Company Announcement  
Bavarian Nordic Announces First Half 2023 Results  
COPENHAGEN, Denmark, August 23, 2023 – Bavarian Nordic A/S (OMX: BAVA) announced today its interim financial results and business
progress for the first half of 2023 and released its financial calendar for 2024.  
•
•
Revenue increased by 278% to DKK 3,239 million for the first half and the operating profit (EBITDA) increased to DKK 1,171 million.  
For the first half, revenue comprised of DKK 2,182 million from sale of JYNNEOS®/IMVANEX®/IMVAMUNE® mpox/smallpox vaccine,  
DKK 555 million from sale of Rabipur®/RabAvert®, DKK 299 million from sale of Encepur®, DKK 35 million from sale of Vivotif® and  
Vaxchora®, DKK 81 million from sale of third-party products, and DKK 87 million in other revenue.  
Revenue for the second quarter was DKK 1,987 million and comprised of DKK 1,334 million from sale of  
JYNNEOS®/IMVANEX®/IMVAMUNE® mpox/smallpox vaccine, DKK 313 million from sale of Rabipur®/RabAvert®, DKK 211 million from  
sale of Encepur®, DKK 35 million from sale of Vivotif® and Vaxchora®, DKK 38 million from sale of third-party products, and DKK 56  
million in other revenue.  
•
•
•
Cash and cash equivalents at end of the period was DKK 1,385 million.  
Financial guidance for the full year is maintained at revenue of approximately DKK 6,900 million and EBITDA of approximately DKK  
2,300 million.  
DKK million  
Revenue  
EBITDA  
Q2 2023  
1,987  
690  
Q2 2022  
537  
H1 2023  
3,239  
H1 2022 FY 2023 Guidance *  
857  
6,900  
2,300  
(118)  
1,171  
(212)  
* Numbers are approximate  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: “The strong results are a resounding endorsement of our commercial  
strategy that has allowed us to report our best half year results to date. As guided, our mpox vaccine continues to generate a significant  
revenue stream in 2023, but importantly our travel vaccines have performed stronger quarter by quarter as result of market growth and strong  
brand performance. We are looking to further expand and diversify this business via our recent acquisition, adding two marketed vaccines and  
a promising vaccine candidate against chikungunya, creating the world’s largest travel vaccine company. With two successful Phase 3 readouts  
for our chikungunya vaccine, we are forging ahead towards licensure, and this will be a significant future asset when launched in 2025  
preventing a severe and incapacitating disease. While the disappointing Phase 3 results from our RSV program has led to the discontinuation  
of the program, we have established a strong foundation for further growth, and we remain focused on a continued strong commercial  
execution.”  
Highlights from the period  
•
In May, Bavarian Nordic completed its acquisition of the travel vaccine portfolio from Emergent BioSolutions, thereby assuming  
ownership of two marketed vaccines – Vivotif® for the prevention of typhoid fever and Vaxchora® for the prevention of cholera as  
well as CHIKV VLP, a Phase 3 vaccine candidate for the prevention of chikungunya virus. The acquisition further included a Swiss-  
based manufacturing facility and US-based research and development facilities and personnel. Upon closing, Bavarian Nordic made  
a cash payment to Emergent BioSolutions of USD 274 million, which included estimated adjustments for net working capital, debt  
and other customary closing adjustments.  
•
In June, Bavarian Nordic reported Phase 3 topline results of its COVID-19 booster vaccine candidate, ABNCoV2. While the study met  
its primary objective, demonstrating non-inferiority to an approved mRNA-vaccine in terms of neutralizing antibodies against the  
original SARS-CoV-2 virus (Wuhan wild type), this may be insufficient to support licensure as the ability of the vaccine to provide  
efficacy at more distant circulating variants will also be important in the assessment by the authorities of the overall efficacy of  
ABNCoV2. Also, long-term follow-up results from a Phase 2 trial of ABNCoV2 were reported, showing persistent antibody levels  
associated with protection against the SARS-CoV2 index virus (Wuhan) 12 months post the booster vaccination with ABNCoV2, while  
lower levels were seen against a circulating Omicron variant (XBB.1.1), associated with a reduced level of efficacy.  
In June, Bavarian Nordic reported initial results from the first Phase 3 trial of CHIKV VLP, showing that CHIKV VLP was immunogenic  
in healthy adults ≥65 years of age, as demonstrated by a strong induction of CHIKV neutralizing antibodies against chikungunya in  
87% of vaccinees 22 days after vaccination, thus meeting the primary endpoint of the study.  
•
•
In June, Bavarian Nordic announced a contract award of EUR 10 million to supply smallpox vaccines to rescEU, a strategic reserve  
within the European Union (EU) which aims to strengthen the EU’s ability to respond to biological threats in the future.  
Events after the reporting date  
In July, Bavarian Nordic announced that the Phase 3 trial of MVA-BN® RSV, its respiratory syncytial virus (RSV) vaccine candidate for  
•
adults ≥60 years of age did not meet all the primary endpoints of preventing lower respiratory tract disease (LRTD) from RSV. Based  
on this outcome, the RSV program has been discontinued, including the partnership with Nuance Pharma to develop and launch the  
vaccine for selected Asian markets.  
Page 1 of 22  
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 First Half 2023 Results  
Page 2 of 22  
•
•
In August, Bavarian Nordic announced positive topline results from a randomized, double-blind, placebo-controlled Phase 3 clinical  
trial of CHIKV VLP in adults and adolescents aged 12 to 64 years of age. The study met its primary endpoint, demonstrating a strong  
induction of chikungunya neutralizing antibodies in 98% of vaccinees in the active group 22 days post vaccination. Importantly,  
neutralizing antibodies were observed in 97% of the subjects at 2 weeks post vaccination, confirming a rapid onset of protective  
levels of immunity. The results from this study and the Phase 3 study in older adults, reported in June, will form basis for submissions  
to the U.S. and EU regulatory authorities in 2024.  
In August, Bavarian Nordic received a new contract valued at USD 120 million from the U.S. government. The contract will support  
manufacturing of new bulk vaccine to partly replenish the inventory used for the mpox outbreak, which will enable the Company to  
fulfil its long-term commitment to supply a freeze-dried vaccine to strengthen the U.S. smallpox preparedness.  
Financial calendar 2024  
2023 Annual Report  
Three-month report (Q1)  
Half-year report (Q2)  
Nine-month report (Q3)  
March 6, 2024  
May 8, 2024  
August 22, 2024  
November 15, 2024  
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/3KdbHjU. To join the Q&A session,  
please register in advance via https://bit.ly/44ULhLC.  
