
Lars Aage Staal Wegner
|
| | | | 181,872 | | | | | | 182,124 | | |
Executive Management in total
|
| | | | 8,368,056 | | | | | | 8,638,560 | | |
|
Number of ordinary shares owned
|
| |
2018
|
| |
2019
|
| ||||||
Roberto Prego
|
| | | | 307,548 | | | | | | 310,248 | | |
Thomas William Wylonis
|
| | | | 471,096 | | | | | | 481,860 | | |
Steven Projan
|
| | | | – | | | | | | 11,736 | | |
Board of Directors in total
|
| | | | 778,644 | | | | | | 803,844 | | |
(USD in thousands)
|
| |
Convertible loans
|
| |||
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
|
| |
$5.75
|
|
(USD in thousands)
|
| |
Impact on
Convertible Debt 1 |
| |
Impact on
Convertible Debt 2 |
| ||||||
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,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
The Company’s transactions with other related parties: | | | | | | | | | | | | | |
(USD in thousands) | | | | | | | | | | | | | |
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)
|
| | | $ | – | | | | | $ | – | | |
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, 2019
|
| |||||||||||||||||||||||||||
(USD in thousands)
|
| |
Contractual
cash flows |
| |
<1
Year |
| |
1 – 2
years |
| |
2 – 5
years |
| |
>5 years
|
| |||||||||||||||
Purchase obligations
|
| | | $ | 710 | | | | | $ | 587 | | | | | $ | 103 | | | | | $ | 20 | | | | | $ | – | | |
Total
|
| | | $ | 710 | | | | | $ | 587 | | | | | $ | 103 | | | | | $ | 20 | | | | | $ | – | | |
| | | | | |
Nine Months Ended September 30,
|
| | |||||||||||
| | |
Note
|
| |
2019
|
| |
2020
|
| | ||||||||
| | | | | |
(USD in thousands, except per share amounts)
|
| | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | | | | $ | 5,270 | | | | | $ | 8,048 | | | | ||
General and administrative
|
| | | | | | | 1,870 | | | | | | 3,875 | | | | ||
Total operating expenses
|
| | | | | | | 7,140 | | | | | | 11,923 | | | | ||
Operating loss
|
| | | | | | | (7,140) | | | | | | (11,923) | | | | ||
Finance income
|
| | | | | | | 84 | | | | | | 123 | | | | ||
Finance expenses
|
| | | | | | | (1,186) | | | | | | (9) | | | | ||
Net loss before tax
|
| | | | | | | (8,242) | | | | | | (11,809) | | | | ||
Income taxes
|
| | | | | | | 566 | | | | | | 1,055 | | | | ||
Net loss for the period
|
| | | | | | $ | (7,676) | | | | | $ | (10,754) | | | | ||
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (7,676) | | | | | $ | (10,754) | | | | ||
Other comprehensive income that may be reclassified to
profit or loss in subsequent periods (net of tax): |
| | | | | | | | | | | | | | | | | ||
Exchange differences on translation of foreign operations
|
| | | | | | | — | | | | | | (6) | | | | ||
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
|
| | | | | | | (278) | | | | | | 20 | | | | | |
Other comprehensive gain/(loss) for the period, net of tax
|
| | | | | | $ | (278) | | | | | $ | 14 | | | | ||
Total comprehensive loss
|
| | | | | | $ | (7,954) | | | | | $ | (10,740) | | | | ||
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (7,954) | | | | | $ | (10,740) | | | | ||
Loss per share – basic and diluted
|
| | | | | | $ | (0.57) | | | | | $ | (0.71) | | | |
| | |
Note
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | | | | | | | | | | |
(unaudited)
|
| |||
| | | | | |
(USD in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
2
|
| | | $ | — | | | | | $ | 37 | | |
Property, plant and equipment
|
| | | | | | | 101 | | | | | | 166 | | |
Tax receivables
|
| | | | | | | — | | | | | | 612 | | |
Leasehold deposits
|
| | | | | | | 25 | | | | | | 47 | | |
Total non-current assets
|
| | | | | | | 126 | | | | | | 862 | | |
Current assets | | | | | | | | | | | | | | | | |
Receivables
|
| | | | | | | 575 | | | | | | 1,431 | | |
Deferred offering costs
|
| |
2
|
| | | | — | | | | | | 631 | | |
Tax receivables
|
| | | | | | | 824 | | | | | | 475 | | |
Cash and cash equivalents
|
| | | | | | | 9,559 | | | | | | 7,876 | | |
Total current assets
|
| | | | | | | 10,958 | | | | | | 10,413 | | |
TOTAL ASSETS
|
| | | | | | $ | 11,084 | | | | | $ | 11,275 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
Share capital
|
| |
5
|
| | | $ | 2,481 | | | | | $ | 2,603 | | |
Other reserves
|
| | | | | | | 22,693 | | | | | | 29,067 | | |
Accumulated deficit
|
| | | | | | | (15,812) | | | | | | (23,767) | | |
Total equity
|
| | | | | | | 9,362 | | | | | | 7,903 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | 36 | | | | | | 38 | | |
Trade payables
|
| | | | | | | 646 | | | | | | 1,502 | | |
Other payables
|
| | | | | | | 1,040 | | | | | | 1,832 | | |
Total current liabilities
|
| | | | | | | 1,722 | | | | | | 3,372 | | |
Total liabilities
|
| | | | | | | 1,722 | | | | | | 3,372 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 11,084 | | | | | $ | 11,275 | | |
| | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||
Equity at December 31, 2018
|
| | | | | | $ | 2,113 | | | | | $ | 4,106 | | | | | $ | (171) | | | | | $ | (6,979) | | | | | $ | (931) | | |
Net loss for the period
|
| | | | | | | | | | | | | | | | | | | | | | | | | (7,676) | | | | | | (7,676) | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | (278) | | | | | | | | | | | | (278) | | |
Share-based compensation expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,725 | | | | | | 1,725 | | |
Issuance of shares for cash
|
| | | | | | | 163 | | | | | | 8,273 | | | | | | | | | | | | | | | | | | 8,436 | | |
Transaction costs
|
| | | | | | | | | | | | | (13) | | | | | | | | | | | | | | | | | | (13) | | |
Settlement of convertible debt instruments
|
| | | | | | | 187 | | | | | | 9,508 | | | | | | | | | | | | | | | | | | 9,695 | | |
Equity at September 30, 2019
|
| | | | | | $ | 2,463 | | | | | $ | 21,874 | | | | | $ | (449) | | | | | $ | (12,930) | | | | | $ | 10,958 | | |
|
| | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||
Equity at December 31, 2019
|
| | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
Net loss for the period
|
| | | | | | | | | | | | | | | | | | | | | | | | | (10,754) | | | | | | (10,754) | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | 14 | | | | | | | | | | | | 14 | | |
Share-based compensation expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,799 | | | | | | 2,799 | | |
Issuance of shares for cash
|
| |
5
|
| | | | 122 | | | | | | 6,504 | | | | | | | | | | | | | | | | | | 6,626 | | |
Transaction costs
|
| |
5
|
| | | | | | | | | | (144) | | | | | | | | | | | | | | | | | | (144) | | |
Equity at September 30, 2020
|
| | | | | | $ | 2,603 | | | | | $ | 29,222 | | | | | $ | (155) | | | | | $ | (23,767) | | | | | $ | 7,903 | | |
| | | | | |
Nine Months Ended September 30,
|
| |||||||||
| | |
Note
|
| |
2019
|
| |
2020
|
| ||||||
| | | | | |
(USD in thousands)
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | |
Net loss for the period
|
| | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Adjustments for non-cash items
|
| |
5
|
| | | | 2,313 | | | | | | 1,814 | | |
Changes in non-current financial assets – leasehold deposits
|
| | | | | | | (7) | | | | | | (20) | | |
Interest received
|
| | | | | | | 1 | | | | | | — | | |
Interest paid
|
| | | | | | | (2) | | | | | | (1) | | |
Income taxes received
|
| | | | | | | — | | | | | | 812 | | |
Cash flow from operating activities before changes in working capital
|
| | | | | | | (5,371) | | | | | | (8,149) | | |
Cash flow from changes in working capital:
|
| | | | | | | | | | | | | | | |
Changes in net working capital
|
| | | | | | | 559 | | | | | | 104 | | |
Net cash used in operating activities
|
| | | | | | | (4,812) | | | | | | (8,045) | | |
Investing activities: | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | | | | (14) | | | | | | (77) | | |
Purchase of intangible assets
|
| |
2
|
| | | | — | | | | | | (35) | | |
Net cash used in investing activities
|
| | | | | | | (14) | | | | | | (112) | | |
Financing activities: | | | | | | | | | | | | | | | | |
Proceeds from issuance of shares
|
| |
6
|
| | | | 8,436 | | | | | | 6,626 | | |
Prepaid proceeds from issuance of shares
|
| |
6
|
| | | | 744 | | | | | | — | | |
Transaction costs related to issuance of shares
|
| |
6
|
| | | | (13) | | | | | | (128) | | |
Proceeds from issuance of convertible debt instruments
|
| | | | | | | 152 | | | | | | — | | |
Leasing installments
|
| | | | | | | (55) | | | | | | (54) | | |
Net cash provided by financing activities
|
| | | | | | | 9,264 | | | | | | 6,444 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | | | | 4,438 | | | | | | (1,713) | | |
Cash and cash equivalents, beginning of year
|
| | | | | | | 7,433 | | | | | | 9,559 | | |
Exchange rate adjustments on cash and cash equivalents
|
| | | | | | | (400) | | | | | | 30 | | |
Cash and cash equivalents, end of period
|
| | | | | | $ | 11,471 | | | | | $ | 7,876 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | — | | | | | $ | — | | | | | $ | 38 | | |
Trade payables
|
| | | | 1,502 | | | | | | 1,502 | | | | | | 1,502 | | | | | | — | | | | | | — | | | | | | 1,502 | | |
Other payables
|
| | | | 1,832 | | | | | | 1,832 | | | | | | 1,832 | | | | | | — | | | | | | — | | | | | | 1,832 | | |
Total
|
| | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,372 | | |
| | | | | | | | | | | |
% equity interest
|
| |||||||||
Name
|
| |
Principal activities
|
| |
Country of
incorporation |
| |
December 31,
2019 |
| |
September 30,
2020 |
| |||||||||
Evaxion Biotech A/S
|
| |
Pharmaceutical R&D
|
| | | | Denmark | | | | | | 100 | | | | | | 100 | | |
Evaxion Biotech Australia PTY LTD
|
| |
Pharmaceutical R&D
|
| | | | Australia | | | | |
|
—
|
| | | | | 100 | | |
Participants
|
| |
Estimated
Number of warrants |
| |
Fair value(1)
|
| |
Vesting Term
|
| |
Exercise Price
(DKK) |
| |||||||||
Employees
|
| | | | 73,656 | | | | | $ | 0.7 million | | | |
3 years
|
| | | | 1 | | |
Employees
|
| | | | 20,628(2) | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
Scientific Advisory Board
|
| | | | 20,304 | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
Board of Directors
|
| | | | 27,828 | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
| | |
Nine Months Ended September 30,
|
| | |||||||||||
(USD in thousands)
|
| |
2019
|
| |
2020
|
| | ||||||||
Research and development expenses
|
| | | $ | 749 | | | | | $ | 1,321 | | | | ||
General and administrative expenses
|
| | | | 976 | | | | | | 1,462 | | | | ||
Total
|
| | | $ | 1,725 | | | | | $ | 2,783* | | | | | |
| | |
Nine months ended September 30,
|
| |||||||||
(USD in thousands)
|
| |
2019
|
| |
2020
|
| ||||||
Income taxes
|
| | | $ | (566) | | | | | $ | (1,055) | | |
Depreciation
|
| | | | 51 | | | | | | 76 | | |
Interest income
|
| | | | (1) | | | | | | (1) | | |
Interest expense
|
| | | | 2 | | | | | | 1 | | |
Share-based compensation expenses
|
| | | | 1,725 | | | | | | 2,783 | | |
Change in fair value of convertible debt instruments
|
| | | | 1,183 | | | | | | — | | |
Other adjustments: | | | | | | | | | | | | | |
Other adjustments, primarily exchange rate adjustments
|
| | | | (81) | | | | | | 10 | | |
Total adjustments for non-cash items
|
| | | $ | 2,313 | | | | | $ | 1,814 | | |
| | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
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 | | |
Share capital, September 30, 2019
|
| | | | 15,065,892 | | | | | | 15,066 | | |
Share capital, December 31, 2019(1)
|
| | | | 15,184,152 | | | | | | 15,184 | | |
Capital increase at September 17, 2020 (issuance of shares for
cash) |
| | | | 745,380 | | | | | | 745 | | |
Share capital, September 30, 2020
|
| | | | 15,929,532 | | | | | | 15,930 | | |
(USD in thousands, except share amounts)
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Allotted, called up and fully paid | | | | | | | | | | | | | |
15,929,532 (2019: 15,184,152) Ordinary shares of DKK 1 each
|
| | | $ | 2,481 | | | | | $ | 2,603 | | |
| | | | $ | 2,481 | | | | | $ | 2,603 | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Lars Staal Wegner, M.D.
