Company Announcement  
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
COPENHAGEN, Denmark, May 9, 2023 – Bavarian Nordic A/S (OMX: BAVA) announced today its interim financial results and business
progress for the first three months of 2023.  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: “We are pleased to report strong results from the first quarter,  
driven by the continued deliveries of mpox vaccines to countries worldwide combined with a strong performance in our travel vaccine  
business. The major highlight for the quarter was the announcement of the acquisition of the travel vaccine portfolio from Emergent  
BioSolutions. This transaction will expand our portfolio of both marketed and pipeline products, broaden our R&D, manufacturing and  
commercial capabilities, and not least strengthens our workforce with nearly 300 employees whom we are pleased to welcome to Bavarian  
Nordic on our journey to become one of the world’s largest pure play vaccine companies.”  
Financial highlights from the first quarter  
Revenue for the first quarter was DKK 1,252 million and comprised of DKK 848 million from sale of  
JYNNEOS®/IMVANEX®/IMVAMUNE® mpox/smallpox vaccine, DKK 243 million from sale of Rabipur®/RabAvert®, DKK 87 million from  
sale of Encepur®, DKK 43 million from sale of third-party products, and DKK 31 million in other revenue.  
The operating result (EBITDA) was a profit of DKK 481 million.  
Cash and cash equivalents at end of the period was DKK 2,971 million, including proceeds from capital raise in February.  
Financial guidance for the full year is maintained at revenue of approximately DKK 6,000 million and EBITDA of approximately DKK  
2,200 million, excluding the financial impact from the acquisition of the travel vaccine portfolio from Emergent BioSolutions,  
which is pending final closing, expected to occur in the second quarter of 2023.  
DKK  
Q1  
Q1  
2023  
million  
Revenue  
EBITDA  
2023  
2022  
Guidance  
1,252  
481  
320  
~6,000  
~2,200  
(94)  
Other highlights  
In February, Bavarian Nordic announced the acquisition of a portfolio of travel vaccines from Emergent BioSolutions, which  
includes two marketed vaccines for the prevention of cholera and typhoid and a Phase 3 vaccine candidate for the prevention of  
chikungunya. As part of the acquisition, Bavarian Nordic will also take over a manufacturing facility in Switzerland, an R&D facility  
in USA and a smaller specialty sales force in both EU and the US. The total acquisition price is up to USD 380 million including an  
upfront payment of USD 270 million and conditional milestone payments of up to USD 110 million. The acquisition is expected to  
close in the second quarter of 2023 and the process is progressing as planned. All statutory approvals, including antitrust, have  
been secured and only closing conditions between the parties remain outstanding.  
In February, Bavarian Nordic completed a private placement of ~7 million new shares, raising gross proceeds of DKK 1,642 million.  
The proceeds will be used together with the Company’s existing cash for the payment to Emergent BioSolutions upon closing of the  
transaction.  
Following the annual general meeting in March, Luc Debruyne, former President Global Vaccines at GSK, was elected as new chair  
of the board, succeeding Gerard van Odijk, who had served as member of the board since 2008 and as chair since 2014. In addition  
to Luc Debruyne, Heidi Hunter and Johan van Hoof were also elected as new members of the board.  
Events after the reporting date  
In April, Bavarian Nordic announced the completion of accrual of cases for the primary efficacy analysis in the Phase 3 clinical trial  
of MVA-BN® RSV, the Company’s investigational vaccine for the prevention of respiratory syncytial virus (RSV) in adults ≥60 years of  
age. Topline results from the study are expected around mid-2023.  
Conference call and webcast  
The management of Bavarian Nordic will host an investor/analyst call today at 2 pm CEST (8 am EDT) to present the interim results followed  
by a Q&A session. A listen-only version of the call and presentation slides can be accessed via https://bit.ly/41wdM0C. To join the Q&A  
session, please register in advance via. https://bit.ly/3MMZx3e.  
Contacts  
Europe: Rolf Sass Sørensen, Vice President Investor Relations, Tel: +45 61 77 47 43  
US: Graham Morrell, Paddock Circle Advisors, graham@paddockcircle.com, Tel: +1 781 686 9600  
Page 1 of 21  
Bavarian Nordic A/S  
Philip Heymans Alle 3  
DK-2900 Hellerup  
Tel. +45 33 26 83 83  
www.bavarian-nordic.com  
CVR-no. 16 27 11 87  
LEI Code: 2138006JCDVYIN6INP51  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Company Announcement no. 17 / 2023  
Page 2 of 21  
About Bavarian Nordic  
Bavarian Nordic is a fully integrated vaccines company focused on the research and development, manufacturing and commercialization of  
life-saving vaccines. We are a global leader in smallpox and mpox vaccines, which have been developed through our long-standing  
partnership with the U.S. Government to enhance the public health preparedness and have a strong portfolio of vaccines for travelers and  
endemic diseases. Using our live virus vaccine platform technology, MVA-BN® and in-licensed technologies, we have created a diverse  
portfolio of proprietary and partnered product candidates designed to save and improve lives by unlocking the power of the immune system.  
For more information visit www.bavarian-nordic.com.  
Forward-looking statements  
This announcement includes forward-looking statements that involve risks, uncertainties and other factors, many of which are outside of our  
control, that could cause actual results to differ materially from the results discussed in the forward-looking statements. Forward-looking  
statements include statements concerning our plans, objectives, goals, future events, performance and/or other information that is not  
historical information. All such forward-looking statements are expressly qualified by these cautionary statements and any other cautionary  
statements which may accompany the forward-looking statements. We undertake no obligation to publicly update or revise forward-looking  
statements to reflect subsequent events or circumstances after the date made, except as required by law.  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 3 of 21  
Management’s Review  
Consolidated Key Figures (unaudited)  
DKK thousand  
1/1 - 31/3 2023  
1/1 - 31/3 2022  
1/1-31/12 2022  
Income statements  
Revenue  
1,252,053  
428,397  
65,630  
320,056  
292,183  
37,388  
3,150,793  
1,449,531  
212,932  
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
298,018  
90,253  
104,799  
77,786  
1,183,092  
376,023  
Income before interest and taxes (EBIT)  
Financial items, net  
369,755  
6,725  
(192,100)  
(78,519)  
(270,619)  
(271,943)  
(70,785)  
(260,826)  
(331,611)  
(347,382)  
Income before company tax  
Net profit for the period  
376,480  
376,367  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
8,057,716  
2,971,164  
2,151,977  
13,180,857  
9,120,901  
2,270,687  
1,789,268  
7,552,124  
3,447,069  
992,356  
7,906,666  
2,845,166  
1,639,414  
12,391,246  
7,149,987  
2,953,919  
2,287,340  
11,991,549  
7,125,298  
2,834,985  
2,031,266  
Equity  
Non-current liabilities  
Current liabilities  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
- Investment in intangible assets  
- Investment in property, plant and equipment  
- Net investment in securities  
(214,695)  
330,892  
(211,837)  
(31,026)  
589,594  
584,247  
23,796  
(290,909)  
(148,571)  
(150,018)  
16,826  
220,053  
(877,405)  
(1,020,331)  
(361,244)  
673,630  
Cash flow from financing activities  
75,389  
635,820  
Financial Ratios1)  
EBITDA  
481,496  
5.1  
(93,696)  
(3.9)  
101.1  
326  
328,465  
(4.9)  
101.1  
213  
Earnings (basic) per share of DKK 10  
Net asset value per share  
117.1  
197  
Share price at period-end  
Share price/Net asset value per share  
Number of outstanding shares at period-end (thousand)  
Equity share  
1.7  
3.2  
2.1  
77,873  
69%  
70,473  
59%  
70,735  
58%  
Number of employees, converted to full-time, at period-end  
1,040  
830  
975  
1) Earnings per share (EPS) is calculated in accordance with IAS 33 "Earning per share". Other financial ratios have been calculated in accordance with  
the guidelines from the Danish Society of Financial Analysts.  