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  
Company Announcement no. 31 / 2023  
About Bavarian Nordic  
Bavarian Nordic is a fully integrated vaccine 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 public health preparedness and have a strong portfolio of vaccines for travelers and endemic diseases. 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. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 3 of 22  
Management’s Review  
CONSOLIDATED KEY FIGURES (UNAUDITED)  
DKK thousand  
1/4 – 30/6 2023 1/4 – 30/6 2022 1/1 – 30/6 2023 1/1 – 30/6 2022 1/1-31/12 2022  
Income statements  
Revenue  
1,986,627  
683,729  
72,374  
536,699  
431,313  
47,928  
3,238,680  
1,112,126  
138,004  
801,647  
270,938  
915,965  
3,173  
856,755  
723,496  
85,316  
3,150,793  
1,449,531  
212,932  
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
503,629  
180,685  
546,210  
(3,552)  
542,658  
538,079  
184,862  
90,226  
289,661  
168,012  
(409,730)  
(96,746)  
(506,476)  
(509,113)  
1,183,092  
376,023  
Income before interest and taxes (EBIT)  
Financial items, net  
(217,630)  
(18,227)  
(235,857)  
(237,170)  
(70,785)  
(260,826)  
(331,611)  
(347,382)  
Income before company tax  
Net profit for the period  
919,138  
914,446  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
10,578,155  
1,384,899  
3,030,187  
14,993,241  
9,685,751  
2,381,071  
2,926,419  
7,670,807  
3,253,439  
1,104,310  
12,028,556  
6,879,095  
2,953,327  
2,196,134  
7,906,666  
2,845,166  
1,639,414  
12,391,246  
7,149,987  
2,953,919  
2,287,340  
Equity  
Non-current liabilities  
Current liabilities  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
Cash flow from financing activities  
227,786  
(701,583)  
734,168  
(119,792)  
(487,511)  
300,652  
220,053  
(877,405)  
635,820  
Financial Ratios1)  
EBITDA  
689,670  
(118,319)  
1,171,167  
12.1  
(212,016)  
(7.2)  
97.6  
328,465  
(4.9)  
101.1  
213  
Earnings (basic) per share of DKK 10  
Net asset value per share  
124.3  
194  
Share price at period-end  
234  
Share price/Net asset value per share  
Number of outstanding shares at period-end (thousand)  
Equity share  
1.6  
2.4  
2.1  
77,929  
65%  
70,479  
57%  
70,735  
58%  
Number of employees, converted to full-time, at period-end  
1,354  
868  
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  
546,210  
143,461  
689,670  
(217,630)  
99,311  
915,965  
255,202  
(409,730)  
197,714  
(70,785)  
399,250  
328,465  
(118,319)  
1,171,167  
(212,016)  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 4 of 22  
COMMERCIAL UPDATE  
Comparative figures for 2022 are shown in brackets. Where market shares are mentioned, these are measured by value.  
Q2 sales  
H1 sales  
mDKK  
Q2 2023 Q2 2022 Growth  
mDKK  
H1 2023 H1 2022 Growth  
JYNNEOS/IMVANEX/IMVAMUNE  
Mpox / smallpox  
JYNNEOS/IMVANEX/IMVAMUNE  
Mpox / smallpox  
1,334  
313  
211  
27  
117  
234  
144  
N/A  
N/A  
1,044%  
34%  
2,182  
555  
299  
27  
117  
351  
213  
N/A  
N/A  
1,769%  
58%  
Rabipur/RabAvert  
Rabies  
Rabipur/RabAvert  
Rabies  
Encepur  
Tick-borne-encephalitis  
Encepur  
Tick-borne-encephalitis  
47%  
40%  
Vivotif 1)  
Typhoid  
Vivotif 1)  
Typhoid  
N/A  
N/A  
Vaxchora 1)  
Cholera  
Vaxchora 1)  
Cholera  
7
N/A  
7
N/A  
Third-party products 2)  
Other revenue  
Total  
38  
56  
38  
4
-2%  
1,426%  
270%  
Third-party products 2)  
Other revenue  
Total  
81  
87  
53  
123  
857  
54%  
-29%  
278%  
1,987  
537  
3,239  
1 Includes only revenue from mid-May from the time when the acquisition of the vaccines was completed.  
2 Third-party products include IXIARO® for Japanese encephalitis, DUKORAL® for cholera and HEPLISAV-B® for hepatitis B, which are marketed and distributed in  
selected markets by Bavarian Nordic.  
JYNNEOS/IMVANEX/IMVAMUNE  
Revenue from sale of JYNNEOS/IMVANEX/IMVAMUNE in the  
second quarter was DKK 1,334 million (DKK 117 million) and  
includes revenue from ongoing contracts with the US government  
as well as contracts entered with various other governments and  
organizations in response to the global mpox outbreak.  
For the first half year Encepur revenue amounted to DKK 299  
million (DKK 213 million), i.e. an increase of 40%.  
Vivotif  
Vivotif was added to the product portfolio in mid-May upon  
completion of the acquisition from Emergent BioSolutions, and  
only revenue from this date is included in the reported numbers.  
Comparative figures for 2022 are not available.  
For the first half year revenue from sale of  
JYNNEOS/IMVANEX/IMVAMUNE amounted to DKK 2,182 million  
(DKK 117 million).  
Revenue from sale of Vivotif in the second quarter and the first  
half was DKK 27 million.  
Rabipur/RabAvert  
The Rabipur/RabAvert business continued the strong growth  
trajectory from 2022 and delivered revenue amounting to DKK  
313 million (DKK 234 million) for the second quarter. The 34%  
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.  
Vaxchora  
Vaxchora was added to the product portfolio in mid-May upon  
completion of the acquisition from Emergent BioSolutions, and  
only revenue from this date is included in the reported numbers.  
Comparative figures for 2022 are not available.  
Revenue from sale of Vaxchora in the second quarter and the first  
half was DKK 7 million.  
In the second quarter, the US market grew by 20% versus the prior  
year (28% for the first half) and RabAvert now has a market share  
of approximately 70%, which is 3pp higher compared to prior year.  
Third-party products  
Revenue from sale of third-party products in the second quarter  
was DKK 38 million (DKK 38 million).  
The German market grew by 93% in the second quarter versus the  
prior year (137% for the first half). Rabipur maintained a high  
market share of 94%.  
For the first half year revenue from sale of third-party products  
amounted to DKK 81 million (DKK 53 million).  
For the first half year Rabipur/RabAvert revenue amounted to  
DKK 555 million (DKK 351 million), i.e. an increase of 58%.  
Other revenue  
Other revenue in the second quarter was DKK 56 million (DKK 4  
million), mainly stemming from ongoing contracts with the U.S.  
government.  
Encepur  
The Encepur business delivered strong growth with revenue  
amounting to DKK 211 million (DKK 144 million) for the second  
quarter, i.e. an increase of 47% versus prior year.  