Lars Staal Wegner, M.D.
|
| |
Chief Executive Officer
(Principal Executive Officer) |
| |
January 19, 2021
|
|
|
/s/ Glenn S. Vraniak
Glenn S. Vraniak
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
January 19, 2021
|
|
|
*
Marianne Søgaard
|
| |
Chairperson
|
| |
January 19, 2021
|
|
|
*
Helen M. Boudreau
|
| |
Director
|
| |
January 19, 2021
|
|
|
*
Roberto Prego
|
| |
Director
|
| |
January 19, 2021
|
|
|
*
Steven Projan
|
| |
Director
|
| |
January 19, 2021
|
|
|
*
Jo Ann Suzich
|
| |
Director
|
| |
January 19, 2021
|
|
|
*By:
Glenn S. Vraniak
Glenn S. Vraniak
Attorney-in-Fact |
| | | | |
January 19, 2021
|
|
Exhibit 3.1
VEDTÆGTER / ARTICLES OF AS-SOCIATION
EVAXION BIOTECH A/S
CVR-nr. 31762863
1. | Selskabets navn og formål | 1. | Name and object | |
1.1 | Selskabets navn er Evaxion Biotech A/S. Selskabet driver tillige virksomhed under bi- navnet NovVac A/S. | 1.1 | The name of the Company is Evaxion Bi- otech A/S. The Company also carries on business under the secondary name NovVac A/S. | |
1.2 | Selskabets formål er at skabe avanceret software med henblik på udvikling af nye immunterapier og vacciner. | 1.2 | The objective of the Company is to create advanced software that enables the development of novel immune therapies and vaccines. | |
2. | Kapitalforhold | 2. | Capital | |
2.1 | Selskabets kapital udgør nominelt 16.198.668 kr. fordelt på 16.198.668 aktier á nominelt 1 kr. eller multipla heraf. | 2.1 | The share capital is nominal DKK 16,198,668 divided into 16,198,668 shares of nominal DKK 1 each or any multiples hereof. | |
2.2 | Kapitalejers navn og adresse indføres i selskabets ejerbog. Ejerbogen føres af Computershare A/S (CVR-nr. 27088899). | 2.2 | The names and addresses of the shareholders shall be entered into the Company’s shareholders’ register. The shareholders’ register shall be kept by Computershare A/S (CVR no. 27088899). | |
2.3 | Ingen aktie har særlige rettigheder og ingen kapitalejer er pligtig at lade sine aktier indløse | 2.3 | No share carries any special rights and no shareholder is obliged to let his shares be redeemed. | |
2.4 | Enhver overgang af aktier kræver bestyrelsens skriftlige forudgående samtykke, Såfremt bestyrelsen samtykker til dispositionen, da skal kapitalejerne med en minimumsfrist på 8 uger have forkøbsret til de kapitalandele, som den pågældende kapitalejer ønsker af overdrage. Den pågældende forkøbsret kan udnyttes helt eller delvist. | 2.4 | Any transfer of shares shall be subject to the prior written consent of the board of directors. If consented to by the board of directors, each shareholder shall - with a minimum of 8 weeks acceptance period - have a right of first refusal to all or part of the offered shares, that a shareholder wishes to sell or otherwise transfer. | |
2.5 |
Bestyrelsen er i perioden indtil 3. januar 2026 bemyndiget til ad én eller flere gange at udstede warrants til medlemmer af selskabets bestyrelse og direktion samt nøglemedarbejdere, rådgivere og konsulenter i selskabet eller dets datterselskaber, som giver ret til tegning af i alt op til nominelt DKK 1.500.000 uden fortegningsret for selskabets aktionærer. Udnyttelseskursen for warrants, der er udstedt i henhold til denne bemyndigelse, skal fastsættes af bestyrelsen til markedskurs eller favørkurs. Bestyrelsen fastlægger vilkårene for udstedte warrants og fordelingen heraf. | 2.5. | The board of directors is until 3 January 2026 authorized at one or more times to issue warrants to members of the company's board of directors and executive management as well as key-employees, advisors and consultants of the company or its subsidiaries entitling the holder to subscribe for shares for a total of up to nominal value of DKK 1,500,000 without pre-emptive subscription rights for the company's shareholders. The exercise price for the warrants issued according to this authorization shall be determined by the board of directors at market price or at a discount price. The board of directors shall determine the terms for the warrants issued and the distribution hereof. |
Bestyrelsen er samtidig bemyndiget til i perioden indtil 3 januar 2026 ad én eller flere gange at forhøje selskabets aktiekapital med op til i alt nominelt DKK 1.500.000 uden fortegningsret for selskabets aktionærer ved kontant indbetaling med henblik på at gennemføre de til udnyttelsen af udstedte warrants tilhørende kapitalforhøjelser. Bestyrelsen kan med hjemmel i denne bemyndigelse minimum forhøje aktiekapitalen med DKK1,00 og maksimalt med nominelt DKK 1.500.000. | At the same time, the board of directors is authorized until 3 January 2026 at one or more times to increase the company's share capital with up to nominal value of DKK 1,500,000 without pre-emptive rights for the company's shareholders by cash payment in order to implement the capital increase related to exercise of warrants. In accordance with this clause the board of directors may increase share capital with a minimum nominal value of DKK 1.00 and a maximum nominal value of DKK 1,500,000. | |||
De aktier, som måtte blive tegnet ved udnyttelse af warrants, skal være ikke-omsætningspapirer og skal lyde på navn og noteres på navn i ejerbogen. De nye aktier skal være underlagt samme indskrænkninger i aktiernes omsættelighed, som er gældende for selskabets øvrige aktier, og ingen aktionær skal være forpligtet til at lade sine aktier indløse helt eller delvist. Der kan ikke ske delvis indbetaling. Aktierne skal i det hele være ligestillet med den bestående aktiekapital og skal ikke tilhøre en særlig aktieklasse. Aktierne giver ret til udbytte og andre rettigheder i selskabet på tidspunktet for registreringen af kapitalforhøjelsen i Erhvervsstyrelsen. | The shares issued based on exercise of warrants shall be non-negotiable instruments issued in the name of the holder and registered in the name of the holder in the company's register of shareholders. The shares shall be subject to the same restrictions on transferability as the existing shares of the Company and no shareholder shall be obliged to have the shares redeemed fully or partly. No partial payment is allowed. The shares shall be with the same rights as the existing share capital and shall not belong to a specific share class. The shares shall give rights to dividends and other rights in the company from the time of registration of the capital increase with the Danish Business Authority. | |||
2.5.1 | I henhold til en tidligere i punkt 2.5 indeholdt bemyndigelse fra generalforsamlingen har bestyrelsen den 17. december 2020 tildelt og udstedt 581.796 stk. warrants, hver med ret til at tegne en aktie med pålydende DKK 1,00. Tildelingen af warrants sker vederlagsfrit. | 2.5.1 | Pursuant to a previous authorization from the general meeting set out in clause 2.5, the board of directors has on 17 December 2020 granted and issued 581,796 warrants. Each warrant entitles the holder to subscribe for one share in the company with a nominal value of DKK 1.00. The grant of the warrants shall not be subject to payment from the holders. |
De således udstedte warrants udstedes på følgende vilkår: | The terms and conditions with respect to the granted warrants are as set forth below: | |||
67.464 warrants udstedes på de i vedtægternes bilag 3 angivne vilkår. | 67,464 warrants are issued on the terms and conditions set forth in appendix 3 to the articles of association. | |||
122.328 warrants udstedes på de i vedtægternes bilag 3 angivne vilkår, men således at disse warrants anses for optjent på tildelingstidspunktet. | 122,328 warrants are issued on the terms and conditions set out in Appendix 3 to the articles of association, however, these warrants shall be deemed vested on the grant date. | |||
61.560 warrants udstedes på de i vedtægternes bilag 5 angivne vilkår idet hver warrant giver ret til tegning af nominelt kr. 1 aktie mod kontant indbetaling af kr. 1, og således at optjening af warrants i henhold til bilag 5 regnes fra 1. januar 2020. | 61,560 warrants are issued on the terms and conditions set forth in appendix 5 to the articles of association. Each warrant confers the right to subscribe nominal DKK 1 share against cash payment of DKK 1 and vesting according to appendix 5 shall be calculated from 1 January 2020. | |||
19.008 warrants udstedes på de i vedtægternes bilag 5 angivne vilkår idet hver warrant giver ret til tegning af nominelt kr. 1 aktie mod kontant indbetaling af kr. 1, og således at optjening af warrants i henhold til bilag 5 regnes fra 1. maj 2020. | 19,008 warrants are issued on the terms and conditions set forth in appendix 5 to the articles of association. Each warrant confers the right to subscribe nominal DKK 1 share against cash payment of DKK 1 and vesting according to appendix 5 shall be calculated from 1 May 2020. | |||
150.660 warrants udstedes på de i vedtægternes bilag 5 angivne vilkår idet hver warrant giver ret til tegning af nominelt kr. 1 aktie mod kontant indbetaling af kr. 1, og således at optjening af warrants i henhold til bilag 5 regnes fra 1. oktober 2019. | 150,660 warrants are issued on the terms and conditions set forth in appendix 5 to the articles of association. Each warrant confers the right to subscribe nominal DKK 1 share against cash payment of DKK 1 and vesting according to appendix 5 shall be calculated from 1 October 2019. | |||
120.024 warrants udstedes på de i vedtægternes bilag 5 angivne vilkår idet hver warrant giver ret til tegning af nominelt kr. 1 aktie mod kontant indbetaling af kr. 1, og således at warrants anses for optjent fuldt ud på tildelingstidspunktet. Herudover finder punkt 5 i bilag 5 ikke anvendelse. | 120,024 warrants are issued on the terms and conditions set forth in appendix 5 to the articles of association. Each warrant confers the right to subscribe nominal DKK 1 share against cash payment DKK 1 and all warrants shall be deemed vested on the grant date. Additionally, clause 5 of appendix 5 shall not apply. | |||
40.752 warrants udstedes på de i vedtægternes bilag 5 angivne vilkår idet hver warrant giver ret til tegning af nominelt kr. 1 aktie mod kontant indbetaling af kr. 1, og således at warrants anses for optjent fuldt ud på tildelingstidspunktet. | 40,752 warrants are issued on the terms and conditions set forth in appendix 5 to the articles of association. Each warrant confers the right to subscribe nominal DKK 1 share against cash payment of DKK and all warrants shall be deemed vested on the grant date. |
Samtidig har bestyrelsen truffet beslutning om den dertil hørende kapitalforhøjelse, således at selskabskapitalen kan forhøjes med op til 581.796 aktier. Selskabets kapitalejere skal ikke have fortegningsret til aktier, som udstedes ved udnyttelse af warrants. De nærmere vilkår for kapitalforhøjelsen fremgår ovenfor og af bilag 1-3 og 5. | At the same time the board of directors has decided upon the related capital increase, such that the capital of the company can be increased by up to 581,796 shares. The company's shareholders shall not have priority subscription rights to shares issued by the exercise of warrants. The terms for this capital increase are also specified above and in appendices 1-3 and 5. | |||
2.5.2 |
I henhold til en tidligere i punkt 2.5 indeholdt bemyndigelse fra generalforsamlingen har bestyrelsen den 17. december 2020 tildelt og udstedt 175.824 stk. warrants, hver med ret til at tegne en aktie med pålydende DKK 1,00. Tildelingen af warrants sker vederlagsfrit. |
2.5.2 | Pursuant to a previous authorization from the general meeting set out in clause 2.5, the board of directors has on 17 December 2020 granted and issued 175,824 warrants. Each warrant entitles the holder to subscribe for one share in the company with a nominal value of DKK 1.00. The grant of the warrants shall not be subject to payment from the holders. | |