Reconciliation of EBITDA  
Income before interest and tax (EBIT)  
Depreciation and amortization  
EBITDA  
369,755  
111,741  
481,496  
(192,100)  
98,404  
(70,785)  
399,250  
328,465  
(93,696)  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 4 of 21  
Sales performance  
Our products  
Third-party products  
PRODUCT  
JYNNEOS®  
Rabipur®  
Encepur®  
Mvabea®  
INDICATION  
Mpox and Smallpox  
Rabies  
MARKETS  
PRODUCT  
IXIARO®  
INDICATION  
MARKETS  
1
2
Sold to governments  
Global (20 countries)  
Japanese encephalitis  
Cholera  
Germany and Switzerland  
Germany and Switzerland  
Germany  
DUKORAL®  
HEPLISAV-B®  
Tick-borne encephalitis (TBE) EU (12 countries)  
Hepatitis-B  
3
Ebola  
Licensed to Janssen  
Third-party products marketed and distributed in selected markets by  
Bavarian Nordic.  
1 Also marketed as IMVAMUNE® and IMVANEX®.  
2 Also marketed as RabAvert®.  
3 Licensed to Janssen as part of a prime-boost vaccine regimen which has  
been approved in the EU. Janssen has made the vaccine available for high-  
risk areas in West Africa.  
Q1 revenues  
mDKK  
Q1 2023 Q1 2022 Growth  
Third-party products  
JYNNEOS/IMVANEX/IMVAMUNE  
Rabipur/RabAvert  
Encepur  
848  
243  
87  
-
117  
69  
-
108%  
26%  
Revenue from sale of third-party products in the first quarter was  
DKK 43 million (DKK 14 million).  
Other revenue  
Revenue from contract work in the first quarter was DKK 31  
million (DKK 120 million), mainly stemming from ongoing  
contracts with the U.S. government.  
Third-party products  
Other revenue  
Total  
43  
14  
207%  
-74%  
291%  
31  
120  
320  
1,252  
Comparative figures for 2022 are shown in brackets. Where  
market shares are mentioned, these are measured by value.  
JYNNEOS/IMVANEX/IMVAMUNE  
Revenue from sale of JYNNEOS/IMVANEX/IMVAMUNE in the first  
quarter was DKK 848 million (DKK 0 million) and includes revenue  
from ongoing contracts with the US government as well as  
contracts entered in 2022 with various other governments and  
organizations in response to the global mpox outbreak.  
Rabipur/RabAvert  
The Rabipur/RabAvert business continued the strong growth  
trajectory from 2022 and delivered revenue amounting to DKK  
243 million (DKK 117 million) for the first quarter. The 108%  
growth in revenue versus the prior year was driven by continued  
and significant market growth in the two largest markets, US and  
Germany combined with strong brand performance in these  
markets.  
The US market grew by 40% versus the prior year and RabAvert now  
has a market share of approximately 69%, which is 5pp higher  
compared to prior year.  
The German market grew by 211%, reaching the pre COVID level  
for the quarter. Rabipur achieved a market share of 95%.  
Encepur  
Also, the Encepur business delivered strong growth with revenue  
amounting to DKK 87 million (DKK 69 million) for the first  
quarter, i.e. an increase of 26% versus prior year.  
The Germany market grew by 33% versus prior year. Encepur  
market share was 25%, 4pp below prior year, but improved  
compared to the fourth quarter 2022, that was impacted by a  
temporary stock-out situation.  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 5 of 21  
Other matters  
Acquisition of travel vaccines from Emergent BioSolutions  
In February, we announced the acquisition of a portfolio of travel  
vaccines from Emergent BioSolutions for a total price of up to  
USD 380 million including an upfront payment of USD 270 million  
and conditional milestone payments of up to USD 110 million.  
New chair and members of the board  
Following the annual general meeting in March, Luc Debruyne,  
former President Global Vaccines at GSK, was elected as new  
chair of the board, succeeding Gerard van Odijk, who has served  
as member of the board since 2008 and as chair since 2014. In  
addition to Luc Debruyne, Heidi Hunter and Johan van Hoof were  
also elected as new members of the board.  
The acquisition includes two marketed vaccines for the  
prevention of cholera and typhoid and a Phase 3 vaccine  
candidate for the prevention of chikungunya, an emerging  
disease for which no vaccines are currently available.  
As part of the acquisition, we will also take over a manufacturing  
facility in Switzerland, an R&D facility in USA and a smaller  
specialty sales force in both EU and the US.  
After constitution of the board and its subcommittees, the board  
composition is as follows:  
Member  
FRAC  
NC  
STI  
Luc Debruyne, chair  
C
M
M
The acquisition is expected to close in the second quarter of 2023  
and the process is progressing as planned. All statutory approvals,  
including antitrust, have been secured and only closing conditions  
between the parties remain outstanding.  
Anders G. Pedersen, deputy chair  
Peter Kürstein  
M
M
M
M
M
Frank Verwiel  
M
Anne Louise Eberhard  
C
Developments in share capital  
Heidi Hunter  
C
By December 31, 2022, Bavarian Nordic’s share capital was DKK  
707,353,760, comprising 70,735,376 shares of a nominal value of  
DKK 10 each.  
Johan van Hoof  
M
M
Linette M. Andersen, employee-elected  
Thomas A. Bennekov, employee-elected  
Anja Gjøl, employee-elected  
Karen M. Jensen, employee-elected  
In February 2023, Bavarian Nordic completed a private placement  
of 7,046,839 new shares, raising gross proceeds of DKK 1,642  
million. The proceeds will be used together with the Company’s  
existing cash for the payment to Emergent BioSolutions upon  
closing of the transaction.  
FRAC: Finance, Risk and Audit Committee  
NC: Nomination and Compensation Committee  
STI; Science, Technology and Investment Committee  
M: Member, C: Chair  
In March 2023, additional 90,846 new shares were issued as a  
consequence of employees’ exercise of warrants, raising gross  
proceeds of DKK 13.4 million.  
By March 31, 2023, the share capital was DKK 778,730,610,  
comprising 77,873,061 shares of a nominal value of DKK 10 each.  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 6 of 21  
Research and development  
medical need or may demonstrate substantial improvement over  
available therapy.  
Our pipeline  
Our pipeline includes two vaccine candidates in Phase 3  
development, both with topline results anticipated around mid-  
year 2023 (RSV and COVID-19). Pending final closing of the  
transaction, the acquisition of the travel health business from  
Emergent BioSolutions will add a third vaccine in Phase 3  
development (Chikungunya) with expected topline results in the  
second half of 2023.  
COVID-19  
ABNCoV2 is a VLP-based vaccine candidate in development as a  
universal booster vaccine for COVID-19. The goal is to create a  
longer-lasting vaccine protection with broader efficacy that  
obviates the need for continuously adapting to new variants of  
the SARS-CoV-2 virus. The vaccine candidate was licensed from  
AdaptVac.  