For the first half year other revenue amounted to DKK 87 million  
(DKK 123 million). Other revenue in 2022 included milestone  
payments of DKK 83 million from the RSV partner agreement with  
Nuance Pharma and DKK 30 million from sale of Mvabea (Ebola)  
to Janssen.  
The German market grew by 35% in the second quarter versus the  
prior year (34% for the first half). Encepur market share was 28%,  
demonstrating strong recovery after the temporary stock-out  
situation in fourth quarter 2022.  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 5 of 22  
DEVELOPMENT UPDATE  
Chikungunya  
criteria of the study. However, when measuring more severe  
Two Phase 3 trials of the virus-like particle (VLP)-based  
chikungunya vaccine candidate, CHIKV VLP (PXVX0317) were  
reported in June and August 2023 respectively.  
LRTD based on at least 3 pre-defined symptoms, the vaccine  
candidate missed the co-primary endpoint of the study.  
The safety profile observed in this study so far is in line with that  
observed in previous trials.  
Both studies met their primary endpoint, demonstrating that  
CHIKV VLP induced high levels of neutralizing antibodies against  
chikungunya in individuals 12 years and above, with antibody  
titers equal to or above the threshold agreed with authorities as  
a marker of seroprotection.  
Following this outcome, Bavarian Nordic has discontinued its RSV  
program, however study participants will remain in follow-up  
until study end. The partnership with Nuance Pharma to develop  
and launch the vaccine in China and selected Asian markets has  
also been discontinued.  
Results from both studies will form the basis for submission of a  
Biologics License Application (BLA) to the U.S. Food and Drug  
Administration (FDA) and a Marketing Authorization Application  
(MAA) to the European Medicines Agency (EMA) in 2024 to support  
potential launch of the vaccine in 2025.  
COVID-19  
In June, topline results from the Phase 3 trial of ABNCoV2, a VLP-  
based, non-adjuvanted COVID-19 booster vaccine candidate,  
were reported.  
One study (NCT05072080) enrolled 3,254 adults and adolescents  
aged 12 to 64 years of age, who were randomized to receive  
either a single intramuscular injection of CHIKV VLP, or placebo.  
The results up to day 22 post vaccination showed that CHIKV VLP  
was highly immunogenic in healthy adolescents and adults, as  
demonstrated by the strong induction of chikungunya neutralizing  
antibodies in 98% of vaccinees in the active group.  
The study enrolled a total of 4,205 adults who either previously  
completed primary vaccination or had already received one  
booster dose of a licensed COVID-19 vaccine. The active,  
controlled part enrolled 622 participants who were randomized  
to receive either a single dose of ABNCoV2, or a single booster  
dose of Comirnaty®. Results from this group showed that  
ABNCoV2 was non-inferior to Comirnaty in terms of neutralizing  
antibodies against the original SARS-CoV-2 virus (Wuhan wild  
type), thus meeting the study’s primary objective. The second  
part of the study is evaluating the safety and tolerability of a  
single dose of ABNCoV2 in 3,583 participants.  
Importantly, CHIKV VLP induced significant neutralizing  
antibodies in 97% of the subjects at 2 weeks post vaccination,  
confirming a rapid onset of protective levels of immunity. These  
responses were robust and durable, as 86% of the subjects had  
seroprotective levels of neutralizing antibodies 6 months post  
vaccination.  
The study’s secondary objective, pending results in the third  
quarter of 2023, is to compare ABNCoV2 to Comirnaty in terms of  
neutralizing antibodies against circulating variants. While  
ABNCoV2 is based on the original Wuhan strain, it was designed  
to induce a broader protective response and has thus far shown  
robust and persistent antibody levels correlating with protection  
against previous variants of concern. However, recent Phase 2  
data suggest that the vaccine may not adequately protect against  
current circulating and more distant variants.  
A similar study, which enrolled 413 healthy adults ≥65 years of  
age (NCT05349617), showed neutralizing antibodies in 87% of the  
vaccinees 22 days after a single vaccination. Seroprotective  
antibodies were confirmed in 82% of the individuals at day 15.  
Long-term immunogenicity results from this study are pending.  
CHIKV VLP was well-tolerated across both studies and adverse  
events were mainly mild or moderate in nature.  
The FDA no longer accepts applications for vaccine candidates  
based on the original strain only but require vaccines to be  
adapted to circulating variants. In alignment with this  
requirement, and supported by advice from the WHO, EMA has  
also recognized the need for updating the composition of COVID-  
19 vaccines to newer variants.  
RSV  
Results from the Phase 3 trial of the respiratory syncytial virus  
(RSV) vaccine candidate, MVA-BN RSV, in adults ≥60 years of age  
were reported in July.  
The study, which enrolled more than 20,000 participants, was  
designed to assess the safety and efficacy of a single dose of the  
vaccine candidate against lower-respiratory tract disease (LTRD)  
caused by RSV compared to placebo.  
Therefore, while the trial might eventually meet both its primary  
and secondary objectives based on the original study design, and  
thus be successful, this outcome may be insufficient to support a  
product approval, and the level of efficacy against the current  
variants will be important in the assessment of a regulatory path  
forward for the vaccine.  
The final study results showed that the vaccine candidate had a  
59% efficacy in preventing LRTD cases according to a pre-defined  
definition, with at least 2 symptoms, meeting one of the efficacy  
OTHER MATTERS  
Developments in share capital  
Financial calendar 2023 and 2024  
By March 31, 2023, Bavarian Nordic’s share capital was DKK  
778,730,610, comprising 77,873,061 shares of a nominal value of  
DKK 10 each.  
Nine-month report (Q3)  
2023 Annual Report  
Annual General Meeting*  
Three-month report (Q1)  
Half-year report (Q2)  
Nine-month report (Q3)  
November 16, 2023  
March 6, 2024  
April 16, 2024  
May 8, 2024  
August 22, 2024  
November 15, 2024  
In May, 55,543 new shares were issued as a consequence of  
employees’ exercise of warrants, raising gross proceeds of DKK  
8.1 million.  
* Pursuant to Article 12 of the Articles of Association, shareholders  
who wish to submit a request for proposals for consideration at the  
annual general meeting must lodge this with the Company no later  
than Monday, March 4, 2024.  
By June 30, 2023, the share capital was DKK 779,286,040,  
comprising 77,928,604 shares of a nominal value of DKK 10 each.  
Company Announcement no. 31 / 2023  
 
FINANCIAL REVIEW  
Financial statements for the period January 1 – June 30, 2023 are un-audited. Comparison figures for the same period 2022 are stated in  
brackets.  