De således udstedte warrants udstedes på de i bilag 5 angivne vilkår, dog således at 90.216 warrants optjenes fra og med 1. januar 2021 og 6.084 warrants optjenes fra og med 1. januar 2020, 79.524 warrants anses for optjent på tildelingstidspunktet. | The terms and conditions with respect to the granted warrants are as set forth in appendix 5, however, 90,216 warrants start vesting from 1 January 2021 and 6,084 warrants start vesting from 1 January 2020, 79,524 shall be deemed vested as of the grant date. | |||
Samtidig har bestyrelsen truffet beslutning om den dertil hørende kapitalforhøjelse, således at selskabskapitalen kan forhøjes med op til 175.824 aktier. Selskabets kapitalejere skal ikke have fortegningsret til aktier, som udstedes ved udnyttelse af warrants. De nærmere vilkår for kapitalforhøjelsen fremgår ovenfor og af bilag 1-3 og 5. | At the same time the board of directors has decided upon the related capital increase, such that the capital of the company can be increased by up to 175,824 shares. The company's shareholders shall not have priority subscription rights to shares issued by the exercise of warrants. The terms for this capital increase are also specified above and in appendices 1-3 and 5. | |||
2.6 | I overensstemmelse med en tidligere version af bemyndigelsen i vedtægternes punkt 2.5 har selskabets bestyrelse på bestyrelsesmøde den 19. december 2016 truffet beslutning om at udstede indtil 758.448 warrants med ret til at tegne 758.448 aktier. Udstedelsen sker, uden fortegningsret for selskabets eksisterende kapitalejere, til medarbejdere på vilkår som nærmere fremgår af bilag 1 som udgør en integreret del af disse vedtægter. Tegningen af de tildelte warrants skal ske skriftligt inden den 31. december 2036. | 2.6 | In accordance with a previous version of the authorization in section 2.5 of the articles of association, the board of directors has at their board meeting December 19th 2016, decided to issue up to 758,448 warrants with subscription right to 758,448 shares to the employees or board members of the group of companies on terms as specified in appendix 1, which constitutes an integrated part of these articles of association The issuing of warrants is without pre-emptive rights to the existing shareholders. Subscription shall be made in writing before December 31st 2036. |
Samtidig har bestyrelsen truffet beslutning om den dertil hørende kapitalforhøjelse, således at selskabskapitalen kan forhøjes med op til 758.448 aktier. Selskabets kapitalejere skal ikke have fortegningsret til aktier, som udstedes ved udnyttelse af warrants. De nærmere vilkår for kapitalforhøjelsen fremgår ligeledes af bilag 1. | At the same time the board of directors has decided upon the related capital increase, such that the capital of the company can be increased by up to 758,448 shares. The company's shareholders shall not have priority subscription rights to shares issued by the exercise of warrants. The terms for this capital increase are also specified in appendix 1. | |||
I overensstemmelse med en tidligere version af bemyndigelsen i vedtægternes punkt 2.5 har selskabets bestyrelse på bestyrelsesmøde den 10. september 2017 truffet beslutning om at udstede indtil 632.700 warrants med ret til at tegne 632.700 aktier. Udstedelsen sker, uden for- tegningsret for selskabets eksisterende kapitalejere, til selskabets CEO og til medarbejdere på vilkår som nærmere fremgår af bilag 1 (15.516 warrants til medarbejderne) og bilag 2 (617.184 warrants til CEO) til vedtægterne. | In accordance with an previous version of the authorization in article 2.5 of the articles of association, the board of directors has at their board meeting on 10 September 2017, decided to issue up to 632,700 warrants with subscription right to 632,700 shares. The issue is made without pre-emption right to the existing shareholders to the CEO and employees of the company on terms as specified in appendix 1 (15,516 warrants to the employees) and appendix 2 (617,184 warrants to the CEO) to the articles of association. | |||
Samtidig har bestyrelsen truffet beslutning om den dertil hørende kapitalforhøjelse således at selskabskapitalen kan forhøjes med op til 632.700 aktier. Selskabets kapitalejere skal ikke have fortegningsret til aktier, som udstedes ved udnyttelse af warrants. De nærmere vilkår for kapitalforhøjelsen fremgår ligeledes af bilag 2. | At the same time, the board of directors has decided upon the related capital increase, such that the capital of the company can be increased by up to 632,700. The company's shareholders shall not have priority subscription rights to shares issued by the exercise of warrants. The terms for this capital increase are also specified in appendix 2. |
2.7 | Bestyrelsen er i perioden indtil den 1. september 2023 bemyndiget til ad en eller flere gange at udstede warrants til selskabets nøglemedarbejdere, bestyrelse samt konsulenter med ret til at tegne op til 141.804 aktier i selskabet. Selskabets aktionærer skal ikke have fortegningsret ved bestyrelsens udnyttelse af denne bemyndigelse. De nærmere vilkår fastsættes af bestyrelsen. | 2.7 | In the period up until 1 September 2023, the board of directors is authorized, once or in several rounds, to issue warrants to company's key employees, board of directors and consultants to subscribe for up to 141,804 shares in the Company. The Company's shareholders shall not have any pre-emptive rights when the Board of Directors exercises this authorization. The relevant terms and conditions are decided by the board of directors. |
Bestyrelsen er i perioden indtil den 1. september 2023 endvidere bemyndiget til ad en eller flere gange at forhøje selskabets aktiekapital med op til 141.804 aktier ved kontant indbetaling i forbindelse med udnyttelse af warrantene. Selskabets aktionærer skal ikke have fortegningsret til aktier, som udstedes ved udnyttelse af udstedte warrants. For aktier udstedt i henhold til denne bemyndigelse skal gælde: | Furthermore, the Board of Directors is in the period up to 1 September 2023 authorized, once or in several rounds, to raise the Company's share capital by up to 141,804 shares through cash contribution when exercising the warrants. The Company's shareholders do not have any pre-emptive rights in respect of shares issued in connection with the exercise of issued warrants. The following shall apply to shares issued in accordance with this authorization: | |||
at aktierne skal lyde på navn, | the shares shall be issued in name; | |||
at aktierne skal være ikke-omsætningspapirer, | the shares shall be non-negotiable instruments; | |||
at selskabets hidtidige aktionærer ikke skal have fortegningsret til aktierne, | the Company's present shareholders do not have pre-emptive rights to subscribe for these shares; | |||
at der ikke kan ske delvis indbetaling, | no partial payment of the shares is allowed; | |||
at aktierne ikke skal have særlige rettigheder, og | the shares do not carry any special rights; and | |||
at der af bestyrelsen kan fastsættes begrænsninger i aktiernes omsættelighed i form af krav om samtykke fra selskabet, forkøbsret til andre aktionærer m.v. | the Board of Directors may stipulate restrictions in the negotiability of the shares, such as required permission by the Company, pre-emptive purchase right for other shareholders, etc. | |||
Bestyrelsen bemyndiges endvidere til at foretage de ændringer i selskabets vedtægter, som måtte være nødvendige som følge af bestyrelsens udnyttelse af ovenstående bemyndigelse. | The board of directors is furthermore authorized to adopt such changes to the company's articles of association as may be required as a result of the board of directors' exercise of the above authorization. | |||
I overensstemmelse med bemyndigelsen i vedtægternes punkt 2.7 har selskabets bestyrelse på bestyrelsesmøde den 19. december 2017 truffet beslutning om at udstede indtil 141.804 warrants med ret til at tegne 141.804 aktier. Udstedelsen sker, uden fortegningsret for selskabets eksisterende kapitalejere på vilkår, som nærmere fremgår af bilag 3 til vedtægterne. | In accordance with the authorization in article 2.7 of the articles of association, the board of directors has at their board meeting on 19 December 2017, decided to issue up to 141,804 warrants with subscription right to 141,804 shares. The issue is made without pre-emption right to the existing shareholders on terms as specified in appendix 3 to the articles of association. |
Samtidig har bestyrelsen truffet beslutning om den dertil hørende kapitalforhøjelse, således at selskabskapitalen kan forhøjes med op til 141.804 aktier. Selskabets kapitalejere skal ikke have fortegningsret til aktier, som udstedes ved udnyttelse af warrants. De nærmere vilkår for kapitalforhøjelsen fremgår ligeledes af bilag 3. | At the same time, the board of directors has decided upon the related capital increase, such that the capital of the company can be increased by up to 141,804 shares. The company's shareholders shall not have priority subscription rights to shares issued by the exercise of warrants. The terms for this capital increase are also specified in appendix 3. | |||
Bemyndigelsen i punkt 2.7 er herefter udnyttet fuldt ud. | Hereafter, the authorization under article 2.7 is exercised in full. | |||
2.8 | Bestyrelsen er i perioden indtil 23. november 2025 bemyndiget til ad én eller flere gange at udstede warrants til investorer i selskabet, som giver ret til tegning af i alt op til nominelt DKK 1.080.000 uden fortegningsret for selskabets aktionærer. Udnyttelses-kursen for warrants, der er udstedt i henhold til denne bemyndigelse, skal fastsættes til aktiernes nominelle værdi, pt. DKK 1. Bestyrelsen fastlægger vilkårene for udstedte warrants og fordelingen heraf. | 2.8 | The board of directors is authorised during the period until 23 November 2025, on or more occasions, to issue warrants to the company's investors entitling the holder to subscribe shares for a total of up to nominal value of DKK 1,080,000 without pre-emptive rights for the company's shareholders. The exercise price for the warrants shall be equal to the nominal value of the company’s shares, currently DKK 1. The board of directors shall determine the terms for the warrants issued and distribution hereof. | |
Bestyrelsen er samtidig bemyndiget til i perioden indtil 23. november 2025 ad én eller flere gange at forhøje selskabets aktiekapital med op til i alt nominelt DKK 1.080.000 uden fortegningsret for selskabets aktionærer ved kontant indbetaling med henblik på at gennemføre de til udnyttelsen af udstedte warrants tilhørende kapitalforhøjelser. Bestyrelsen kan med hjemmel i denne bemyndigelse minimum forhøje aktiekapitalen med nominelt DKK 1 og maksimalt med nominelt DKK 1.080.000. | At the same time, the board of directors is authorised in the period until 23 November 2025 on one or more occasions to increase the company's share capital by up to a total nominal value of DKK 1,080,000 without pre-emptive rights for the existing shareholders by cash payment in order to implement the capital increase(s) related to exercise of warrants. In accordance with this clause, the board of directors may increase the share capital with a minimum nominal value of DKK 1 and a maximum nominal value of DKK 1,080,000. | |||