PRODUCT CANDIDATE  
INDICATION  
STATUS / MILESTONE  
In September 2022, we initiated a double-blind, controlled Phase  
3 clinical trial of ABNCoV2 in participants who either previously  
completed primary vaccination or have already received one  
booster dose of a licensed COVID-19 vaccine. One cohort is  
randomized to receive either a single 100 µg dose of ABNCoV2, or  
a single 30 µg adult booster dose of Comirnaty (Denmark and  
Belgium sites). A second cohort is evaluating the safety and  
tolerability of a single 100 µg dose of ABNCoV2 (US sites).  
MVA-BN RSV  
ABNCoV2  
RSV  
Phase 3 ongoing  
Phase 3 ongoing  
Phase 1 completed  
Phase 1 ongoing  
COVID-19  
Equine encephalitis  
Cancer  
MVA-BN WEV  
TAEK-VAC  
RSV  
MVA-BN RSV is being developed for prevention of respiratory  
syncytial virus (RSV) in older adults. The vaccine candidate is  
based on our proprietary vaccine platform technology, MVA-BN®,  
and incorporates five RSV antigens to stimulate a broad immune  
response against both RSV subtypes (A and B).  
The primary endpoint of the trial is to assess non-inferiority of  
ABNCoV2 compared to Comirnaty® in terms of neutralizing  
antibodies against the SARS-CoV-2 (Wuhan wild type). Other  
variants of concern will also be assessed as secondary endpoints.  
The study completed enrollment of more than 4,200 participants  
in March of 2023 and Initial results are expected around mid-  
2023.  
In April 2022, we initiated a global, randomized, double-blind  
Phase 3 clinical study (VANIR) of MVA-BN RSV in adults ≥60 years  
of age. The primary objective of the study will assess the  
efficacy of the vaccine candidate against lower-respiratory tract  
disease (LTRD) caused by RSV compared to placebo. The study  
has enrolled more than 20,000 participants and in April 2023, we  
announced that enough cases had been accrued to complete the  
primary efficacy analysis, which is expected around mid-2023.  
Previous results from a Phase 2 clinical trial of ABNCoV2 have  
confirmed the vaccine candidate’s ability to boost neutralizing  
antibodies to levels reported to be highly efficacious against  
SARS-CoV-2, both when used for primary vaccination and when  
used as a booster in participants previously vaccinated with  
mRNA- or adenovirus-based vaccines.  
Our partner for the development and commercialization of MVA-  
BN RSV in China and selected Asian markets, Nuance Pharma has  
received approval of its Investigational New Drug (IND)  
application in China and is planning to initiate a Phase 3 trial of  
MVA-BN RSV in China in the second half of 2023, in extension of  
the global trial.  
The Phase 3 development of ABNCoV2 is largely funded through  
an agreement with the Danish State.  
Mpox / smallpox  
Previously in a human challenge trial, MVA-BN RSV was shown to  
significantly reduce the viral load in volunteers challenged with  
RSV compared to placebo and recorded a vaccine efficacy of up  
to 88.5% when active RSV infection was confirmed by cell  
culture1.  
JYNNEOS/IMVAMUNE/IMVANEX (MVA-BN) is licensed in the US,  
Canada and EU for the prevention of mpox and smallpox in adults  
≥18 years of age. During the mpox outbreak in 2022, an  
emergency use authorization was issued by the FDA, allowing for  
the use of the vaccine in younger populations.  
Results from a previous Phase 2 clinical trial in 421 participants  
≥55 years of age also demonstrated that MVA-BN RSV induced  
both broad and durable antibody and T-cell responses against  
RSV, as well as mucosal immune responses that may be important  
for protection against RSV. Immune responses were rapidly and  
significantly increased in participants who were revaccinated  
after one year, notably in participants with the weakest  
immunity prior to the booster vaccination2.  
An NIH-sponsored Phase 2 clinical study was initiated in March  
2023 to evaluate the safety and immune responses in adolescents  
12-17 years of age after vaccination with JYNNEOS, compared to  
immune responses in adults ≥18 years of age. Results from this  
study could help MVA-BN gain full approval for adolescents.  
Equine encephalitis  
MVA-BN WEV is a multi-valent vaccine candidate developed under  
contracts with the US government to address the unmet medical  
need for a vaccine against western, eastern and Venezuelan  
equine encephalitis viruses, which are rare, but potentially  
deadly viruses transmitted to humans by mosquitos.  
Clinical trials to-date have furthermore shown MVA-BN RSV to  
have a favorable safety profile as previously observed for MVA-BN  
or other recombinant MVA-BN based vaccines.  
MVA-BN RSV has received Breakthrough Therapy Designation from  
the U.S. Food and Drug Administration (FDA) and PRIME  
designation from the European Medicines Agency (EMA) in 2022.  
These designations are designed to facilitate the development or  
expedite review of medicines that either target an unmet  
The first contract valued up to USD 36 million was awarded by  
the U.S. Department of Defense (DoD) in 2018 and included the  
demonstration of protective efficacy in animals and a Phase 1  
first-in-human trial of MVA-BN WEV. Results from this trial were  
reported in 2020, showing that the vaccine was well tolerated  
1
2 Jordan E. et al. 2010. J. Infect, Dis. 28:223(6). 1062-1072  
Company Announcement no. 17 / 2023  
https://www.medrxiv.org/content/10.1101/2022.12.02.22283030v1.full.p  
df  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 7 of 21  
and immunogenic across all dose groups. Neutralizing antibody  
responses were observed against Venezuelan equine encephalitis  
virus in all dose groups, with peak levels reached after the  
second vaccination. Recent data has confirmed neutralizing  
antibody responses also against western and eastern equine  
encephalitis viruses that were durable throughout the six-months  
follow up period.  
In December 2022, we entered a new agreement valued up to  
USD 83 million with DoD for the advanced development of MVA-  
BN WEV. The base agreement of USD 55 million has been secured  
for the period 2023-2026 and covers the costs for a clinical Phase  
2 dose finding study of MVA-BN WEV, further non-clinical studies,  
process development and manufacturing of clinical trial material.  
Furthermore, the agreement includes options valued at USD 28  
million to support Phase 3 preparations.  
Immuno-oncology  
TAEK-VAC, a tumor antibody enhanced therapeutic vaccine, is a  
novel immuno-oncology candidate employing the MVA-BN  
technology.  
A Phase 1 open label trial of intravenous administration of the  
vaccine candidate in patients with advanced HER2 and brachyury-  
expressing cancers is ongoing and is currently enrolling patients  
into two cohorts with either chordoma (TAEK-VAC given as  
monotherapy) or HER2-positive breast cancer (TAEK-VAC in  
combination treatment with trastuzumab). Once safety of the  
combination treatment has been established in the second  
cohort, two further combination treatment cohorts will be  
opened for recruitment.  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 8 of 21  
Financial review  
Financial statements for the period January 1 – March 31, 2023  
are un-audited. Comparison figures for the same period 2022 are  
stated in brackets.  
Financial items  
Financial items totaled a net income of DKK 7 million (net  
expense of DKK 79 million) and consisted of interest income of  
DKK 3 million (DKK 0 million), net gains on derivative financial  
instruments DKK 4 million (DKK 0 million), financial income from  
securities of DKK 6 million (DKK 4 million), and net foreign  
exchange rate gains of DKK 1 million (DKK 8 million) due to  
increase in USD exchange rate. The fair value adjustment on the  
bond portfolio amounted to income of DKK 28 million (expense of  
DKK 63m) due to positive interest rate development in the  
period. This is partly offset by interest expense on debt of DKK 6  
million (DKK 5 million) and net value adjustment of deferred  
consideration of DKK 29 million (DKK 21 million) from the  
acquisition of Encepur and Rabipur/RabAvert and ABNCoV2.  