Impact from the acquisition of travel vaccine portfolio  
The acquisition from Emergent BioSolutions Inc. has been  
included in the Consolidated Financial Statements of Bavarian  
Nordic as of the date of completion of the transaction on May 15,  
2023. The acquisition includes two marketed travel vaccines, a  
Phase 3 vaccine candidate for the prevention of Chikungunya  
virus, and four subsidiaries: a Swiss-based biologics  
manufacturing facility and three small sales entities in southern  
Europe. US-based sales and research and development activities  
have been carved-out from Emergent BioSolutions Inc. and  
integrated into the Company’s current US entity. See note 19  
“Acquisition of businesses” for further information.  
Research and development costs  
Research and development costs totaled DKK 802 million (DKK  
290 million). The increase compared to 2022 relates to the Phase  
3 study for RSV and the acquired chikungunya Phase 3 study  
including running cost for the R&D facility in San Diego taken  
over from Emergent BioSolutions. The amount excludes R&D costs  
of DKK 64 million (DKK 5 million) recognized as production costs,  
see note 5. Research and development costs of DKK 280 million  
(DKK 234 million) related to ABNCoV2 were capitalized during the  
period.  
Administrative costs  
Administrative costs totaled DKK 271 million (DKK 168 million).  
Costs related to the acquisition of subsidiaries and activities from  
Emergent BioSolutions was expensed by DKK 64 million. Cost  
related to the integration of the new activities amounted to DKK  
15 million.  
Revenue  
Revenue for the period was DKK 3,239 million (DKK 857 million).  
Revenue was composed of DKK 854 million (DKK 564 million) from  
sales of Rabipur/RabAvert and Encepur, DKK 2,182 million (DKK  
117 million) from sale of MVA-BN smallpox/mpox vaccine, DKK 35  
million (DKK 0 million) from sale of Vaxchora and Vivotif, DKK 81  
million (DKK 53 million) from sale of third-party products  
(DUKORAL, IXIARO and HEPLISAV-B), and finally DKK 87 million  
(DKK 10 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. Revenue  
reported for the three months ended June 30, 2023, was DKK  
1,987 million (DKK 537 million).  
EBIT/EBITDA  
Income before interest and tax (EBIT) was a gain of DKK 916  
million, compared to a loss of DKK 410 million in the first half of  
2022.  
EBITDA was a profit of DKK 1,171 million (loss of DKK 212  
million). Amortization of product rights amounted to DKK 140  
million (DKK 136 million) whereas depreciation on other fixed  
assets amounted to DKK 115 million (DKK 61 million).  
Production costs  
Financial items  
Production costs totaled DKK 1,112 million (DKK 723 million).  
Costs related directly to revenue amounted to DKK 835 million  
(DKK 352 million), of which cost of goods sold totaled DKK 770  
million (DKK 347 million). Contract costs totaled DKK 65 million  
(DKK 5 million). Amortization of product rights was recognized as  
part of the production costs with a total of DKK 140 million (DKK  
136 million). Amortization of product rights mainly relates to  
Rabipur/RabAvert and Encepur, DKK 136 million, whereas  
amortization of Vivotif and Vaxchora amounted to DKK 4 million.  
Other production costs totaled DKK 138 million (DKK 235 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 and hence a high level of other production cost. In the  
second quarter of 2023, production costs were DKK 684 million  
(DKK 431 million).  
Financial items totaled a net income of DKK 3 million (net  
expense of DKK 97 million) and consisted of interest income of  
DKK 15 million (DKK 1 million), net gains on derivative financial  
instruments DKK 15 million (DKK 9 million), financial income from  
securities of DKK 30 million (net expense of DKK 119 million), and  
net foreign exchange rate loss of DKK 7 million (gain of DKK 38  
million) due to decrease in USD exchange rate. This is partly  
offset by interest expense on debt of DKK 7 million (DKK 8  
million) and net value adjustment of deferred consideration of  
DKK 42 million (DKK 17 million) from the acquisition of Encepur  
and Rabipur/RabAvert and ABNCoV2.  
The net value adjustment of deferred consideration, amounting  
to DKK 42 million (DKK 17 million), consists of three components;  
Adjustment of deferred consideration due to change in estimated  
timing of payments of DKK 7 million income (income of DKK 26  
million), currency adjustments of DKK 4 million expense (expense  
of DKK 1 million) and unwinding1 of the discounting effect related  
to deferred consideration of DKK 45 million (DKK 42 million), see  
note 6 and 7.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 138 million (DKK 85  
million) split between costs for distribution of products of DKK 27  
million (DKK 8 million) and costs for running the commercial  
organization and activities of DKK 111 million (DKK 77 million).  
The increase in distribution costs is linked to higher revenue,  
whereas the increase in running costs is partly related to  
acquired activity from Emergent BioSolutions Inc.  
Income before company tax was a gain of DKK 919 million (loss of  
DKK 506 million).  
Tax  
Tax on income was DKK 5 million (DKK 3 million) and relates to  
taxes in subsidiaries. The effective tax rate is close to 1% for the  
Group as no tax has been recognized for the parent company due  
1
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.  
Page 6 of 22  
value and the difference between the net present value and the amounts  
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 First Half 2023 Results  
Page 7 of 22  
to a substantial non-recognized tax asset which can be utilized to  
zero out the tax.  
with purchase of production services from the CMOs. As per June  
30, 2023, DKK 10 million (DKK 15 million as of December 31,  
2022) has been recognized as non-current prepayments.  
After the acquisition from Emergent the Group has recognized a  
deferred tax asset of DKK 2 million. In the Parent Company no  
deferred tax asset has been recognized. The Parent 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. The deferred tax liability recognized with an amount of  
DKK 27 million relates to Bavarian Nordic Berna GmbH, Swiss  
subsidiary acquired from Emergent BioSolutions Inc.  
Securities, cash and cash equivalents  
Securities, cash and cash equivalents were DKK 1,385 million as  
of June 30, 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 1,385 million (DKK 1,741 million as of December 31, 2022).  
Cash flow  
Net profit  
Cash flow generated by operating activities was positive by DKK  
228 million (negative by DKK 120 million) following an EBITDA of  
DKK 1,171 million. Working capital increased by DKK 948 million  
(decreased by DKK 53 million) due to inventory build-up and  
increased trade receivable position compared to December 31,  
2022. As of June 30, 2023, the receivables from BARDA amounted  
to DKK 532 million for delivery of JYNNEOS smallpox/mpox  
vaccines.  
For the first half of 2023, Bavarian Nordic reported a net gain of  
DKK 914 million (net loss of DKK 509 million).  
Product rights  
Product rights recognized in the balance sheet totaled DKK 5,360  
million (DKK 4,640 million as of December 31, 2022) and relates  
to Rabipur/RabAvert, Encepur, Vaxchora and Vivotif. Vaxchora  
and Vivotif was acquired from Emergent BioSolutions Inc., and  
the initial valuation of these product rights amounts to DKK 860  
million and is amortized over 20 years.  