De aktier, som måtte blive tegnet ved udnyttelse af warrants, skal være ikke-omsætningspapirer og skal lyde på navn og noteres på navn i ejerbogen. Aktierne skal ikke være undergivet omsættelighedsbegrænsninger, og ingen aktionær skal være forpligtet til at lade sine aktier indløse helt eller delvist. Aktierne skal i det hele være ligestillet med den bestående aktiekapital og skal ikke tilhøre en særlig aktieklasse. Aktierne giver ret til udbytte og andre rettigheder i selskabet på tidspunktet for registreringen af kapitalforhøjelsen. |
The new shares issued based on exercise of warrants shall be non-negotiable instruments issued in the name of the holder and registered in the name of the holder in the company's shareholders' register. The new shares shall not have any restrictions as to their transferability and no shareholder shall be obliged to have the shares redeemed fully or partly. The shares shall be with the same rights as the existing share capital and shall not belong to a special share class. The new shares shall give rights to dividends and other rights in the company as from the date of registration of the capital increase with the Danish Business Authority. |
2.8.1 |
I henhold til den i punkt 2.8 indeholdte bemyndigelse fra generalforsamlingen har bestyrelsen den 17. december 2020 tildelt og udstedt 351.036 stk. warrants, hver med ret til at tegne en aktie med pålydende DKK 1,00. Tildelingen af warrants sker vederlagsfrit. Bemyndigelsen i pkt. 2.5 er herefter reduceret til 728.964 stk. warrants, der hver giver ret til tegning af 1 aktie à nominelt DKK 1,00 i selskabet mod kontantindskud og til at foretage den hertil hørende kapitalforhøjelse med op til nominelt DKK 728.964. De udstedte warrants udstedes på de i bilag 4 angivne vilkår. |
2.8.1 | Pursuant to the authorization from the general meeting set out in clause 2.8 of the articles of association, the board of directors has on 17 December 2020 granted and issued 351,036 warrants. Each warrant entitles the holder to subscribe for one share in the company with a nominal value of DKK 1.00. The grant of the warrants shall not be subject to payment from the holders. Hereafter the authorization set out in clause 2.8 is reduced to 728,964 warrants, each of which entitles the holder to subscribe for one share of a nominal DKK 1.00 in the company against cash payment and to make the associated capital increase by up to a nominal DKK 728,964. The warrants issued are issued on the terms and conditions set out in appendix 4. | |
Under henvisning til selskabslovens regler, skal følgende vilkår i øvrigt være gældende i forbindelse med udstedelse af ovennævnte warrants og senere forhøjelse af aktiekapitalen ved tegning af de nye aktier ved udnyttelse af disse warrants: | With reference to the Danish Companies Act the following terms shall be applicable in connection with the issuance of the above warrants and subsequent increases to the share capital in connection with exercise of warrants and subscription of shares. | |||
Det mindste og det højeste beløb, hvormed aktiekapitalen skal kunne forhøjes, udgør henholdsvis nominelt DKK 1 og DKK 351.036, dog således at reguleringsmekanismerne i vedtægternes bilag 4 kan resultere i et andet beløb. | The minimum and the maximum nominal amount of the capital increase(s) that can be subscribed for on the basis of the warrants is DKK 1 and DKK 351,036, respectively, provided, however, that the adjustment mechanisms set out in appendix 4 to the articles of association may result in a different amount. | |||
De nye aktier skal tilhøre samme aktieklasse som Selskabets eksisterende aktier. | The new shares shall belong to same class of shares as the existing shares in the Company. |
BILAG 1 TIL VEDTÆGTER | |
APPENDIX 1 TO ARTICLES OF ASSOCIATION | |
WARRANTAFTALE | WARRANT AGREEMENT |
Mellem Evaxion Biotech
ApS
og [Navn]
|
Between Evaxion
Biotech ApS
and [Name]
|
INDHOLDSFORTEGNELSE/TABLE OF CONTENTS
1 | BAGGRUND OG OMFANG | 4 | |
1 | BACKGROUND AND SCOPE | 4 |
2 | TILDELING AF WARRANTS | 5 |
2 | GRANT OF WARRANTS | 5 |
3 | TEGNINGSPRIS | 5 |
3 | SUBSCRIPTION PRICE | 5 |
4 | UDNYTTELSE AF WARRANTS | 6 |
4 | EXERCISE OF WARRANTS | 6 |
5 | VISSE BETINGELSER I RELATION TIL EXIT | 9 |
5 | CERTAIN CONDITIONS RELATING TO AN EXIT | 9 |
6 | OPSIGELSE AF ANSÆTTELSESFORHOLDET | 12 |
6 | TERMINATION OF EMPLOYMENT | 12 |
7 | ÆNDRING I RETSSTILLING ELLER SELSKABSKAPITAL | 14 |
7 | CHANGE OF LEGAL STATUS OR SHARE CAPITAL | 14 |
8 | TEGNING AF KAPITALANDELE | 17 |
8 | SUBSCRIPTION OF SHARES | 17 |
9 | SKAT | 18 |
9 | TAX | 18 |
10 | EJERAFTALE | 19 |
10 | SHAREHOLDERS' AGREEMENT | 19 |
11 | OVERDRAGELSE AF WARRANTS | 20 |
11 | ASSIGNMENT OF WARRANTS | 20 |
12 | AFKALD | 21 |
12 | WAIVER | 21 |
13 | PANTSÆTNING AF KAPITALANDELE | 21 |
13 | PLEDGE OF SHARES | 21 |
14 | FULDMAGT | 21 |
14 | POWER OF ATTORNEY | 21 |
15 | TAVSHEDSPLIGT | 22 |
15 | CONFIDENTIALITY | 22 |
16 | LOVVALG | 22 |
16 | GOVERNING LAW | 22 |
17 | TVISTER | 22 |
17 | DISPUTES | 22 |
18 | UNDERSKRIFT, HELE AFTALEN OG ÆNDRINGER HERTIL | 22 | |
18 | SIGNATURES, ENTIRE AGREEMENT, AND AMENDMENTS | 22 |
BILAGSFORTEGNELSE | INDEX OF EXHIBITS |
Bilag 1.2: Vedtægter | Exhibit 1.2: Articles of Association |
5 |
Visse betingelser i relation til Exit
|
5 | Certain Conditions relating to an Exit |
5.5.4 | Købsprisen for Warrants fastlagt i henhold til punkt 5.5.2 - 5.5.3 ovenfor skal betales 15 dage efter, at de sælgende kapitalejere i Selskabet har modtaget betaling for deres kapitalandele, og i tilfælde af køb i forbindelse med et salg af aktiver, når Selskabet har modtaget betaling for de solgte aktiver. |
The purchase price for the Warrants determined in accordance with Clauses 5.5.2 - 5.5.3 above, as applicable, shall be paid 15 days after the selling shareholders of the Company have received payment for their shares, and in case of a purchase in connection with an asset sale, when the Company has received payment for the assets sold.
|
||
6 |
Opsigelse af ansættelsesforholdet
|
6 | Termination of Employment | |
6.1 | Punkterne 6.2 - 6.7 finder anvendelse, hvis Warrantindehaveren er ansat i Selskabet: | Clauses 6.2 - 6.7 shall apply provided the Warrantee is an employee of the Company: | ||
6.2 | Hvis Selskabet opsiger Warrantindehaverens ansættelse i Selskabet med en hvilken som helst begrundelse bortset fra Warrantindehaverens misligholdelse, er Warrantindehaveren berettiget til at udnytte Warrants tildelt i henhold til denne Aftale i overensstemmelse med vilkårene i Aftalen, som om Warrantindehaveren stadig var ansat i Selskabet. Dette gælder ligeledes, hvis ansættelsesforholdet bringes til ophør, fordi Warrantindehaveren har nået den alder, der gælder for pensionering fra Selskabet, eller fordi Warrantindehaveren kan oppebære folkepension eller alderspension fra Selskabet. |
In the event the Company terminates the Warrantee's employment with the Company for any reason other than due to the Warrantee's breach (in Danish "misligholdelse"), the Warrantee shall have the right to exercise any Warrants granted pursuant to this Agreement in accordance with the terms and conditions of this Agreement as if the Warrantee continued to be employed by the Company. The same applies if the employment rela- tionship comes to an end because the Warrantee has reached the age of retirement from the Company or is entitled to old age pension (in Danish: "folkepension") or retirement pension (in Danish: "alderspension") from the Company.
|
||
6.3 | Hvis Selskabet opsiger Warrantindehaverens ansættelse i Selskabet begrundet i Warrantindehaverens misligholdelse eller berettiget bortviser Warrantindehaveren, bortfalder samtlige Warrants, der er tildelt i henhold til denne Aftale, men som ikke er udnyttet på tidspunktet for udløbet af opsigelsesperioden. |
In the event that the Company terminates the Warrantee's employment with the Company due to the Warrantee's breach (in Danish "misligholdelse") or summarily dismisses the Warrantee for cause (in Danish "bortvisning"), all Warrants granted pursuant to this Agreement, but not exercised at the time of the expiration of the notice period, becomes null and void.
|
||
6.4 | Hvis Warrantindehaveren opsiger sin ansættelse i Selskabet inden den 31. december 2019 med en hvilken som helst begrundelse, bortset fra Selskabets grove misligholdelse, bortfalder samtlige Warrants, der er tildelt i henhold til denne Aftale, men som ikke er udnyttet på tidspunktet for udløbet af opsigelsesperioden. |
In the event that the Warrantee terminates the employment with the Company before December 31 2019 for any reason other than due the Company's material breach (in Danish: "grov misligholdelse"), all Warrants granted pursuant to this Agreement, but not exercised at the time of the expiration of the notice period, become null and void.
|
(iii) at gennemføre en kapitalandelsombytning, der omfatter samtlige kapitalandele i Selskabet (oprettelse af et holdingselskab/apportindskud), | (iii) effect an exchange of shares which includes all shares in the Company (establishment of a holding com- pany/non-cash contribution), | ||
er Warrantindehaveren berettiget til at udnytte Warrants på ikrafttrædelsesdatoen for den relevante ændring, jf. dog punkt 7.2.2. Selskabets Bestyrelse skal skriftligt meddele Warrantindehaveren, hvis der træffes en af de ovennævnte beslutninger, og Warrantindehaveren kan udnytte samtlige Warrants inden for 30 dage fra datoen for meddelelsen. Samtlige Warrants, som Selskabets Bestyrelse ikke har modtaget en Udnyttelsesmeddelelse for inden udgangen af 30 dages fristen, bortfalder automatisk uden yderligere varsel eller kompensation, medmindre de erstattes i henhold til punkt 7.2.2.
|
the Warrantee shall be entitled to exercise his/her Warrants on the effective date of the relevant change, see however Clause 7.2.2. The Company’s Board shall give written notice to the Warrantee if one of the above resolutions is made and the Warrantee may exercise all such Warrants within 30 days from the date of such notice. If the Board has not received an Exercise Notice prior to the expiry of the 30 days' notice, the Warrants will automatically and without further no- tice be cancelled and become void without notice or compensation unless replaced in accordance with Clause 7.2.2. |
7.2.2 |
Hvis Selskabet indgår i en fusion, spaltning eller kapitalandelsombytning, der omfatter samtlige kapitalandele i Selskabet (oprettelse af et holdingselskab/apportindskud), er Selskabet beret- tiget, men ikke forpligtet til at anmodeo m, at Warrants erstattes med retten til at tegne kapitalandele i de(t) modtagende selskab(er), forudsat at de(t) fortsættende selskab(er) er enig heri.
|
In the event of contribution of the Company by merger, de-merger or an exchange of shares which includes all shares in the Company (establishment of a holding company/non-cash contribu- tion) the Company shall have the right, but not the obligation, to request that the Warrants are replaced by the right to subscribe to shares in the receiving company(ies) subject to written approval by the continuing company(ies). |
||
8 | Tegning af kapitalandele | 8 | Subscription of Shares | |
8.1 |
Ved udnyttelse af et hvilket som helst antal Warrants gælder følgende for tegning af nye kapitalandele:
|
Upon exercise of any part of the Warrants, the following will apply for the subscription of new shares: | ||
(i) De andre kapitalejere i Selskabet har ikke fortegningsret med hensyn til Warrants eller kapitalandele udstedt gennem udnyttelse af Warrants | (i) The other shareholders of the Company have no preemption rights with respect to the Warrants or shares issued by exercise of the Warrants. |
9.3 |
Selskabet har vurderet værdien af de tildelte warrants til DKK 1074,72 pr. styk (før udstedelse af fondsaktier og aktiesplit den 4. januar 2021).