Revenue  
Revenue for the period was DKK 1,252 million (DKK 320 million).  
Revenue was composed of DKK 330 million (DKK 186 million) from  
sales of Rabipur/RabAvert and Encepur, DKK 848 million (DKK 0  
million) from sale of MVA-BN smallpox/mpox vaccine, DKK 43  
million (DKK 14 million) from sale of third-party products  
(DUKORAL, IXIARO and HEPLISAV-B), and finally DKK 31 million  
(DKK 7 million) from contract work. Milestone payments of DKK  
83 million received in 2022 related to the RSV partner agreement  
with Nuance Pharma. Other product sale for 2022 included DKK  
30 million from sale of Mvabea (Ebola) to Janssen.  
The net value adjustment of deferred consideration DKK 29  
million (DKK 21 million) consists of three components;  
Adjustment of deferred consideration due to change in estimated  
timing of payments of DKK 1 million expense (income of DKK 7  
million), currency adjustments of DKK 4 million expense (expense  
of DKK 1 million) and unwinding3 of the discounting effect related  
to deferred consideration of DKK 24 million (DKK 28 million), see  
note 6 and 7.  
Production costs  
Production costs totaled DKK 428 million (DKK 292 million). Costs  
related directly to revenue amounted to DKK 293 million (DKK  
114 million), of which cost of goods sold totaled DKK 268 million  
(DKK 112 million). Contract costs totaled DKK 25 million (DKK 2  
million). Amortization of product rights related to  
Rabipur/RabAvert and Encepur was recognized as part of the  
production costs with a total of DKK 68 million (DKK 68 million).  
Other production costs totaled DKK 67 million (DKK 110 million).  
During the first eight months of 2022 the bulk manufacturing  
facility was shut down due to the expansion of the facility for  
future production of Rabipur/RabAvert and Encepur. The  
shutdown resulted in a limited absorption of indirect production  
costs.  
Income before company tax was a gain of DKK 376 million (loss of  
DKK 271 million).  
Tax  
Tax on income was DKK 0 million (DKK 1 million related to taxes  
in subsidiaries). The effective tax rate is close to 0% for the  
Group as no tax has been recognized for the parent company due  
to substantial non-recognized tax asset which can be utilized to  
zero out the tax.  
Deferred tax asset on the balance sheet remains at DKK 0 million.  
The Company retains the right to use the tax losses carried  
forward that was written down in prior year, see note 13 in the  
Annual Report for 2022.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 66 million (DKK 37  
million) split between costs for distribution of products of DKK 15  
million (DKK 3 million) and costs for running the commercial  
organization and activities of DKK 51 million (DKK 34 million).  
Research and development costs  
Research and development costs totaled DKK 298 million (DKK  
105 million). The increase compared to 2022 relates to RSV spend  
for the ongoing Phase 3 study. The amount excludes R&D costs of  
DKK 25 million (DKK 2 million) recognized as production costs,  
see note 5. Research and development costs of DKK 173 million  
(DKK 111 million) related to ABNCoV2 were capitalized during the  
period.  
Net profit  
For the first three months of 2023, Bavarian Nordic reported a  
net gain of DKK 376 million (net loss of DKK 272 million).  
Product rights  
Product rights recognized in the balance sheet totaled DKK 4,572  
million (DKK 4,640 million as of December 31, 2022) and relates  
to Rabipur/RabAvert and Encepur.  
Administrative costs  
Administrative costs totaled DKK 90 million (DKK 78 million). The  
increase is mainly driven by an increased activity level, a larger  
organization and project cost related to the ongoing acquisition  
from Emergent BioSolutions.  
Acquired rights and development in progress  
Acquired rights and development in progress relates to the  
development of ABNCoV2 and stood at DKK 1,186 million (DKK  
1,013 million as of December 31, 2022). The asset includes the  
upfront payment to AdaptVac of DKK 30 million, the net present  
value of probable future sales/development milestones DKK 596  
million and capitalization of development costs for running the  
completed Phase 2 study and the running Phase 3 study, DKK 560  
million. For further description of the asset and the accounting  
policy see note 15 in the Annual Report for 2022.  
EBIT/EBITDA  
Income before interest and tax (EBIT) was a gain of DKK 370  
million, compared to a loss of DKK 192 million in the first three  
months of 2022.  
EBITDA was a profit of DKK 481 million (loss of DKK 94 million).  
Amortization of product rights related to Rabipur/RabAvert and  
Encepur amounted to DKK 68 million (DKK 68 million) whereas  
depreciation on other fixed assets amounted to DKK 44 million  
(DKK 30 million).  
The Group has secured significant financing for the ABNCoV2  
development program through the funding obtained from the  
Danish Ministry of Health. Under the agreement, the Company is  
entitled to payments of up to DKK 800 million, which are  
contingent upon reaching a number of predefined milestones  
under the development project. All payments are potentially  
subject to repayment, however only upon successful obtainment  
3
The deferred consideration for product rights is measured at net present  
due is recognized in the income statement as a financial expense over the  
period until expected payment date using the effective interest method.  
value and the difference between the net present value and the amounts  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 9 of 21  
proceeds from the capital increase amounted to DKK 1,600  
of marketing authorization and upon reaching certain annual  
levels of doses sold. As per March 31, 2023, the upfront payment  
of DKK 80 million and further milestones amounting to DKK 560  
million, in total DKK 640 million, have been received and  
recognized as ‘Prepayment and loan from Government’. The last  
milestone payment of DKK 160 million was invoiced end April, but  
not yet received.  
million.  
Deferred consideration  
Deferred consideration to GlaxoSmithKline for purchase of  
product rights amounted to DKK 2,044 million, whereas deferred  
consideration to AdaptVac related to potential future  
development and sales milestones and tiered royalties amounted  
to DKK 597 million as per March 31, 2023.  
Prepayments  
Scale-up activities to prepare for future production of drug  
substance for commercial launch of ABNCoV2 is taking place at  
the CMO who also produced the Phase 3 clinical trial materials.  
Costs related to the scale-up activities are recognized as  
prepayments and will be recognized as inventory in concurrence  
with future purchase of products from the CMO. As per March 31,  
2023, DKK 212 million (DKK 193 million as of December 31, 2022)  
has been recognized as non-current prepayments.  
Debt to credit institutions  
As of March 31, 2023, debt to credit institutions amounted to DKK  
18 million and consist of a mortgage loan. The repo position  
amounting to DKK 1,104 million as of December 31, 2022 has  
been settled following the capital increase in February 2023.  
Significant risks and uncertainties  
As part of the scale-up activity future commercial batches have  
been produced. Since the ABNCoV2 product is not yet approved  
the costs for this production, DKK 136 million (DKK 132 million as  
of December 31, 2022), have been recognized as current  
prepayments. Will be reclassified to inventory once product  
approval is obtained.  
Bavarian Nordic faces a number of risks and uncertainties,  
common for the biotech/pharma industry. These relate to  
operations, research and development, manufacturing,  
commercial and financial activities. For further information  
about risks and uncertainties which Bavarian Nordic faces, refer  
to page 40-43 “Risk Management” in the 2022 Annual Report.  