Cash flow from investment activities was negative by DKK 702  
million (negative by DKK 488 million). Cash used for acquisition of  
subsidiaries and product rights from Emergent BioSolutions Inc.  
amounted to DKK 1,835 million and investment in ABNCoV2  
development asset amounted to DKK 280 million. The investment  
activities were partly funded by sale of securities of DKK 1,730  
million.  
Acquired rights and development in progress  
Acquired rights and development in progress relates to the  
development of ABNCoV2 and the acquired chikungunya Phase 3  
study and stood at DKK 2,170 million (DKK 1,013 million as of  
December 31, 2022). For ABNCoV2 the asset includes the upfront  
payment to AdaptVac of DKK 33 million, the net present value of  
probable future sales/development milestones DKK 596 million  
and capitalization of development costs for running Phase 2 study  
and Phase 3 study, DKK 664 million. For further description of the  
asset and the accounting policy see note 15 in the Annual Report  
for 2022. The chikungunya development asset consists of the  
initial calculated fair value of DKK 876 million, including the net  
present value of probable future development milestones, DKK  
499 million. Further described in note 19.  
Cash flow from financing activities was a contribution of DKK 734  
million (DKK 301 million), primarily from capital increase (DKK  
1,599 million in net proceeds) and funding received from the  
Danish Ministry of Health (DKK 240 million), partly offset by  
repayment of repo position (DKK 1,104 million). The net change  
in cash and cash equivalents was positive by DKK 260 million  
(negative by DKK 307 million).  
Equity  
The Group’s equity as of June 30, 2023, stood at DKK 9,686  
million (DKK 7,150 million as of December 31, 2022). In February  
2023 an accelerated book-building was completed to partly fund  
the acquisition from Emergent BioSolutions Inc. The net proceeds  
from the capital increase amounted to DKK 1,599 million.  
The Group has secured significant financing for the ABNCoV2  
development program through the DKK 800 million funding  
obtained from the Danish Ministry of Health. The funding is  
recognized as ‘Prepayment and loan from Government’. The  
funding is potentially subject to repayment, however only upon  
successful obtainment of marketing authorization and upon  
reaching certain annual levels of doses sold.  
Deferred consideration  
Deferred consideration to GlaxoSmithKline for purchase of  
product rights amounted to DKK 2,058 million, whereas deferred  
consideration to AdaptVac related to potential future  
development and sales milestones and tiered royalties amounted  
to DKK 596 million as per June 30, 2023. The net present value of  
probable future development milestone payments to Emergent  
BioSolutions Inc. for the chikungunya development asset  
amounted to DKK 499 million.  
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 June 30,  
2023, DKK 226 million (DKK 193 million as of December 31, 2022)  
has been recognized as non-current prepayments.  
Debt to credit institutions  
As of June 30, 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.  
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 135 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.  
Retirement benefit obligations  
With the acquisition of the Swiss subsidiary Bavarian Nordic Berna  
GmbH, the Group has recognized a retirement benefit obligation  
of DKK 56 million. The pension plan is a collective foundation plan,  
where mutual employers share the risk. Bavarian Nordic Berna  
GmbH’s share of the estimated underfunding has been recognized  
as an obligation.  
Part of the technology transfer of the production and packaging  
activities for Encepur and Rabipur/RabAvert takes place at CMOs  
(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  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 8 of 22  
The pension scheme in Bavarian Nordic Switzerland AG (our  
existing subsidiary in Switzerland) is a fully insured plan and  
therefore no obligation has been recognized.  
Revenue was upgraded by DKK 900 million as result of a new  
smallpox vaccine contract awarded by the U.S. government,  
other minor orders and includes approximately DKK 165 million in  
revenue from the acquired products, Vivotif and Vaxchora from  
mid-May, where the acquisition from Emergent BioSolutions was  
completed.  
Significant risks and uncertainties  
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.  
The revenue guidance no longer includes milestones of DKK 195  
million from Nuance Pharma, which lapsed in connection with the  
discontinuation of the RSV program. This amount is offset by  
higher-than-expected revenues from the travel vaccine portfolio,  
largely driven by market growth and strong brand performance  
for both Rabipur/RabAvert and Encepur,  
OUTLOOK FOR 2023  
The EBITDA guidance was raised by DKK 100 million and includes  
a negative contribution from the acquired business, estimated at  
approximately DKK 375 million and largely driven by the further  
development of the chikungunya vaccine and estimated one-off  
integration costs.  
Bavarian Nordic maintains its financial guidance for 2023, which  
was upgraded on August 3.  
The guidance assumes revenue for the full year of approximately  
DKK 6,900 million and an EBITDA of approximately DKK 2,300  
million.  