|
The Company has assessed the value of each granted warrants at DKK 1074.72 (before issuance of bonus shares and share split on 4 January 2021).
|
||
9.4 | Selskabet giver ikke Warrantindehaveren nogen garanti for, at Warrants beskattes efter ligningslovens § 7 P med eventuelle senere ændringer, herunder om kravene til anvendelse af bestemmelsen ikke er opfyldt, eller om bestemmelsen fremover er ændret eller ophævet. | The Company does not make any guarantees to the Warrantee that the Warrantee will be subject to the tax treatment under Section 7 P of the Danish Tax Assessment Act, as amended from time to time, including whether the requirements for the application of the provision are not met or if the provision is altered or repealed in the future. | ||
9.5 | De skattemæssige konsekvenser for Warrantindehaveren i forbindelse med denne Aftale, herunder men ikke begrænset til erhvervelse og/eller tildeling af Warrants, og/eller skattemæssige konsekvenser i forbindelse med udnyttelse af Warrants, er Selskabet uvedkommende. Warrantindehaveren opfordres til at søge skattemæssig rådgivning i forbindelse med indgåelsen af denne Aftale. | The tax consequences for the Warrantee arising in connection with or out of this Agreement, including but not limited to the acquisition and/or granting of the Warrants and/or the tax consequences in connection with the exercise of the Warrants, are of no concern to the Company. The Warrantee is strongly encouraged to seek tax advice in connection with entering into this Agreement. | ||
10 | Ejeraftale | 10 | Shareholders' Agreement | |
10.1 |
Warrantindehaveren skal på tidspunktet for udnyttelse af Warrants tildelt i henhold til denne Aftale tiltræde og acceptere at være bundet af enhver ejeraftale, der gælder for kapitalejere i Selskabet til enhver tid ved at underskrive en tiltrædelseserklæring til en sådan ejeraftale. Warrantindehaveren tiltræder og accepterer, at en sådan ejeraftale kan indeholde betingelser, der alene gælder for Warrantindehaveren og ikke for de andre kapitalejere i Selskabet. Således har ikke alle kapitalejere i Selskabet de samme rettigheder i henhold til ejeraftalen. En sådan tiltrædelseserklæring skal underskrives senest på tidspunktet for udnyttelse af Warrants, og udnyttelsen af Warrants skal være betinget heraf.
|
The Warrantee shall at the time of exercise of the Warrants granted hereunder endorse and agree to be bound by any Shareholders' Agreement applicable to the shareholders of the Company from time to time by signing a deed of adherence to such Shareholders' Agreement. The Warrantee acknowledges and accepts that such Shareholders' Agreement may include terms only applicable on the Warrantee and not on the other shareholders of the Company. Thus, not all shareholders of the Company may have the same rights under the Shareholders Agreement. Such deed of adherence shall be signed no later than at the time of the exercise of the Warrants and the exercise of any Warrants shall be conditional hereupon. | ||
11 | Overdragelse af Warrants | 11 | Assignment of Warrants | |
11.1 |
Warrants og andre rettigheder og/eller forpligtelser af Warrantindehaveren i henhold til denne Aftale må ikke være genstand for udlæg (pant, sikkerhed eller lignende), erhverves eller på anden måde overdrages af Warrantindehaveren.
|
The Warrants and any other rights and/or obligations granted to the Warrantee under this Agreement cannot be subject to any encumbrance (as pledge, security or similar), assignment or in any other way be transferred by the Warrantee. |
- 0 – | - 0 – | |
For and on behalf of Evaxion Biotech ApS: | For [the Warantee]: | |
Name:
|
Name:
|
|
Title: | Title: | |
Name:
|
Name:
|
|
Title: | Title: |
BILAG 2 TIL VEDTÆGTER
APPENDIX 2 TO ARTICLES OF ASSOCIATION
WARRANTAFTALE | WARRANT AGREEMENT | ||
Mellem
|
Evaxion Biotech ApS Bredgade 34 E 1260 København K
|
Between |
Evaxion Biotech ApS Bredgade 34 E 1260 Copenhagen K
|
og |
[Navn]
[Adresse] |
and | [Name][Address] |
INDHOLDSFORTEGNELSE/TABLE OF CONTENTS
1 | BAGGRUND OG OMFANG | 4 | |
1 | BACKGROUND AND SCOPE | 4 | |
2 | TILDELING AF WARRANTS | 4 | |
2 | GRANT OF WARRANTS | 4 | |
3 | TEGNINGSPRIS | 5 | |
3 | SUBSCRIPTION PRICE | 5 | |
4 | UDNYTTELSE AF WARRANTS | 5 | |
4 | EXERCISE OF WARRANTS | 5 | |
5 | VISSE BETINGELSER I RELATION TIL EXIT | 7 | |
5 | CERTAIN CONDITIONS RELATING TO AN EXIT | 7 | |
6 | OPSIGELSE AF ANSÆTTELSESFORHOLDET | 8 | |
6 | TERMINATION OF EMPLOYMENT | 8 | |
7 | ÆNDRING I RETSSTILLING ELLER SELSKABSKAPITAL | 10 | |
7 | CHANGE OF LEGAL STATUS OR SHARE CAPITAL | 10 | |
8 | TEGNING AF KAPITALANDELE | 11 | |
8 | SUBSCRIPTION OF SHARES | 11 | |
9 | SKAT | 12 | |
9 | TAX | 12 | |
10 | EJERAFTALE | 13 | |
10 | SHAREHOLDERS' AGREEMENT | 13 | |
11 | OVERDRAGELSE AF WARRANTS | 13 | |
11 | ASSIGNMENT OF WARRANTS | 13 | |
12 | AFKALD | 14 | |
12 | WAIVER | 14 | |
13 | PANTSÆTNING AF KAPITALANDELE | 14 | |
13 | PLEDGE OF SHARES | 14 | |
14 | FULDMAGT | 14 | |
14 | POWER OF ATTORNEY | 14 | |
15 | TAVSHEDSPLIGT | 14 | |
15 | CONFIDENTIALITY | 14 | |
16 | LOVVALG | 14 | |
16 | GOVERNING LAW | 14 | |
17 | TVISTER | 14 | |
17 | DISPUTES | 14 | |
18 | UNDERSKRIFT, HELE AFTALEN OG ÆNDRINGER HERTIL | 15 | |
18 | SIGNATURES, ENTIRE AGREEMENT, AND AMENDMENTS | 15 |
BILAGSFORTEGNELSE | INDEX OF EXHIBITS |
Bilag 1.2: Vedtægter | Exhibit 1.2: Articles of Association |
11.3 Uanset det anførte under punkt 11.1 må Warrantindehaverens kapitalandele henholdsvis Warrants, herunder kapitalandele erhvervet gennem udnyttelse af Warrants, ikke være genstand for inkassoprocedurer, fogedforretninger eller anden form for fuldbyrdelse og må heller ikke bruges som pant over for tredjepart. Warrantindehaveren har dog ved forudgående skriftlig tilladelse fra Selskabets Bestyrelse ret til at bruge kapitalandele og warrants som pant i forbindelse med finansiering af køb af sådanne kapitalandele og warrants, hvis panthaver forud for pantsætningen skriftligt bekræfter at ville respektere denne Aftale. | Notwithstanding Clause 11.1, the Warrantee's shares and Warrants (as applicable), including shares acquired by the exercise of Warrants, are not to be subjected to debt collection proceedings, creditor enforcement or any other type of enforcement, nor are they to be pledged to any third party. However, subject to prior written ap- proval from the board of the Company the Warrantee shall be entitled to pledge shares and warrants in connection with the funding of the purchase of such shares and warrants if the pledgee prior to the pledge accepts in writing to respect this Agreement. |
12 | AFKALD | 12 WAIVER | |
12.1 | Warrantindehaveren garanterer ikke at ville påberåbe sig eller på anden måde benytte sig af minoritetsbeskyttelsesreglen i henhold Selskabsloven, herunder § 73, ifølge hvilken en minoritetskapitalejer kan fordre sine kapitalandele indløst af en kapitalejer, der ejer mere end ni tiendedele af kapitalandelene (indløsningsret). | The Warrantee undertakes not to invoke or other- wise rely upon the minority protection rule availa- ble under the Danish Companies Act, including Clause 73, stipulating the right to require a share- holder holding more than nine-tenths of the shares to acquire the shares of any minority shareholder (in Danish: "indløsningsret"). | |
13 | PANTSÆTNING AF KAPITALANDELE | 13 PLEDGE OF SHARES | |
13.1 | Warrantindehaveren forpligter sig herved at pantsætte kapitalandele i Selskabet tegnet gennem udnyttelse af Warrants (herunder eventuelle stemmerettigheder) til de andre kapitalejere i Selskabet som sikkerhed for (i) opfyldelse af Warrantindehaverens forpligtelser i henhold til Aftalen og (ii) opfyldelse af Warrantindehaverens forpligtelser i henhold til ejeraftale, der er gældende for Warrantindehaverens kapitalandele i Selskabet. | The Warrantee hereby undertakes to pledge any shares in the Company subscribed for by exercise of any Warrants (including voting rights (if any)) to the other shareholders of the Company as se- curity for (i) the fulfilment of the Warrantee's obligations under this Agreement and (ii) the fulfilment of the Warrantee's obligations under any Shareholders' Agreement governing the shares in the Company held by the Warrantee. | |
14 | FULDMAGT | 14 POWER OF ATTORNEY | |
14.1 | Warrantindehaveren giver hermed Selskabets Bestyrelse fuldmagt til på Warrantindehaverens vegne at iværksætte enhver foranstaltning, der måtte være nødvendig til opfyldelse af denne Aftale. | The Warrantee hereby grants the Board power of attorney to undertake any necessary actions on behalf of the Warrantee to ensure fulfilment of this Agreement. |
- 0 - | - 0 - | |
For and on behalf of Evaxion Biotech ApS: | For the Warantee: |
Name: | Name: | |
Title: | Title: |
Name: | ||
Title: |
BILAG 3 TIL VEDTÆGTER
APPENDIX 3 TO ARTICLES OF ASSOCIATION
STRICTLY CONFIDENTIAL - LEGAL PRIVILEGE
WARRANTAFTALE | WARRANT AGREEMENT |
Mellem | Evaxion Biotech | Between | Evaxion Biotech |
ApS Bredgade 34 E | ApS Bredgade 34 E | ||
1260 København K
|
1260 Copenhagen K
|
||
og | [Navn] | and | [Name] |
[Adresse] | [Address] |
BILAGSFORTEGNELSE | INDEX OF EXHIBITS |
Bilag 1.2: Vedtægter | Exhibit 1.2: Company's articles of association |
Der er den 31. december 2017 indgået følgende warrantaftale ("Aftalen") mellem: | This Warrant Agreement (the "Agreement") is entered into on December 31 2017 between: | ||
(1) | Evaxion Biotech ApS, CVR-nr. 31 76 28 63, Bredgade 34 E, 1260 København K, Danmark ("Selskabet") | Evaxion Biotech ApS, CVR no: 31 76 28 63 , Bredgade 34E, 1260 Copenhagen, Denmark (the "Company") | |
(2) | [Navn, CPR-nr., adresse] ("Warrantindehaveren") | [Name, Civil Reg. No. (CPR), address] (the "Warrantee") | |
- | Selskabet og Warrantindehaveren er herefter samlet benævnt "Parterne" og hver for sig "Part" | - the Company and the Warrantee hereinafter collectively referred to as the "Parties" and separately as a "Party" |
EFTERSOM | WHEREAS | |||
(A) | Warrantindehaveren er ansat i selskabet. | (A) | The Warrantee is employed by the Company. | |
(B) | Selskabet ønsker at motivere Warrantindehaveren ved at tildele et vist antal warrants til Warrantindehaveren. | (B) | The Company wishes to incentivise the Warrantee by granting certain warrants to the Warrantee. |
HAR PARTERNE VEDTAGET FØLGENDE: | NOW IT IS HEREBY AGREED AS FOLLOWS: | |
1 BAGGRUND OG OMFANG | 1. Background and Scope | |
1.1 Formålet med denne Aftale er at tildele Warrantindehaveren warrants i Selskabet for at sikre, at Selskabet og Warrantindehaveren har fælles interesser, og at begge Parter medvirker til at skabe den bedst mulige værdiudvikling i Selskabet. | 1.1 The purpose of this Agreement is to grant the Warrantee warrants in the Company in order to ensure that the Company and the Warrantee have aligned interests and that both Parties are working to ensure that the value of the Company develops in the best possible way. | |
1.2 Selskabets vedtægter er vedlagt denne Aftale som bilag 1.2. Warrantindehaveren accepterer hermed alle fremtidige ændringer i Selskabets vedtægter. |
1.2 The Company's articles of association are attached hereto as Exhibit 1.2. The Warrantee hereby accepts all future changes to the Company's articles of association. |
5.5.2 Den rimelige markedsværdi af Warrants beregnes af Selskabet på grundlag af den nettopris per kapitalandel i Selskabet, som sælgende kapitalejere vil modtage ved en Exit med fradrag af et forholdsmæssigt beløb for vederlag til rådgivere m.v. Ved beregningen af den rimelige markedsværdi af Warrants skal Selskabet fratrække et beløb, som Selskabet anser som passende i betragtning af de sælgende kapitalejeres eventuelle forpligtelser i henhold til Exit. | 5.5.2 The fair market value of the Warrants shall be calculated by the Company based on the net price per share of the Company to be received by the selling shareholders in an Exit deducted the proportionate amount of any fees to advisors etc. When calculating the fair market value of the Warrants, the Company shall deduct from the fair market value an amount which the Company deems appropriate when considering the selling shareholders' potential liabilities pursuant to the Exit. |
5.5.3 Når Warrants købes i forbindelse med en Exit som følge af salg eller overdragelse af samtlige eller en væsentlig del af Selskabets aktiver, er værdien af Warrants den rimelige markedsværdi på tidspunktet efter salget. I tilfælde af en sådan Exit skal der ved beregningen af den rimelige markedsværdi for Warrants tages højde for den købspris, Selskabet har modtaget for de solgte aktiver, med fradrag af gæld, der ikke er overdraget sammen med aktiverne, samt en forholdsmæssig andel af omkostninger, honorarer m.v. i forbindelse med transaktionen. | 5.5.3 When the Warrants are purchased in connection with an Exit based on the sale or disposition of all or a material part of the Company's assets, the value of the Warrants shall be the fair market value at the time after such sale. In case of such Exit, the fair market value of the Warrants shall take into account the purchase price received by the Company for the assets sold, net of any debts not transferred together with the assets as well as a proportionate part of any cost, fees etc. related to the transaction. |
5.5.4 Købsprisen for Warrants fastlagt i henhold til punkt 5.5.2 - 5.5.3 ovenfor skal betales 15 dage efter, at de sælgende kapitalejere i Selskabet har modtaget betaling for deres kapitalandele, og i tilfælde af køb i forbindelse med et salg af aktiver, når Selskabet har modtaget betaling for de solgte aktiver.