Part of the technology transfer of the production and packaging  
activities for Encepur and Rabipur/RabAvert takes place at CMO's  
(filling of Encepur, labelling, and packing). Costs related to the  
technology transfer activities are recognized as prepayments  
when costs incur and then recognized as inventory in concurrence  
with purchase of production services from the CMO's. As per  
March 31, 2023, DKK 7 million (DKK 15 million as of December 31,  
2022) has been recognized as non-current prepayments.  
Outlook for 2023  
Bavarian Nordic maintains the financial guidance for 2023 with  
expected revenue of approximately DKK 6,000 million and an  
EBITDA of approximately DKK 2,200 million.  
The guidance does not include financial impact from the  
acquisition of the travel vaccine portfolio from Emergent  
BioSolutions. The transaction is expected to close during the  
second quarter of 2023. Pending closing, an updated and fully  
consolidated financial guidance is expected to be issued at the  
latest in connection with the announcement of the 2023 half-year  
financial report in August 2023.  
Securities, cash and cash equivalents  
Securities, cash and cash equivalents were DKK 2,971 million as  
of March 31, 2023, and no repo pledged securities included (DKK  
2,845 million as of December 31, 2022, including repo pledged  
securities of DKK 1,104 million). The net cash position amounts to  
DKK 2,971 million (DKK 1,741 million as of December 31, 2022).  
The financial expectations are based on, among others, revenue  
from confirmed smallpox/mpox vaccine orders totaling  
approximately DKK 4,400 million. Revenue from the rabies and  
TBE vaccine businesses is expected to grow compared to 2022  
with more markets expected to return to pre-COVID levels. Other  
income includes among others expected milestone payments  
totaling DKK 195 million from Nuance Pharma, which will be  
triggered by the initiation of Phase 1 and Phase 3 clinical trials of  
the RSV vaccine in China.  
Cash flow  
Cash flow generated by operating activities was negative by DKK  
215 million (positive by DKK 24 million). Working capital  
worsened by DKK 698 million (improved DKK 108 million) due to  
inventory build-up and increased trade receivable position  
compared to December 31, 2022. Cash flow from investment  
activities was positive by DKK 331 million, including DKK 590 in  
net proceed from sale of securities (negative by DKK 291 million,  
including DKK 17 million in net proceed from sale of securities).  
Adjusted for sale of securities the investments amounted to DKK  
259 million mainly related to capitalization of the development  
project cost for the COVID-19. Cash flow from financing activities  
was a contribution of DKK 584 million (DKK 75 million), primarily  
from capital increase (DKK 1,600 million in net proceeds) and  
funding received from the Danish Ministry of Health (DKK 80  
million), partly offset by repayment of repo position (DDKK 1,104  
million). The net change in cash and cash equivalents was  
positive by DKK 700 million (negative by DKK 192 million).  
Research and development costs are expected to amount to  
approximately DKK 1,900 million, including non-capitalized costs  
of approximately DKK 1,600 million of which the RSV project  
accounts for approximately DKK 1,000 million and capitalized  
costs of approximately DKK 300 million related to ABNCoV2.  
Net working capital is expected to increase by approximately DKK  
1,500 million due to planned inventory build-up during tech-  
transfer of manufacturing from GSK and due to increased sales.  
The outlook is based on the following assumptions on currency  
exchange rates of DKK 7.00 per 1 USD and DKK 7.45 per 1 EUR.  
Equity  
The Group’s equity as of March 31, 2023, stood at DKK 9,121  
million (DKK 7,150 million as of December 31, 2022). In February  
2023 an accelerated book-building was completed to partly fund  
the ongoing acquisition from Emergent BioSolutions. The net  
Financial calendar 2023  
Half-year report (Q2)  
Nine-month report (Q3)  
August 23, 2023  
November 16, 2023  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 10 of 21  
Financial statements  
Unaudited Condensed Consolidated Income Statements for the Periods Ended March 31, 2023 and 2022 and  
December 31, 2022  
Note  
DKK thousand  
1/1 - 31/3 2023  
1/1 - 31/3 2022  
1/1-31/12 2022  
Revenue  
3
4
1,252,053
428,397
320,056
292,183
3,150,793
1,449,531
Production costs  
Gross profit  
823,656
27,873
1,701,262
Sales and distribution costs  
Research and development costs  
Administrative costs  
65,630
298,018
90,253
37,388
104,799
77,786
212,932
1,183,092
376,023
5
Total operating costs  
453,901
369,755
219,973
1,772,047
(70,785)
Income before interest and tax (EBIT)  
(192,100)
Financial income  
6
7
41,164
34,439
19,522
98,041
78,537
Financial expenses  
339,363
Income before company tax  
376,480
(270,619)
(331,611)
Tax on income for the period  
113
1,324
15,771
Net profit for the period  
376,367
(271,943)
(347,382)
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
5.1
5.1
(3.9)
(3.9)
(4.9)
(4.9)
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Periods Ended March 31,  
2023 and 2022 and December 31, 2022  
DKK thousand  
1/1 - 31/3 2023  
376,367
1/1 - 31/3 2022  
(271,943)
1/1-31/12 2022  
(347,382)
Net profit for the period  
Items that might be reclassified to the income statement:  
Exchange rate adjustments on translating foreign operations  
(1,934)
1,821
7,002
Change in fair value of financial instruments entered into to hedge future  
cash flows  
(35,226)
(37,160)
339,207
1,686
3,507
33,245
40,247
Other comprehensive income after tax  
Total comprehensive income  
(268,436)
(307,135)
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 11 of 21  
Unaudited Condensed Consolidated Statements of Cash Flow for the Periods Ended March 31, 2023 and  
2022 and December 31, 2022  
DKK thousand  
1/1 - 31/3 2023  
376,367
1/1 - 31/3 2022  
(271,943)
1/1-31/12 2022  
(347,382)
Net profit for the period  
Adjustment for non-cash items:  
Financial income  
(58,385)
51,660
113
(19,522)
98,041
1,324
(78,537)
339,363
15,771
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
111,742
16,603
98,403
6,642
399,247
49,284
Changes in inventories  
(285,298)
(266,118)
(146,214)
(123,527)
169,116
62,213
(439,029)
(133,167)
423,407
Changes in receivables  
Changes in current liabilities  
Cash flow from operations (operating activities)  
(199,530)
20,747
228,957
Received financial income  
Paid financial expenses  
Paid company taxes  
7,789
(20,555)
(2,399)
8,301
(4,449)
(803)
18,552
(24,244)
(3,212)
Cash flow from operating activities  
(214,695)
23,796
220,053
Investments in products rights  
-
(211,837)
(31,026)
(15,839)
(10,833)
600,427
3,595
(152,166)
(150,018)
(9,146)
(594,920)
(425,411)
(361,244)
(169,460)
(414,613)
1,088,243
Investments in other intangible assets  
Investments in property, plant and equipment  
Investments in/disposal of financial assets  
Investments in securities  
(17,209)
34,035
Disposal of securities  