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.  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 9 of 22  
FINANCIAL STATEMENTS  
Unaudited Condensed Consolidated Income Statements for the Periods Ended June 30, 2023 and 2022 and  
December 31, 2022  
DKK thousand  
Note  
1/4 - 30/6 2023  
1/4 - 30/6 2022  
1/1 - 30/6 2023  
1/1 - 30/6 2022  
1/1-31/12 2022  
Revenue  
3
4
1,986,627
683,729
536,699
431,313
3,238,680
1,112,126
856,755
723,496
3,150,793
1,449,531
Production costs  
Gross profit  
1,302,898
105,386
2,126,554
133,259
1,701,262
Sales and distribution costs  
Research and development costs  
Administrative costs  
72,374
503,629
180,685
47,928
184,862
90,226
138,004
801,647
270,938
85,316
289,661
168,012
212,932
1,183,092
376,023
5
Total operating costs  
756,688
546,210
323,016
1,210,589
915,965
542,989
1,772,047
(70,785)
Income before interest and tax (EBIT)  
(217,630)
(409,730)
Financial income  
6
7
26,363
29,915
62,475
80,702
66,709
63,536
81,997
78,537
Financial expenses  
178,743
339,363
Income before company tax  
542,658
(235,857)
919,138
(506,476)
(331,611)
Tax on income for the period  
4,579
1,313
4,692
2,637
15,771
Net profit for the period  
538,079
(237,170)
914,446
(509,113)
(347,382)
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
7.1
7.1
(3.4)
(3.4)
12.1
12.1
(7.2)
(7.2)
(4.9)
(4.9)
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Periods Ended June 30,  
2023 and 2022 and December 31, 2022  
DKK thousand  
1/4 - 30/6 2023  
538,079
1/4 - 30/6 2022  
(237,170)
1/1 - 30/6 2023  
914,446
1/1 - 30/6 2022  
(509,113)
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  
(1,421)
(12,156)
(3,355)
(10,335)
7,002
Change in fair value of financial instruments  
entered into to hedge future cash flows  
15,774
14,353
782
(11,374)
(248,544)
(19,452)
(22,807)
891,639
2,468
(7,867)
33,245
40,247
Other comprehensive income after tax  
Total comprehensive income  
552,432
(516,980)
(307,135)
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 10 of 22  
Unaudited Condensed Consolidated Statements of Cash Flow for the Periods Ended June 30, 2023 and 2022  
and December 31, 2022  
DKK thousand  
1/1 - 30/6 2023  
914,446
1/1 - 30/6 2022  
(509,113)
1/1-31/12 2022  
(347,382)
Net profit for the period  
Adjustment for non-cash items:  
Financial income  
(66,709)
63,536
4,692
(81,997)
178,743
2,637
(78,537)
339,363
15,771
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
251,618
31,596
197,713
25,508
(38,366)
(19,253)
-
399,247
49,284
(439,029)
(133,167)
-
Changes in inventories  
(459,811)
(780,209)
(371)
Changes in receivables  
Changes in provisions  
Changes in current liabilities  
291,983
110,244
423,407
Cash flow from operations (operating activities)  
250,771
(133,884)
228,957
Received financial income  
Paid financial expenses  
Paid company taxes  
30,901
(50,550)
(3,336)
13,653
2,045
18,552
(24,244)
(3,212)
(1,606)
Cash flow from operating activities  
227,786
(119,792)
220,053
Investments in products rights  
-
(376,738)
(183,391)
(1,835,449)
(35,781)
3,594
(156,690)
(242,467)
-
(594,920)
(425,411)
(361,244)
-
Investments in other intangible assets  
Investments in property, plant and equipment  
Cash used for acquisition of businesses  
Investments in/disposal of financial assets  
Investments in securities  
(126,556)
(367,449)
402,057
(169,460)
(414,613)
1,088,243
(10,832)
Disposal of securities  
1,740,608
Cash flow from investment activities  
(701,583)
(487,511)
(877,405)
Payment on loans  
(1,104,614)
240,000
(12,981)
21,459
(1,089)
320,000
(10,415)
1,545
-
(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  
1,641,913
(42,621)
(8,988)
(61)
(111)
(9,328)
(9,328)
Cash flow from financing activities  
Cash flow of the period  
734,168
260,371
300,652
635,820
(21,532)
(306,651)
Cash as of 1 January  
575,407
(3,976)
591,820
5,632
591,820
5,119
Currency adjustments 1 January  
Cash end of period  
831,802
290,801
575,407
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 11 of 22  
Unaudited Condensed Consolidated Statements of Financial Position - Assets as of June 30, 2023 and 2022  
and December 31, 2022  
DKK thousand  
Assets  
Note  
30/6 2023  
30/6 2022  
31/12 2022  
Product rights  
5,360,221
2,169,752
18,141
4,776,363
813,214
19,754
4,639,895
1,013,484
14,768
Acquired rights and development in progress  
Software  
Intangible assets in progress  
356,162
204,145
274,490
Intangible assets  
14  
7,904,276
5,813,476
5,942,637
Land and buildings  
933,098
22,950
334,774
8,776
630,138
24,765
Leasehold improvements  
Plant and machinery  
407,603
716,105
242,948
243,067
214,992
810,638
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  
2,322,704
100,925
12,156
1,612,247
75,365
4,969
1,683,973
67,433
5,086
15  
Prepayments  
236,371
248,527
1,723
164,750
169,719
-
207,537
212,623
-
Financial assets  
Deferred tax assets  
Total non-current assets  
Inventories  
10,578,155
1,508,403
7,670,807
518,409
7,906,666
919,072
8
9
Trade receivables  
Tax receivables  
Other receivables  
Prepayments  
1,310,244
84
506,890
-
523,145
-
10  
33,824
177,632
29,376
49,635
43,263
153,934
Receivables  
1,521,784
585,901
720,342
Securities  
16, 17  
553,097
831,802
2,962,638
290,801
2,269,759
575,407
Cash and cash equivalents  
Securities, cash and cash equivalents  
Total current assets  
1,384,899
4,415,086
3,253,439
4,357,749
2,845,166
4,484,580
Total assets  
14,993,241
12,028,556
12,391,246
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 12 of 22  
Unaudited Condensed Consolidated Statements of Financial Position - Equity and Liabilities as of June 30,  
2023 and 2022 and December 31, 2022  
DKK thousand  
Note  
30/6 2023  
30/6 2022  
31/12 2022  
Equity and liabilities  
Share capital  
779,286
(1,537)
704,793
(1,463)
707,354
(1,463)
Treasury shares  
Retained earnings  
Other reserves  
8,766,964
141,038
6,082,702
93,063
6,300,575
143,521
Equity  
9,685,751
6,879,095
7,149,987
Deferred consideration for product rights  
Prepayment and loan from Government  
Debt to credit institutions  
1,415,870
806,420
16,053
2,400,545
480,511
17,807
-
2,324,657
566,420
17,008
-
11  
15  
Retirement benefit obligations  
Deferred tax liabilities  
55,617
27,421
-
-
Lease liabilities  
59,690
54,464
45,834
Non-current liabilities  
2,381,071
2,953,327
2,953,919
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
1,737,888
1,924
762,895
874,373
23,727
118,225
195,456
4,484
287,436
1,105,583
24,487
-
11, 16  
15  
44,044
111
Prepayment from customers  
Trade payables  
12  
764,233
7,469
605,928
6,337
Company tax  
Other liabilities  
13  
370,750
216,974
257,569
Current liabilities  
2,926,419
5,307,490
14,993,241
2,196,134
5,149,461
12,028,556
2,287,340
5,241,259
12,391,246
Total liabilities  
Total equity and liabilities  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 13 of 22  
Unaudited Condensed Consolidated Statements of Changes in Equity for the Periods June 30, 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  