|
5.5.4 The purchase price for the Warrants determined in accordance with Clauses 5.5.2 - 5.5.3 above, as applicable, shall be paid 15 days after the selling shareholders of the Company have received payment for their shares, and in case of a purchase in connection with an asset sale, when the Company has received payment for the assets sold. |
6 OPSIGELSE AF ANSÆtTELSES-FORHOLDET | 6. Termination of Employment |
6.1 Punkterne 6.2 -6.6 finder anvendelse, hvis Warrantindehaveren er ansat i Selskabet | 6.1 Clauses 6.2 - 6.6 shall apply provided the Warrantee is an employee of the Company: |
6.2 Hvis Selskabet opsiger Warrantindehaverens ansættelse i Selskabet med en hvilken som helst begrundelse bortset fra Warrantindehaverens misligholdelse, er Warrantindehaveren berettiget til at udnytte Warrants tildelt i henhold til denne Aftale i overensstemmelse med vilkårene i Aftalen, som om Warrantindehaveren stadig var ansat i Selskabet. Dette gælder ligeledes, hvis ansættelsesforholdet bringes til ophør, fordi Warrantindehaveren har nået den alder, der gælder for pensionering fra Selskabet, eller fordi Warrantindehaveren kan oppebære folkepension eller alderspension fra Selskabet. | 6.2 In the event the Company terminates the Warrantee's employment with the Company for any reason other than due to the Warrantee's breach (in Danish "misligholdelse"), the Warrantee shall have the right to exercise any Warrants granted pursuant to this Agreement in accordance with the terms and conditions of this Agreement as if the Warrantee continued to be employed by the Company. The same applies if the employment relationship comes to an end because the Warrantee has reached the age of retirement from the Company or is entitled to old age pension (in Danish: "folkepension") or retirement pension (in Danish: "alderspension") from the Company. |
6.3 Hvis Selskabet opsiger Warrantindehaverens ansættelse i Selskabet begrundet i Warrantindehaverens misligholdelse eller berettiget bortviser Warrantindehaveren, bortfalder samtlige Warrants, der er tildelt i henhold til denne Aftale, men som ikke er udnyttet på tidspunktet for udløbet af opsigelsesperioden. | 6.3 In the event that the Company terminates the Warrantee's employment with the Company due to the Warrantee's breach (in Danish "misligholdelse") or summarily dismisses the Warrantee for cause (in Danish "bortvisning"), all Warrants granted pursuant to this Agreement, but not exercised at the time of the expiration of the notice period, becomes null and void. |
6.4 Hvis Warrantindehaveren opsiger sin ansættelse i Selskabet inden den 31. december 2020 med en hvilken som helst begrundelse, bortset fra Selskabets grove misligholdelse, bortfalder samtlige Warrants, der er tildelt i henhold til denne Aftale, men som ikke er udnyttet på tidspunktet for udløbet af opsigelsesperioden.
|
6.4 In the event that the Warrantee terminates the employment with the Company before December 31 2020 for any reason other than due the Company's material breach (in Danish: "grov misligholdelse"), all Warrants granted pursuant to this Agreement, but not exercised at the time of the expiration of the notice period, become null and void. |
6.5 Hvis Warrantindehaveren opsiger sin ansættelse i Selskabet fra og med den 31. december 2020 med en hvilken som helst begrundelse, bortset fra Selskabets grove misligholdelse, er Warrantindehaveren berettiget til at udnytte det antal Warrants tildelt i henhold til denne Aftale, som er anført nedenfor, i overensstemmelse med vilkårene i Aftalen, som om Warrantindehaveren stadig var ansat i Selskabet.
|
6.5 If the Warrantee terminates the employment with the Company on or after December 31 2020 for any reason other than due to the Company's material breach (in Danish: "grov misligholdelse") the Warrantee shall have the right to exercise such number of Warrants granted pursuant to this Agreement as set out below in accordance with the terms and conditions of this Agreement as if the Warrantee continued to be employed by the Company:
|
Dato for
Warrantindehaverens opsigelse |
% of Warrants |
31. december 2020 | 33.333 |
1. april 2021 | 41.666 |
1. juli 2021 | 49.999 |
1. oktober 2021 | 58.332 |
1. januar 2022 | 66.665 |
1. april 2022 | 74.998 |
1. juli 2022 | 83.331 |
1. oktober 2022 | 91.664 |
30. december 2022 | 100 |
Date of termination
notice being served by the Warrantee |
% of Warrants |
December 31 2020 | 33.333 |
April 1 2021 | 41.666 |
July 1 2021 | 49.999 |
October 1 2021 | 58.332 |
January 1 2022 | 66.665 |
April 1 2022 | 74.998 |
July 1 2022 | 83.331 |
October 1 2022 | 91.664 |
December 30 2022 | 100 |
6.7 I tilfælde af Warrantindehaverens død, vil Warrantindehaverens bo eller Warrantindehaverens overlevende ægtefælle (hvis denne sidder i uskiftet bo) være berettiget til at udnytte Warrants i overensstemmelse med vilkårene i denne Aftale.
|
6.7 In the event of the death of the Warrantee, the estate of the Warrantee or the spouse of the Warrantee (if the surviving spouse retains undivided possession of the estate) shall have the right to exercise any Warrants in accordance with the terms and conditions of this Agreement. |
7.1.3 Hvis selskabskapitalen nedsættes til dækning af tab, skal antallet af kapitalandele, som Warrantindehaveren kan tegne gennem udnyttelse af Warrants, reduceres (nedrundet) forholdsmæssigt til den nominelle reduktion af kapitalen sammenholdt med Selskabets totale nominelle selskabskapital før reduktionen. | 7.1.3 If the share capital is reduced in order to cover losses, the number of shares for which the Warrantee may subscribe by exercising the Warrants shall be reduced (rounded down) proportionately to the nominal reduction of the capital compared to the total nominal share capital of the Company before the reduction. |
(vi) Fortegningsret for nye kapitalandele i forbindelse med fremtidige kapitalforhøjelser er begrænsede for så vidt angår udstedelse af warrants eller tegning af kapitalandele gennem udnyttelse af sådanne warrants eller ved andre begivenheder i henhold til generalforsamlingens beslutning | (vi) The pre-emptive rights of the new shares in connection with future capital increases shall be limited in connection with the issuance of warrants or subscription of shares by exercising such warrants or other events as decided by the general meeting of the Company. |
9.5 De skattemæssige konsekvenser for Warrantindehaveren i forbindelse med denne Aftale, herunder men ikke begrænset til erhvervelse og/eller tildeling af Warrants, og/eller skattemæssige konsekvenser i forbindelse med udnyttelse af Warrants, er Selskabet uvedkommende. Warrantindehaveren opfordres til at søge skattemæssig rådgivning i forbindelse med indgåelsen af denne Aftale. | 9.5 The tax consequences for the Warrantee arising in connection with or out of this Agreement, including but not limited to the acquisition and/or granting of the Warrants and/or the tax consequences in connection with the exercise of the Warrants, are of no concern to the Company. The Warrantee is strongly encouraged to seek tax advice in connection with entering into this Agreement. |
11.2 Uanset det anførte under punkt 11.1 kan overdragelse i tilfælde af Warrantindehaverens død finde sted til Warrantindehaverens bo og/eller hans/hendes arvinger. | 11.2 Notwithstanding Clause 11.1, assignment to the estate left by the Warrantee and/or to his/her heir/heiress in the event of death shall be allowed. |
13.1 Warrantindehaveren forpligter sig herved at pantsætte kapitalandele i Selskabet tegnet gennem udnyttelse af Warrants (herunder eventuelle stemmerettigheder) til de andre kapitalejere i Selskabet som sikkerhed for (i) opfyldelse af Warrantindehaverens forpligtelser i henhold til Aftalen og (ii) opfyldelse af Warrantindehaverens forpligtelser i henhold til ejeraftale, der er gældende for Warrantindehaverens kapitalandele i Selskabet. | 13.1 The Warrantee hereby undertakes to pledge any shares in the Company sub-scribed for by exercise of any Warrants (including voting rights (if any)) to the other shareholders of the Company as security for (i) the fulfilment of the Warrantee's obligations under this Agreement and (ii) the fulfilment of the Warrantee's obligations under any Shareholders' Agreement governing the shares in the Company held by the Warrantee. |
Bilag 4 / Schedule 4
Evaxion Biotech A/S | Warrant Terms |
1. | RESOLUTION |
1.1 | The Board of Directors has on 17 December 2020, pursuant to the authorisation set out in article 2.8 of Evaxion Biotech A/S’s (the “Company”) articles of association, determined that the following terms and conditions (the “Warrant Terms”) shall apply to warrants (the “Warrants”) issued to the European Investment Bank (the “Warrant Holder”) according to the authorisation. |
2. | ISSUE OF WARRANTS AND WARRANT CONSIDERATION |
2.1 | The Warrants are issued to the Warrant Holder in connection with the disbursement of loans according to the loan facility entered into between the Warrant Holder and the Company. In connection with each issuance of Warrants the Warrant Holder shall sign a warrant certificate (the “Warrant Certificate”). Warrants are issued free of charge, without payment of any kind from the Warrant Holder. |
2.2 | The Warrants and any shares subscribed for upon the exercise of the Warrants shall be issued without pre-emptive subscription rights for the Company's shareholders in accordance with the resolution referred to in paragraph 0 above. |
2.3 | The Company will, along with the Company’s register of shareholders, keep a list of the issued Warrants. |
3. | EXERCISE OF WARRANTS |
3.1 | Each Warrant may be exercised against payment of a subscription price in cash to the Company of DKK 1 per share of a nominal value of DKK 1 (the "Exercise Price"), subject, however, to the adjustment mechanisms set forth in clause 5. |
3.2 | As an alternative to receiving shares in the Company, the Warrant Holder has the right to require that the Company satisfy the exercise of the Warrants by way of net settlement. |
3.3 | The Warrant Holder is entitled to exercise the Warrants in full or in part at any time. Unexercised Warrants shall remain in the Warrant Holder's possession and shall not expire and lapse. |
3.4 | The Warrant Holder agrees and accepts to be bound by a customary lock-up agreement in the event of an IPO according to which Warrants may not be exercised/or settled for cash within 180 days from the date of completion of an initial public offering and official listing of shares of the Company (or the shares in any company or vehicle created by the Company's shareholders for such purpose) on a stock exchange or regulated market, including but not limited to a listing of American Depositary Shares (ADS') in the United States (here and elsewhere in this document referred to as an “IPO”). Following an IPO clause 7.1 (f) shall cease to be of effective and shall become null and void. Additionally, the Warrant Holder agrees not to exercise the Warrants and/or claim settlement for a period of one (1) month following the first public filing of the prospectus relating to an IPO. In no event shall the aggregate lock-up period exceed 180 days from the date of completion of the IPO. |
3.5 | The Parties agree that the lock-up agreement as set out in clause 3.4 shall cease to be effective and shall become null and void in the event that there is a materially adverse event relating to the Company and thereby affecting the Company in a materially adverse manner during the lock-up period described in clause 3.4, including but not limited to if the Company or its management is subject to a criminal investigation or is involved in any kind of fraudulent activities, money laundering activities, terror financing tax evasion and tax havens. The definition of a materially adverse event shall be determined according to ordinary principles of Danish law taking into account specifically the Company. |
4. | PROCEDURE FOR EXERCISE OF WARRANTS |
4.1 | To exercise a Warrant, the Warrant Holder must give the Company written notice thereof (the "Exercise Notice"). Exercise Notice may be given by a Warrant Holder more than once, reference is made to section 3.3. |
4.2 | The Warrant Holder must within 10 business days from the date of the Exercise Notice pay in cash the Exercise Price for Warrants exercised into the bank account designated by the Company in the subscription list, failing which the Exercise Notice shall be deemed cancelled. |
4.3 | Upon the timely receipt by the Company of an Exercise Notice and the Exercise Price from the Warrant Holder, the Company shall carry out the increase of the Company's share capital reflecting the exercise of Warrants and shall ensure and procure that the resolution is duly registered with the Danish Business Authority in accordance with applicable law. The Company's register of shareholders shall be updated to reflect the Warrant Holder's shareholding. |