Cash flow from investment activities  
330,892
(290,909)
(877,405)
Payment on loans  
(1,104,136)
80,000
(5,405)
13,392
1,641,913
(41,517)
-
(545)
80,000
(4,686)
645
(374,339)
1,003,661
(21,981)
37,918
-
Proceeds from loans  
Repayment of lease liabilities  
Proceeds from warrant programs exercised  
Proceeds from capital increase through private placement  
Cost related to issue of new shares  
Purchase of treasury shares  
-
(25)
-
(111)
(9,328)
Cash flow from financing activities  
Cash flow of the period  
584,247
700,444
75,389
635,820
(21,532)
(191,724)
Cash as of 1 January  
575,407
(4,134)
591,820
1,270
591,820
5,119
Currency adjustments 1 January  
Cash end of period  
1,271,717
401,366
575,407
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 12 of 21  
Unaudited Condensed Consolidated Statements of Financial Position - Assets as of March 31, 2023 and 2022  
and December 31, 2022  
DKK thousand  
Assets  
Note  
31/3 2023  
31/3 2022  
31/12 2022  
Product rights  
4,571,661
1,186,337
13,207
4,844,596
844,763
23,208
4,639,895
1,013,484
14,768
Acquired rights and development in progress  
Software  
Intangible assets in progress  
312,458
168,185
274,490
Intangible assets  
6,083,663
5,880,752
5,942,637
Land and buildings  
619,889
23,288
340,492
9,393
630,138
24,765
Leasehold improvements  
Plant and machinery  
311,458
499,556
225,964
250,381
218,771
722,638
321,745
511,195
196,130
Fixtures and fittings, other plant and equipment  
Assets under construction  
Property, plant and equipment  
Right-of-use assets  
Other receivables  
1,680,155
65,436
9,037
1,541,675
77,388
4,845
1,683,973
67,433
5,086
14  
Prepayments  
219,425
228,462
47,464
207,537
212,623
Financial assets  
52,309
Total non-current assets  
Inventories  
8,057,716
1,203,086
7,552,124
603,570
7,906,666
919,072
8
Trade receivables  
Other receivables  
Prepayments  
9
741,363
42,290
285,396
36,162
67,228
523,145
43,263
10  
165,238
153,934
Receivables  
948,891
388,786
720,342
Securities  
15, 16  
1,699,447
1,271,717
3,045,703
401,366
2,269,759
575,407
Cash and cash equivalents  
Securities, cash and cash equivalents  
Total current assets  
2,971,164
5,123,141
3,447,069
4,439,425
2,845,166
4,484,580
Total assets  
13,180,857
11,991,549
12,391,246
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 13 of 21  
Unaudited Condensed Consolidated Statements of Financial Position - Equity and Liabilities as of March 31,  
2023 and 2022 and December 31, 2022  
DKK thousand  
Note  
31/3 2023  
31/3 2022  
31/12 2022  
Equity and liabilities  
Share capital  
778,730
(1,298)
704,729
(871)
707,354
(1,463)
Treasury shares  
Retained earnings  
Other reserves  
8,225,725
117,744
6,323,560
97,880
6,300,575
143,521
Equity  
9,120,901
7,125,298
7,149,987
Deferred consideration for product rights  
Prepayment and loan from Government  
Debt to credit institutions  
1,563,329
646,420
16,532
2,518,740
240,511
18,352
2,324,657
566,420
17,008
11  
14  
Lease liabilities  
44,406
57,382
45,834
Non-current liabilities  
2,270,687
2,834,985
2,953,919
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
1,077,701
1,923
649,493
874,372
22,922
120,415
204,418
3,976
287,436
1,105,583
24,487
-
11, 15  
14  
23,835
-
Prepayment from customers  
Trade payables  
12  
444,834
3,945
605,928
6,337
Company tax  
Other liabilities  
13  
237,031
155,670
257,569
Current liabilities  
1,789,268
4,059,956
13,180,857
2,031,266
4,866,251
11,991,549
2,287,340
5,241,259
12,391,246
Total liabilities  
Total equity and liabilities  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 14 of 21  
Unaudited Condensed Consolidated Statements of Changes in Equity for the Periods March 31, 2023 and  
2022  
Reserves for  
Reserves for  
currency  
adjustment  
fair value of  
financial  
instruments  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
707,354
Equity  
Equity as of January 1, 2023  
(1,463)
6,300,575
(23,557)
31,894
135,184
7,149,987
Comprehensive income for the period  
Net profit  
-
-
-
376,367
-
-
-
376,367
(1,934)
Other comprehensive income  
Exchange rate adjustments on  
translating foreign operations  
Change in fair value of financial  
instruments entered into to hedge  
future cash flows  
-
-
(1,934)
-
-
-
-
-
-
(35,226)
-
(35,226)
Total comprehensive income for the  
period  
-
-
376,367
(1,934)
(35,226)
-
339,207
Transactions with owners  
Share-based payment  
-
-
-
-
-
-
-
-
17,919
(3,403)
17,919
13,392
Warrant program exercised  
Capital increase through private  
placement  
908
15,887
70,468
-
-
-
1,571,445
(41,517)
-
-
-
-
-
-
1,641,913
(41,517)
Cost related to issue of new shares  
Transfer regarding restricted stock  
units  
-
165
2,968
-
-
(3,133)
-
Total transactions with owners  
Equity as of March 31, 2023  
71,376
165
1,548,783
-
-
11,383
1,631,707
778,730
(1,298)
8,225,725
(25,491)
(3,332)
146,567
9,120,901
Reserves for  
fair value of  
financial  
Reserves for  
currency  
adjustment  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
704,684
instruments  
Equity  
Equity as of January 1, 2022  
(1,112)
6,588,908
(30,559)
(1,351)
114,097
7,374,667
Comprehensive income for the period  
Net profit  
-
-
-
(271,943)
-
-
-
(271,943)
1,821
Other comprehensive income  
Exchange rate adjustments on  
translating foreign operations  
Change in fair value of financial  
instruments entered into to hedge  
future cash flows  
-
-
1,821
-
-
-
-
-
-
1,686
-
1,686
Total comprehensive income for the  
period  
-
-
(271,943)
1,821
1,686
-
(268,436)
Transactions with owners  
Share-based payment  
-
45
-
-
-
-
-
785
(25)
-
-
-
-
-
-
18,447
(185)
-
18,447
645
Warrant program exercised  
Cost related to issue of new shares  
Transfer regarding restricted stock  
units  
(25)
-
241
2,503
-
-
(2,744)
-
Total transactions with owners  
Equity as of March 31, 2022  
45
241
6,595
-
-
12,186
19,067
704,729
(871)
6,323,560
(28,738)
335
126,283
7,125,298
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 15 of 21  
Notes  
11. Debt to credit institutions  
12. Prepayment from customers  
13. Other liabilities  
14. Right-of-use assets and lease liabilities  
15. Transferred financial assets that are not derecognized  
16. Financial instruments  
1. Significant accounting policies  
2. Significant accounting estimates, assumptions and  
uncertainties  
3. Revenue  
4. Production costs  
5. Research and development costs  
6. Financial income  
7. Financial expenses  
8. Inventories  
9. Trade receivables  
10. Other receivables  
17. Warrants  
18. Significant changes in contingent liabilities and other  
contractual obligations  
19. Significant events after the balance sheet date  
20. Approval of the unaudited condensed consolidated  
interim financial statements  
1. Significant accounting policies  
The interim financial statements are prepared in accordance with IAS 34, Interim Financial Reporting, as adopted by EU and the additional  
Danish requirements for submission of interim reports for companies listed on Nasdaq Copenhagen. The interim report has not been audited  
or reviewed by the Company’s auditors.  