-
-
-
914,446
-
-
-
914,446
(3,355)
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
(3,355)
-
-
Change in fair value of financial  
instruments entered into to hedge future  
cash flows  
-
-
-
-
(19,452)
-
(19,452)
Total comprehensive income for the  
period  
-
-
914,446
(3,355)
(19,452)
-
891,639
Transactions with owners  
Share-based payment  
-
-
-
-
25,613
-
-
-
-
-
-
-
-
-
-
-
-
-
-
32,362
32,362
21,459
Warrant program exercised  
1,464
(5,618)
Capital increase through private placement  
Cost related to issue of new shares  
Purchase of treasury shares  
70,468
-
1,571,445
(42,621)
(8,548)
-
1,641,913
(42,621)
(8,988)
-
-
-
-
-
-
-
(440)
366
(74)
Transfer regarding restricted stock units  
Total transactions with owners  
6,054
(6,420)
20,324
71,932
1,551,943
1,644,125
Equity as of June 30, 2023  
779,286
(1,537)
8,766,964
(26,912)
12,442
155,508
9,685,751
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  
-
-
-
(509,113)
-
-
-
(509,113)
(10,335)
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
(10,335)
-
-
Change in fair value of financial  
instruments entered into to hedge future  
cash flows  
-
-
-
-
2,468
-
2,468
Total comprehensive income for the  
period  
-
-
(509,113)
(10,335)
2,468
-
(516,980)
Transactions with owners  
Share-based payment  
-
-
-
1,880
5,971
(61)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
29,252
(444)
(5,971)
-
29,252
1,545
-
Warrant program exercised  
Warrant program expired  
109
-
-
-
Cost related to issue of new shares  
Purchase of treasury shares  
Transfer regarding restricted stock units  
Total transactions with owners  
-
-
(61)
-
-
(716)
365
(351)
(8,612)
3,729
2,907
-
(9,328)
-
(4,094)
18,743
109
21,408
Equity as of June 30, 2022  
704,793
(1,463)
6,082,702
(40,894)
1,117
132,840
6,879,095
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 14 of 22  
NOTES  
12. Prepayment from customers  
13. Other liabilities  
14. Intangible assets  
15. Right-of-use assets and lease liabilities  
16. Transferred financial assets that are not derecognized  
17. 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  
18. Warrants  
19. Acquisition of businesses  
20. Significant changes in contingent liabilities and other  
contractual obligations  
21. Significant events after the balance sheet date  
22. Approval of the unaudited condensed consolidated  
interim financial statements  
10. Other receivables  
11. Debt to credit institutions  
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 June 30, 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. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 15 of 22  
1/4 - 30/6  
2023  
1/4 - 30/6  
2022  
1/1 - 30/6  
2023  
1/1 - 30/6  
2022  
1/1-31/12  
2022  
DKK thousand  
3. Revenue  
MVA-BN smallpox/mpox vaccine sale  
Rabipur/RabAvert  
Encepur  
1,334,340  
312,671  
211,487  
27,496  
7,024  
116,661  
234,200  
143,674  
-
2,182,185  
555,142  
298,557  
27,496  
7,024  
116,784  
350,932  
213,019  
-
1,730,472  
879,341  
298,736  
-
Vivotif  
Vaxchora  
-
-
-
Other product sale  
Sale of goods  
37,928  
1,930,946  
-
38,514  
533,049  
-
81,117  
3,151,521  
-
82,735  
763,470  
83,048  
10,237  
93,285  
108,496  
3,017,045  
83,048  
50,700  
133,748  
Milestone payments  
Contract work  
Sale of services  
55,681  
55,681  
3,650  
3,650  
87,159  
87,159  
Revenue  
1,986,627  
536,699  
3,238,680  
856,755  
3,150,793  
Total revenue includes:  
Fair value adjustment concerning financial instruments  
entered into to hedge revenue  
-
-
-
-
(7,072)  
4. Production costs  
Cost of goods sold  
502,003  
39,647  
71,818  
70,261  
235,463  
2,587  
770,077  
64,487  
347,225  
4,745  
644,683  
19,889  
Contract costs  
Amortization product rights  
Other production costs  
68,233  
125,030  
140,052  
137,510  
136,467  
235,059  
512,024  
272,935  
Production costs  
683,729  
431,313  
1,112,126  
723,496  
1,449,531  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
543,276  
187,449  
866,134  
294,406  
1,202,981  
Contract costs recognized as production costs  
(39,647)  
(2,587)  
(64,487)  
(4,745)  
(19,889)  
Research and development costs  
503,629  
184,862  
801,647  
289,661  
1,183,092  
6. Financial income  
Financial income from bank and deposit contracts  
Interest income from financial assets measured at  
amortized cost  
11,908  
11,908  
827  
827  
15,217  
15,217  
976  
976  
26  
26  
Financial income from securities  
2,301  
3,632  
-
8,308  
7,954  
-
19,543  
-
Fair value adjustments on securities  
(6,302)  
21,282  
Adjustment of deferred consideration due to change in  
estimated timing of payments  
7,552  
19,045  
6,815  
26,319  
54,390  
Net gains on derivative financial instruments at fair value  
through the income statement  
10,904  
-
8,921  
15,087  
-
8,921  
-
Net foreign exchange gains  
30,050  
37,827  
4,578  
Financial income  
26,363  
62,475  
66,709  
81,997  
78,537  
7. Financial expenses  
Interest expenses on debt  
Interest expenses on financial liabilities measured at  
amortized cost  
793  
793  
-
3,960  
3,960  
7,032  
7,032  
-
8,471  
8,471  
16,640  
16,640  
Fair value adjustments on securities  
Unwinding of the discounting effect related to deferred  
consideration  
64,180  
127,269  
190,301  
21,359  
(390)  
13,735  
518  
45,344  
3,825  
41,971  
1,032  
103,049  
11,597  
Currency adjustment deferred consideration  
Net loss on derivative financial instruments at fair value  
through the income statement  
-
(1,691)  
-
-
-
-
17,776  
Net foreign exchange losses  
8,153  
7,335  
Financial expenses  
29,915  
80,702  
63,536  
178,743  
339,363  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 16 of 22  
DKK thousand  
30/6 2023  
30/6 2022  
31/12 2022  
8. Inventories  
Raw materials and supply materials  
Work in progress  
433,510  
908,129  
128,082  
220,209  
206,211  
641,183  
Manufactured goods and commodities  
Write-down on inventory  
309,083  
336,429  
234,097  
(142,319)  
(166,311)  
(162,419)  
Inventories  
1,508,403  
518,409  
919,072  
Write-down on inventory 1 January  
Write-down during the period  
Use of write-down  
(162,419)  
(172,941)  
(6,579)  
4,072  
(172,941)  
(78,101)  
46,031  
-
20,100  
-
Reversal of write-down  
9,137  
42,592  
Write-down end of period  
(142,319)  
(166,311)  
(162,419)  
9. Trade receivables  
Trade receivables from smallpox/mpox vaccine sale  
Trade receivables from Encepur and Rabipur/RabAvert  
Trade receivables from Vivotif and Vaxchora  
Trade receivables from milestone payments  
Trade receivables from contract work  
838,062  
448,167  
20,565  
753  
127,976  
329,897  
375,589  
167,332  
-
-
-
-
2,697  
3,325  
25,916  
Trade receivables  
1,310,244  
506,890  
523,145  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
17,444  
12,442  
3,933  
5
13,486  
10,256  
5,634  
-
-
31,894  
11,369  
-
Other receivables  
Other receivables  