5. | CHANGES IN THE COMPANY'S CAPITAL STRUCTURE |
5.1 | Changes in the Company’s capital structure which are not carried out at market price and thereby cause a change of the potential possibility of gain attached to a Warrant shall require an adjustment of the Warrants in accordance with this clause 5. |
5.2 | Adjustments shall be made so that the potential possibility of gain attached to a Warrant, in so far as possible, shall remain the same before and after the occurrence of the incident causing the adjustment. The adjustment shall be carried out by the Company’s auditor according to recognized principles. The adjustment may be carried out either by an increase or decrease of the number of shares that can be issued following an exercise of a Warrant and/or an increase or decrease of the Exercise Price. The exercise price cannot, however, at any time be below nominal value of the shares. |
5.3 | Warrants shall not be adjusted as a result of the Company’s issuance of additional employee shares, share options and/or warrants as part of employee share option schemes (including options to board members, advisors and consultants) as well as future exercise of such options and/or warrants. Warrants shall, furthermore, not be adjusted as a result of capital increases following the Warrant Holders’ and others’ exercise of warrants in the Company. In addition the Warrant Holder shall, irrespective of this clause 5, not be entitled to adjustments in the event of capital increases in directed issues following an IPO (including a listing of ADSs in the USA) with customary discounts to market price of up to 10% on the listed price. |
5.4 | In the event of a merger where the Company is not the surviving company, unexercised Warrants shall be exchanged for new warrants in the surviving company, which shall entitle the Warrant Holder to subscribe for shares in the surviving company. The number of shares in the surviving company that can be subscribed for on the basis of the new warrants, and/or the Exercise Price, shall be adjusted to the extent that the terms of the exchange set out in the merger plan for the Company (compared to the value of the shares in the surviving company) provide a basis therefore. If funds are distributed to the shareholders of the Company in connection with the merger, the Exercise Price shall be reduced on the basis thereof. |
5.5 | In the event of a demerger of the Company, the Warrant Holder shall receive warrants in the receiving company (or companies) to an extent and on terms that entail that the terms for the Warrant Holder to the widest possible extent remain the same after the demerger. If funds are distributed to the shareholders of the Company in connection with the demerger, the Exercise Price shall be reduced on the basis thereof. The number of Warrants shall entitle the Warrant Holder to the same potential shareholding which an exercise of all Warrants prior to the demerger would have resulted in. Moreover, the terms applying to the warrants issued by the re ceiving company (or companies) shall be the same as the terms stipulated herein. |
6. | LIQUIDATION |
6.1 | In the event of a solvent liquidation of the Company, the Warrant Holder may in whole or in part exercise all of its unexercised Warrants. |
6.2 | The Company must notify the Warrant Holder in writing of any resolution to enter into a solvent liquidation immediately after the adopting of such resolution. The Warrant Holder must within 3 months following the date of receipt of such notification deliver an Exercise Notice to the chairman of the Company's board of directors (on behalf of the Company) in accordance with clause 4 above, which shall apply mutatis mutandis, if the Warrant Holder elects to exercise its Warrants. Any Warrants not exercised upon such 3 months period ending will lapse automatically, without notice and without any compensation. |
7. | PUT OPTION |
7.1 | Subject to mandatory applicable law, the Company irrevocably grants the Warrant Holder the right (but not the obligation) to require the Company to cancel or purchase any Warrant granted to the Warrant Holder in consideration of the payment by the Company to the Warrant Holder of the Fair Market Value of the Warrants (as defined in clause 8) (the "Put Option"). The Warrant Holder may exercise the Put Option in relation to any Warrant on and at any time after the occurrence of any of the following events ("Put Event"): |
(a) | at any point in time on or after the occurrence of the sixth anniversary after the Warrant Holder has been granted the first Warrant; |
(b) | any mandatory or voluntary prepayment in whole or in part of the Company’s debt to the Warrant Holder; |
an initial public offering and admission to trading and official listing of shares of the Company (or the shares in any company or vehicle created by the Company's shareholders for such purpose) on a stock exchange or regulated market, including but not limited to listing of American Depositary Shares (ADS') in the United States;
(c) | a sale, assignment, transfer or other disposal of all (or substantially all) of the issued share capital in the Company; |
(d) | a sale, assignment, transfer or other disposal of all (or substantially all) of the assets and undertakings of the Company; |
(e) | any person or group of persons acting in concert gains Control of the Company or of any entity directly or ultimately Controlling the Company; or |
(f) | Andreas Holm Mattsson and Niels Iversen Møller (individually or together) cease to own and Control directly or indirectly more than 25% (twenty five per cent) of the voting rights or economic interest of the Company or be the beneficial owners directly or indirectly through wholly owned subsidiaries of more than 25% (twenty five per cent) of the issued share capital of the Company. |
7.1.1 | For the purpose of clause 0, "Control" shall mean the power (directly or indirectly) to (i) cast, or to control the casting of, more than 50% (fifty per cent.) of the maximum number of votes that might be cast at a general meeting of an entity, (ii) appoint or remove all, or the majority, of the directors of an entity; and/or (iii) give directions with respect to the operating and financial policies of an entity with which the directors of that entity are obliged to comply. |
7.2 | The Put Option shall be exercised by the Warrant Holder serving upon the Company an irrevocable notification ("Put Option Notice"). The Put Option Notice shall specify the Fair Market Value of the relevant Warrants, taking into account any adjustment under clause 5. |
7.3 | If within 20 business days from the Company's receipt of the Put Option Notice, the Company has not delivered a notice in writing to the Warrant Holder disputing the Fair Market Value ("Objection Notice"), the Company shall be deemed to have agreed the Fair Market Value specified in the Put Option Notice, and the Put Option Notice shall automatically become final and binding on the Parties. |
7.3.1 | If the Company has delivered an Objective Notice, the Warrant Holder shall refer the matter to an independent, international and leading investment bank or a leading global firm of accountants (the "Expert") for determination in accordance with clause 8. |
7.3.2 | The Expert must within one month of the matter being referred to it, give written notice of its determination of Fair Market Value to the Company and the Warrant Holder, together with a written explanation setting out in reasonable detail the basis and methods used for the purposes of the calculations performed. The Expert's decision on Fair Market Value is binding upon the Company and the Warrant Holder, and the Fair Market Value set out in the Put Option Notice shall be deemed adjusted in accordance with the Expert's decision on Fair Market Value. |
7.4 | Within 20 business days of the Fair Market Value becoming final and binding, the Company must pay the aggregate Fair Market Value in respect of the relevant Warrants in cash by electronic transfer of funds for same day value to such bank account as the Warrant Holder has specified in the Put Option Notice, whereupon the relevant Warrants will be cancelled and of no further force and effect. |
8. | FAIR MARKET VALUE |
8.1 | The valuation of the Fair Market Value prior to an IPO shall be determined: |
(a) | on a fully diluted basis assuming exercise of all warrants outstanding; |
(b) | by applying techniques that are appropriate in light of the nature, facts, and circumstances of the financial instrument; |
(c) | using reasonable current market data and inputs combined with market participant assumptions; and |
(d) | based on the price that would be received for an asset or paid to transfer a liability in an Orderly Transaction (as defined below), given market conditions at the measurement date, between market participants that are (i) independent of each other, (ii) knowledgeable of the market, (iii) able to transact and willing to transact, that is, they are motivated but not forced or otherwise compelled to do so. |
8.2 | The valuation shall be by guided by the International Private Equity and Venture Capital Valuation Guidelines as such are amended from time to time. |
8.3 | Following an IPO the Fair Market Value shall mean the average VWAP of the Company’s shares calculated for a period of six (6) months following the date of notification that the Put Option is being exercised. In the first six (6) months after an IPO, the Fair Market Value shall mean the average VWAP of the Company’s shares calculated for the entire period from the IPO until the date of notification that the Put Option is being exercised. |
8.4 | For the purposes of this clause 8, “Orderly Transaction” means a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving the respective assets or liabilities. |
9. | TERMS OF THE ISSUE OF SHARES |
9.1 | The following shall apply for the new shares issued in connection with the exercise of Warrants in accordance with these Warrant Terms: |
(a) | the maximum nominal value of the capital increase resulting from an exercise of Warrants will be DKK 351,036, and the minimum nominal value will be DKK 1; |
(b) | the new shares subscribed for on the basis of exercise of the Warrants are issued/subscribed for without pre-emption rights for the Company's existing shareholders; |
(c) | the new shares issued on the basis of exercise of Warrants shall be subscribed for in cash and paid in full; |
(d) | the new shares issued on the basis of exercise of Warrants shall be non-negotiable instruments; |
(e) | the new shares shall be registered in the name of the shareholders and be registered in the shareholders’ register; |
(f) | the new shares issued on the basis of Warrants will not be subject to any restrictions in the pre-emption rights in connection with future capital increases; |
(g) | the new shares are entitled to dividends, and other rights in the Company according to the provisions in the Company’s articles of association, from the date the registration of the capital increase with the Danish Business Authority; and |
(h) | the new shares shall carry the same rights as the existing shares in the Company. |
10. | TRANSFERABILITY |
10.1 | The transferability of the Warrants shall not be subject to any restrictions, provided that any sale or transfer of Warrants must comply with all applicable laws. |
11. | NOTICES | |
11.1 | Any communication by the Warrant Holder to the Company regarding all matters in these Warrant Terms shall be conducted via e-mail to the chairman of the Company’s board of directors (to the e-mail address most recently notified to the Warrant Holder). |
12. | COSTS |
12.1 | The Company shall be liable for all taxes, duties, fees and other impositions of whatsoever nature, including stamp duty and registration fees, arising out of the creation, preparation, execution, implementation, perfection, registration, enforcement, amendment (including supplements and waivers) or termination resulting from the Warrant Terms, including but not limited to all costs in connection with issuing of the Warrants and the potential exercise hereof, except for any capital gain or income tax payable by, or imposed on, the Warrant Holder. |
13. | GOVERNING LAW AND JURISDICTION |
13.1 | The Warrant Terms are governed by and will be interpreted in accordance with Danish law. However, the conflict of laws rules must be disregarded to the extent that such rules are non-mandatory. | |
13.1 | Any dispute arising out of the Warrant Terms, including any dispute concerning the existence or validity of the Warrant Terms, will be brought before the Danish courts. |
---oOo--- |
The English part of this parallel document in Danish and English is an unofficial translation of the original Danish text. In the event of disputes or misunderstandings arising from the interpretation of the translation, the Danish language shall prevail.