The interim financial statements are presented in Danish Kroner (DKK), which is considered the primary currency of the Group’s activities  
and the functional currency of the parent company.  
The accounting policies used in the interim financial statements are consistent with those used in the consolidated financial statements for  
2022 and in accordance with the recognition and measurement policies in the International Financial Reporting Standards (IFRS) as adopted  
by EU.  
As of March 31, 2023, the Company has implemented all new or amended accounting standards and interpretations as adopted by the EU and  
applicable for the 2023 financial year. None of the new or amended standards or interpretations are assessed to have significant impact on  
the consolidated financial statements.  
2. Significant accounting estimates, assumptions and uncertainties  
In the preparation of the interim financial statements according to IAS 34, Interim Financial Reporting, as adopted by the EU, Management is  
required to make certain estimates as many financial statement items cannot be reliably measured but must be estimated. Such estimates  
comprise judgments made on the basis of the most recent information available at the reporting date. It may be necessary to change  
previous estimates as a result of changes to the assumptions on which the estimates were based or due to supplementary information,  
additional experience or subsequent events.  
Similarly, the value of assets and liabilities often depends on future events that are somewhat uncertain. In that connection, it is necessary  
to set out e.g. a course of events that reflects Management’s assessment of the most probable course of events.  
Further to the significant accounting estimates, assumptions and uncertainties, which are stated in the Annual Report 2022, the Management  
has not changed significant estimates and judgments regarding recognition and measurement.  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 16 of 21  
DKK thousand  
3. Revenue  
1/1 - 31/3 2023  
1/1 - 31/3 2022  
1/1-31/12 2022  
MVA-BN smallpox vaccine sale  
Rabipur/RabAvert  
Encepur  
847,845  
242,471  
87,070  
43,189  
1,220,575  
-
123  
116,732  
69,345  
44,221  
230,421  
83,048  
6,587  
1,730,472  
879,341  
298,736  
108,496  
3,017,045  
83,048  
Other product sale  
Sale of goods  
Milestone payments  
Contract work  
31,478  
31,478  
50,700  
Sale of services  
89,635  
133,748  
Revenue  
1,252,053  
320,056  
3,150,793  
Total revenue includes:  
Fair value adjustment concerning financial instruments entered into to hedge  
revenue  
-
269  
(7,072)  
4. Production costs  
Cost of goods sold  
268,074  
24,840  
68,234  
67,249  
111,762  
2,158  
644,683  
19,889  
Contract costs  
Amortization product rights  
Other production costs  
68,234  
110,029  
512,024  
272,935  
Production costs  
428,397  
292,183  
1,449,531  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
322,858  
106,957  
1,202,981  
Contract costs recognized as production costs  
(24,840)  
(2,158)  
(19,889)  
Research and development costs  
298,018  
104,799  
1,183,092  
6. Financial income  
Financial income from bank and deposit contracts  
Interest income from financial assets measured at amortized cost  
3,309  
3,309  
149  
149  
26  
26  
Financial income from securities  
6,007  
4,322  
-
19,543  
-
Fair value adjustments on securities  
27,584  
Adjustment of deferred consideration due to change in estimated timing of  
payments  
(737)  
7,274  
54,390  
Net gains on derivative financial instruments at fair value through the income  
statement  
4,183  
818  
-
-
Net foreign exchange gains  
7,777  
4,578  
Financial income  
41,164  
19,522  
78,537  
7. Financial expenses  
Interest expenses on debt  
6,239  
6,239  
4,511  
4,511  
16,640  
16,640  
Interest expenses on financial liabilities measured at amortized cost  
Fair value adjustments on securities  
-
23,985  
4,215  
63,089  
28,236  
514  
190,301  
103,049  
11,597  
Unwinding of the discounting effect related to deferred consideration  
Currency adjustment deferred consideration  
Net loss on derivative financial instruments at fair value through the income  
statement  
-
1,691  
17,776  
Financial expenses  
34,439  
98,041  
339,363  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 17 of 21  
DKK thousand  
8. Inventories  
31/3 2023  
31/3 2022  
31/12 2022  
Raw materials and supply materials  
Work in progress  
250,270  
781,996  
110,209  
199,468  
206,211  
641,183  
Manufactured goods and commodities  
Write-down on inventory  
333,239  
466,835  
234,097  
(162,419)  
(172,941)  
(162,419)  
Inventories  
1,203,086  
603,570  
919,072  
Write-down on inventory as of January 1  
Write-down during the period  
Use of write-down  
(162,419)  
(172,941)  
(172,941)  
(78,101)  
46,031  
-
-
-
-
-
-
Reversal of write-down  
42,592  
Write-down end of period  
(162,419)  
(172,941)  
(162,419)  
9. Trade receivables  
Trade receivables from smallpox/mpox vaccine sale  
Trade receivables from Encepur and Rabipur/RabAvert  
Trade receivables from other product sale  
Trade receivables from milestone payments  
Trade receivables from contract work  
406,945  
310,733  
-
123  
164,389  
30,281  
83,753  
6,850  
329,897  
167,332  
-
-
533  
23,152  
25,916  
Trade receivables  
741,363  
285,396  
523,145  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
19,456  
1,715  
29,304  
335  
-
31,894  
11,369  
-
9,594  
6,523  
-
Other receivables  
11,525  
Other receivables  
42,290  
36,162  
43,263  
11. Debt to credit institutions  
Mortgage  
18,455  
20,529  
372,195  
500,000  
18,930  
-
European Investment Bank (loan in DKK)  
Security lending (repo transactions)  
-
-
1,103,661  
Debt to credit institutions  
18,455  
892,724  
1,122,591  
12. Prepayment from customers  
Prepayments from customers as of January 1  
Prepayments received during the period  
Recognized as revenue during the period  
-
-
-
16,904  
103,511  
-
16,904  
-
(16,904)  
Prepayments from customers end of period  
-
120,415  
-
13. Other liabilities  
Financial instruments at fair value  
Liability relating to phantom shares  
Payable salaries, holiday accrual etc.  
Gross to net deduction accrual  
Other accrued costs  
5,046  
1,850  
87,867  
115,955  
26,313  
-
863  
4,036  
63,003  
71,212  
16,556  
-
8,302  
11,102  
107,952  
97,679  
22,319  
10,215  
Payable VAT and duties  
Other liabilities  
237,031  
155,670  
257,569  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
14. Right-of-use assets and lease liabilities  
Right-of-use assets  
Page 18 of 21  
DKK thousand  
Rent facility  
Car leasing  
Equipment  
Total  
Right-of-use assets as of January 1, 2023  
Additions  
58,467  
-
8,392  
4,036  
(1,274)  
4
574  
67,433  
4,036  
(6,085)  
52  
-
(122)  
1
Depreciations  
(4,689)  
47  
Exchange rate adjustments  
Right-of-use assets as of March 31, 2023  
53,825  
11,158  
453  
65,436  
Lease liabilities  
DKK thousand  
31/3 2023  
Non-current  
Current  
44,406  
23,835  
Lease liabilities  
68,241  
Amounts included in the income statement  
DKK thousand  
1/1 - 31/3 2023  
1,447  
Interest expense leases  
Depreciation recognized on right-of-use assets  
6,085  
Cost recognized for short term leases (less than 12 months)  
3,610  
In the first three months of 2023 the total cash outflow relating to lease was DKKt 5,828 split between interests of DKKt 423 and repayment of DKKt 5,405.  
15. Transferred financial assets that are not derecognized  
Repo transactions transfers the ownership of securities to a counterparty, while the Company retains the risks associated with the holding of  
the securities. As the Company retains all risks, the securities remain in the balance sheet, and the transactions are accounted for as loans  
received against collateral (securities lending). The transactions involve selling the securities to be repurchased at a fixed price at a later  
date. Counterparties are entitled to sell the securities or deposit them as collateral for loans.  
DKK thousand  
31/3 2023  
31/3 2022  
31/12 2022  
Carrying amount of transferred securities  
Carrying amount of associated liabilities (repo transactions)  
Net position  
-
-
-
497,575  
(500,000)  
(2,425)  
1,084,916  
(1,103,661)  
(18,745)  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 19 of 21  
16. Financial instruments  
Method and assumption to determine fair value  
The Group has financial instruments measured at fair value at level 1 and level 2.  
Securities (level 1)  
The portfolio of publicly traded government bonds and publicly traded mortgage bonds is valued at listed prices and price quotas.  
Derivative financial instruments (level 2)  
Currency forward contracts, currency option contracts and currency swap contracts are valued according to generally accepted valuation  
methods based on relevant observable swap curves and exchange rates.  
Fair value hierarchy for financial instruments measured at fair value  
As of March 31, 2023  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
1,699,447  
-
1,699,447  
Financial assets measured at fair value through the income statement  
1,699,447  
-
1,699,447  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
(5,046)  
1,715  
(5,046)  
1,715  
Financial assets/liabilities used as hedging instruments  
-
(3,331)  
(3,331)  
Liability relating to phantom shares  
-
(1,850)  
(1,850)  
Financial liabilities measured at fair value through the income statement  
As of December 31, 2022  
-
(1,850)  
(1,850)  
DKK thousand  
Level 1  
1,184,843  
1,084,916  
Level 2  
Total  
1,184,843  
1,084,916  
Securities  
-
-
Transferred securities that are not derecognized  
Financial assets measured at fair value through the income statement  
2,269,759  
-
2,269,759  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
30,025  
1,869  
30,025  
1,869  
Financial assets/liabilities used as hedging instruments  
-
31,894  
31,894  
Derivative financial instruments at fair value (repo transactions)  
Liability relating to phantom shares  
-
-
-
(8,302)  
(11,102)  
(19,404)  
(8,302)  
(11,102)  
(19,404)  
Financial liabilities measured at fair value through the income statement  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 20 of 21  
17. Warrants  
Outstanding warrants as of March 31, 2023  
Addition  
Outstanding as during the  
Outstanding  
as of  
Warrants  
exercised  
Trans-  
ferred  
of January 1  
period  
Annulled Terminated  
March 31  
Corporate Management  
Other Executive Management  
Other employees  
725,932  
-
-
-
-
-
(14,000)  
(62,062)  
(14,784)  
-
-
-
-
-
-
-
-
-
725,932  
415,550  
429,550  
-
(8,821)  
-
1,982,127  
514,398  
1,911,244  
499,614  
Resigned employees  
Total  
3,652,007  
231  
-
-
(90,846)  
147  
(8,821)  
237  
-
-
-
-
3,552,340  
233  
Weighted average exercise price  
Weighted average share price at  
exercise  
181  
Numbers of warrants which can be exercised as of March  
31, 2023  
779,394  
145  
at a weighted average exercise price of  
DKK  
The total recognized cost of the warrant programs was DKK 12.1 million in the first three months of 2023 (DKK 14.3 million).  
Specification of parameters for Black-Scholes model  
Nov  
2018  
Nov  
2019  
Jan  
2020  
Nov  
2020  
Nov  
2021  
Apr  
2022  
Dec  
DKK  
20223)  
Average share price  
159.00  
179.60  
154.05  
185.40  
171.20  
197.00  
179.84  
206.82  
307.20  
353.06  
171.35  
190.11  
224.70  
270.91  
Average exercise price at grant  
Average exercise price at grant -  
Executive Management  
224.70  
Average exercise price determined at  
date of rights issue March 30, 2020  
(DKK)  
Applied volatility rate1)  
142.00  
53.3%  
3.0  
146.60  
52.2%  
3.0  
155.80  
53.0%  
3.0  
-
39.8%  
3.0  
-
41.8%  
3.0  
-
42.3%  
3.0  
46.6%  
3.0  
Expected life (years)  
Expected dividend per share  
Risk-free interest rate p.a.  
Fair value at grant2)  
Fair value at grant - Executive  
Management2)  
-
-
-
-
-
-
-
-0.43%  
52  
-0.69%  
45  
-0.65%  
53  
-0.66%  
41  
-0.53%  
76  
0.39%  
47  
2.04%  
64  
78  
1) The applied volatility is based on the historical volatility of the Bavarian Nordic share, except for November 2020, November 2021 and April 2022 programs  
where the volatility is based on the volatility for a peer group.  
2) Fair value of each warrant applying the Black-Scholes model  
3) The December 2022 program has two set of exercise conditions. Executive Management can subscribe future shares at a exercise price of DKK 224.70 per  
share equivalent to the market price of Bavarian Nordic's shares at the time of grant. Vesting of the warrants is subject to prior fulfilment of KPI's as  
determined by the Board of Directors. Other employees can subscribe future shares at a exercise price of DKK 270.91 per share, determined as the average  
market price (closing price) of the Company's shares on Nasdaq Copenhagen over a period of 15 business days prior to grant plus 15%.  
18. Significant changes in contingent liabilities and other contractual obligations  
No significant changes in contingent liabilities and other contractual obligations have occurred since December 31, 2022.  
19. Significant events after the balance sheet date  
On April 11, 2023, Bavarian Nordic announced the completion of accrual of cases for the primary efficacy analysis in the Phase 3 clinical trial  
of MVA-BN® RSV.  
20. Approval of the unaudited condensed consolidated interim financial statements  
The unaudited condensed consolidated interim financial statements were approved by the Board of Directors and Corporate Management and  
authorized for issue on May 9, 2023.  
Company Announcement no. 17 / 2023  
 
Bavarian Nordic Announces Interim Results for the First Three Months of 2023  
Page 21 of 21  
Statement from the Board of Directors and Corporate Management
The Board of Directors and Corporate Management have, today reviewed and approved the Bavarian Nordic A/S interim report for the period
January 1 to March 31, 2023.
The interim report has been prepared in accordance with IAS 34 “Interim Financial Reporting” as adopted by the EU and additional Danish
disclosure requirements for interim reports of listed companies, including those of Nasdaq Copenhagen.
In our opinion, the interim report gives a true and fair view of the group’s assets and liabilities and financial position as of March 31, 2023,
and the results of the group’s activities and cash flows for the period January 1 to March 31, 2023.
In our opinion, the management’s review provides a true and fair description of the development in the group’s activities and financial
affairs, the results for the period and the group’s financial position as a whole as well as a description of the most important risks and
uncertainty factors faced by the group.
Hellerup, May 9, 2023
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Luc Debruyne
Anders Gersel Pedersen
Peter H. Kürstein-Jensen
Chairman of the Board
Deputy Chairman
Frank A.G.M. Verwiel
Anne Louise Eberhard
Johan van Hoof
Heidi Hunter
Thomas Alex Bennekov
Anja Gjøl
Karen Merete Jensen
Linette Munksgaard Andersen
Employee-elected
Employee-elected
Employee-elected
Employee-elected
Company Announcement no. 17 / 2023