bilag 5 til selskabets vedtægter
eVAXION BIOTECH A/S ("Selskabet") |
appendix 5 to articles of association
eVAXION BIOTECH A/S (the "Company") |
||
INTRODUKTION | INTRODUCTION | ||
Bestyrelsen har den 17. december 2020 bestemt, at følgende vilkår og betingelser skal være gældende for visse warrants, der udstedes til bestyrelse, direktion, øvrige medarbejdere samt rådgivere/konsulenter i henhold til bemyndigelsen i vedtægternes pkt. 2.5: | The board of directors has on 17 December 2020 resolved that the following terms and conditions shall apply to certain warrants which are granted to board members, management, other employees and advisors/consultants according to the authorization in article 2.5 of the articles of association: | ||
1. | GENERELT | GENERAL | |
1.1. | Selskabet har besluttet at indføre et incitamentsprogram for bestyrelse, direktion, øvrige medarbejdere samt rådgivere/konsulenter (herefter samlet benævnt ”Warrantindehavere”) i/for Selskabet og dets eventuelle datterselskaber (herefter benævnt ”Selskabet”). Programmet er baseret på vederlagsfri tildeling af warrants. | The Company has decided to introduce an incentive program for board members, management, other employees and advisors/consultants (hereinafter collectively referred to as “Warrant-holders”) in/on behalf of the Company and its subsidiaries (collectively the “Company”). The program is based on grant of warrants without payment. |
I tilfælde af bestyrelseshvervets eller ansættelsesforholdets ophør bevarer Warrantindehaveren retten til at udnytte warrants, som allerede er optjente på tidspunktet for bestyrelseshvervet eller ansættelsesforholdets ophør, dvs. fra og med den første dag, hvor Warrantindehaveren ikke længere har krav på at modtage honorar eller løn fra Selskabet, uanset om Warrantindehaveren faktisk ophører med at fungere på et tidligere tidspunkt, samt retten til at udnytte eventuelle warrants, som senere måtte blive optjent i henhold til punkt 3 ovenfor. | In the event of termination of the board position or employment, the Warrantholder keeps his/her right to exercise warrants already vested at the time the board position or employment is terminated, meaning from the first day when the Warrantholder is no longer entitled to a salary or fees from the Company, notwithstanding that the Warrantholder has actually ceased to perform his/her duties at an earlier date, as well as his/her right to exercise any warrants that may vest later pursuant to section 3 above. | ||
5.2. | Uanset det ovenfor anførte gælder, at såfremt bestyrelseshvervet eller ansættelsesforholdet med Warrantindehaveren bringes til ophør af Selskabet som en følge af Warrantindehaverens misligholdelse, bortfalder alle warrants (optjente og ikke-optjente) dog uden yderligere varsel og uden kompensation eller vederlag af nogen art til Warrantindehaveren. | Irrespective of the above, if the Company terminates the board membership or employment contract due to the Warrantholder’s breach of contract, all warrants (vested and unvested) shall become null and void without further notice and without compensation or payment of any kind to the Warrantholder. | |
6. | JUSTERING AF WARRANTS | ADJUSTMENT OF WARRANTS | |
6.1. | Hvis der sker ændringer i Selskabets kapitalforhold, der medfører en ændring af den potentielle gevinstmulighed, der er knyttet til en warrant, skal warrants justeres i henhold til nærværende punkt 6. | Changes in the Company’s capital structure causing a change of the potential possibility of gain attached to a warrant shall require an adjustment of the warrants in accordance with this clause 6. | |
6.2. | En justering skal ske, således at den potentielle gevinstmulighed, der er knyttet til en warrant, så vidt muligt er den samme som før og efter indtræden af den hændelse, der begrunder justeringen. Justeringen gennemføres med bistand fra Selskabets eksterne rådgiver. Justeringen kan ske enten ved en forøgelse eller en formindskelse af det antal aktier, der kan udstedes i henhold til en warrant, og/eller en forøgelse eller formindskelse af udnyttelseskursen. | Adjustments shall be made so that the potential possibility of gain attached to a warrant, in so far as possible, shall remain the same before and after the occurrence of the incident causing the adjustment. The adjustment shall be carried out with the assistance of the Company’s external advisor. The adjustment may be effected either by an increase or decrease of the number of shares that can be issued following an exercise of a warrant and/or an increase or decrease of the exercise price. |
6.6. | Ændringer i den enkelte aktie pålydende værdi: | Changes in the nominal value of each individual share: | |
Hvis det besluttes at ændre aktiernes pålydende værdi, skal warrants justeres således: | If it is decided to change the nominal value of the shares, warrants shall be adjusted as follows: | ||
Udnyttelsesprisen på enhver endnu ikke udnyttet warrant ganges med faktoren:
a = __A____ B og antallet af endnu ikke udnyttede warrants ganges med faktoren:
1 a
hvor:
A = den enkelte aktie nominelle værdi efter ændringen, og
B = den enkelte aktie nominelle værdi før ændringen.
Hvis det justerede antal aktier ikke er et helt tal, skal der afrundes nedad til det nærmeste hele tal. |
The exercise price for each non-exercised warrant shall be multiplied by the factor:
a = __A____ B and the number of non-exercised warrants shall be multiplied by the factor:
1 a
where:
A = nominal value of each share after the change, and
B = nominal value of each share before the change.
If the adjusted number of shares does not amount to a whole number, the number shall be rounded down to the nearest whole number. |
||
6.7. | Udbetaling af udbytte: | Payment of dividend: | |
Hvis det besluttes at udbetale udbytte, skal den del af udbyttet, der overstiger 10 % af egenkapitalen, medføre en justering af udnyttelsesprisen efter denne formel: | If it is decided to pay dividends, the part of the dividends exceeding 10 per cent of the equity capital shall lead to adjustment of the exercise price according to the following formula: | ||
E2 = E1 - U – Umax A hvor:
E2 = den justerede udnyttelsespris
E1 = den oprindelige udnyttelsespris
U = det udbetalte udbytte
Umax = 10 % af egenkapitalen, og
A = det samlede antal aktier i Selskabet. |
E2 = E1 - U – Umax A where:
E2 = the adjusted exercise price
E1 = the original exercise price
U = dividends paid out
Umax = 10 per cent of the equity capital, and
A = total number of shares in the Company. |
6.9. | Likvidation: | Liquidation: | |
Hvis Selskabet bliver likvideret, fremskyndes et evt. optjeningstidspunkt for alle uudnyttede warrants, således at Warrantindehaveren kan udnytte warrants i en ekstraordinær udnyttelsesperiode umiddelbart før den pågældende transaktion finder sted. | Should the Company be liquidated, the vesting time, if any, for all non-exercised warrants shall be changed so that the Warrantholder may exercise his/her warrants in an extraordinary exercise period immediately preceding the relevant transaction. | ||
6.10. | Fusion og spaltning: | Merger and split: | |
Hvis Selskabet indgår i en fusion som det fortsættende selskab, bliver warrants ikke påvirket, medmindre der i forbindelse med fusionen sker en kapitalforhøjelse til en anden kurs end markedskursen, idet warrants i så fald justeres i henhold til punkt 6.5. | If the Company merges as the continuing company, warrants shall remain unaffected unless, in connection with the merger, the capital is increased at a price other than the market price and in that case warrants shall be adjusted in accordance with clause 6.5. | ||
Hvis Selskabet fusionerer som det ophørende selskab eller bliver spaltet, kan det fortsættende selskabs bestyrelse vælge én af disse muligheder: | If the Company merges as the terminating company or is split, the continuing company's board of directors may elect one of the following possibilities: |
a) | Warrantindehaveren kan umiddelbart inden fusionen/spaltningen udnytte alle ikke udnyttede warrants, der ikke er bortfaldet (inklusive warrants der endnu ikke er optjent), eller | a) | The Warrantholder may exercise all non-exercised warrants that are not declared null and void (inclusive of warrants not yet vested) immediately before the merger/split, or | ||
b) | warrants erstattes af nye aktie/aktieinstrumenter i de(t) fortsættende selskab(er) af tilsvarende økonomisk værdi før skat. Ved spaltning kan de fortsættende selskaber selv bestemme, i hvilke(t) selskab(er) Warrantindehaverne skal modtage de nye aktie/aktieinstrumenter. | b) | new share instruments in the continuing company/companies of a corresponding financial pre-tax value shall replace the warrants. On split the continuing companies may decide in which company/companies the Warrantholders shall receive the new share instruments. |
a) | Warrantindehaveren kan umiddelbart inden salget/aktieom-bytningen udnytte alle ikke-udnyttede warrants, der ikke er bortfaldet (inklusive warrants der endnu ikke er optjent). Herudover indtræder der en pligt, hvorefter Warrantindehaverne skal sælge de tegnede aktier på samme vilkår som de øvrige aktionærer (ved salg). | a) | The Warrantholder may exercise all non-exercised warrants that are not declared null and void (inclusive of warrants not yet vested) immediately before the sale/swap of shares. Furthermore, the Warrantholder shall undertake an obligation to sell the subscribed shares on the same conditions as the other shareholders (when selling) | ||
b) | Tildelte warrants erstattes af aktieinstrumenter i det erhvervende selskab af tilsvarende økonomisk værdi før skat. | b) | Share instruments in the acquiring company of a corresponding pre-tax value shall replace the granted warrants. | ||
c) | Tildelte warrants fortsætter uændret. | a) Granted warrants continue unchanged. |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated October 22, 2020 (except for the stock split and the bonus share issuance of the Company’s ordinary shares as described in Note 21, as to which the date is January 4, 2021), with respect to the financial statements of Evaxion Biotech A/S for the years ended December 31, 2019 and 2018 and as of January 1, 2018, in Amendment No. 1 to the Registration Statement (Form F-1 No. 333-251982) and related Prospectus of Evaxion Biotech A/S for the registration of its ordinary shares.
/s/ EY Godkendt Revisionspartnerselskab
Copenhagen, Denmark
January 19, 2021