33,824  
29,376  
43,263  
11. Debt to credit institutions  
Mortgage  
17,977  
19,985  
372,195  
500,000  
18,930  
-
European Investment Bank (loan in DKK)  
Security lending (repo transactions)  
-
-
1,103,661  
Debt to credit institutions  
17,977  
892,180  
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  
-
111  
-
16,904  
101,321  
-
16,904  
-
(16,904)  
Prepayments from customers end of period  
111  
118,225  
-
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  
-
1,814  
-
12,090  
68,929  
121,952  
14,003  
-
8,302  
11,102  
107,952  
97,679  
22,319  
10,215  
151,919  
169,560  
47,457  
-
Payable VAT and duties  
Other liabilities  
370,750  
216,974  
257,569  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 17 of 22  
14. Intangible assets  
Acquired  
rights and  
development  
in progress  
Other  
intangible  
assets in  
progress  
DKK thousand  
Product rights  
Software  
Total  
Cost as of January 1, 2023  
Additions  
5,458,700  
1,013,484  
106,094  
2,997  
2,023  
9,775  
(35)  
274,490  
82,483  
(2,023)  
1,212  
-
6,852,768  
365,767  
-
-
280,287  
Transfer  
-
860,379  
-
-
875,981  
-
Additions from acquisition of businesses  
Exchange rate adjustments  
1,747,347  
(35)  
Cost as of June 30, 2023  
6,319,079  
2,169,752  
120,854  
356,162  
8,965,847  
Amortization as of January 1, 2023  
Amortization  
818,805  
-
-
-
-
91,326  
5,838  
5,568  
(19)  
-
-
-
-
910,131  
145,891  
5,568  
140,053  
Additions from acquisition of businesses  
Exchange rate adjustments  
-
-
(19)  
Amortization as of June 30, 2023  
958,858  
-
102,713  
18,141  
-
1,061,571  
7,904,276  
Carrying amount as of June 30, 2023  
15. Right-of-use assets and lease liabilities  
5,360,221  
2,169,752  
356,162  
Right-of-use assets  
DKK thousand  
Rent facility  
Car leasing  
8,392  
Equipment  
Total  
Right-of-use assets as of January 1, 2023  
Additions  
58,467  
-
574  
67,433  
5,066  
42,375  
(90)  
5,066  
-
Additions from acquisition of businesses  
Disposals  
42,375  
(90)  
-
-
-
-
Depreciations  
(11,155)  
90  
(2,651)  
(216)  
(14,022)  
90  
Reversal depreciations  
Exchange rate adjustments  
-
-
68  
4
1
73  
Right-of-use assets as of June 30, 2023  
89,755  
10,811  
359  
100,925  
Lease liabilities  
DKK thousand  
30/6 2023  
Non-current  
Current  
59,690  
44,044  
Lease liabilities  
103,734  
Amounts included in the income statement  
DKK thousand  
1/1 - 30/6 2023  
1,060  
Interest expense leases  
Depreciation recognized on right-of-use assets  
14,022  
Cost recognized for short term leases (less than 12 months)  
11,869  
In the first six months of 2023 the total cash outflow relating to lease was DKKt 14,041 split between interests of DKKt 1,060 and repayment  
of DKKt 12,981.  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 18 of 22  
16. Transferred financial assets that are not derecognized  
The Company has entered into transactions that transferred ownership of securities to a counterparty, while the Company retains the risks  
associated with the holding of the securities (repo transactions). 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  
30/6 2023  
30/6 2022  
31/12 2022  
Carrying amount of transferred securities  
Carrying amount of associated liabilities (repo transactions)  
Net position  
-
-
-
499,355  
(500,000)  
(645)  
1,084,916  
(1,103,661)  
(18,745)  
17. 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 June 30, 2023  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
553,097  
-
553,097  
Financial assets measured at fair value through the income statement  
553,097  
-
553,097  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
10,716  
1,726  
10,716  
1,726  
Financial assets/liabilities used as hedging instruments  
-
12,442  
12,442  
Liability relating to phantom shares  
-
(1,814)  
(1,814)  
Financial liabilities measured at fair value through the income statement  
-
(1,814)  
(1,814)  
As of December 31, 2022  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
1,184,843  
1,084,916  
-
-
1,184,843  
1,084,916  
Transferred securities that are not derecognized  
Financial assets measured at fair value through the income statement  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
2,269,759  
-
30,025  
1,869  
2,269,759  
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)  
(8,302)  
(11,102)  
(11,102)  
Financial liabilities measured at fair value through the income statement  
-
(19,404)  
(19,404)  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 19 of 22  
18. Warrants  
Outstanding warrants as of June 30, 2023  
Outstanding as  
of January 1  
Warrants  
exercised  
Trans-  
ferred as of June 30  
Outstanding  
Annulled  
Terminated  
Corporate Management  
Other Executive Management  
Other employees  
725,932  
-
(23,000)  
(80,541)  
(42,848)  
-
-
-
-
-
-
-
725,932  
406,550  
429,550  
-
(32,636)  
-
1,982,127  
514,398  
(1,175)  
1,175  
1,867,775  
472,725  
Resigned employees  
Total  
3,652,007  
231  
(146,389)  
147  
(32,636)  
247  
-
-
-
-
3,472,982  
235  
Weighted average exercise price  
Weighted average share price at  
exercise  
191  
Numbers of warrants which can be  
exercised as of June 30, 2023  
721,255  
145  
at a weighted average exercise  
price of DKK  
The total recognized cost of the warrant programs was DKK 23.8 million in the first six months of 2023 (DKK 21.8 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)  
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  
Applied volatility rate2)  
Expected life (years)  
Risk-free interest rate p.a.  
Fair value at grant1)  
46.6%  
3.0  
-0.43%  
52  
-0.69%  
45  
-0.65%  
53  
-0.66%  
41  
-0.53%  
76  
0.39%  
47  
2.04%  
64  
Fair value at grant – Executive  
Management1)  
78  
1) Fair value of each warrant applying the Black-Scholes model  
2) 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.  
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%.  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 20 of 22  
19. Acquisition of businesses  
On February 15, 2023, Bavarian Nordic A/S entered into an agreement with Emergent BioSolutions Inc. to acquire two marketed travel  
vaccines, Vivotif® for the prevention of typhoid fever and Vaxchora® against cholera as well as a Phase 3 vaccine candidate for the  
prevention of chikungunya virus. The transaction closed on May 15, 2023. The consideration included an upfront payment of USD 270 million  
and up to USD 110 million in future conditional milestone payments. Additionally, USD 4 million were added to the cash payment to  
Emergent BioSolutions Inc. which includes estimated adjustments for net working capital, debt, and other customary closing adjustments.  
The actual value of the estimated adjustments will be assessed post-closing and could lead to minor changes.  
About the acquisition  
In addition to the acquisition of the two marketed travel vaccines and the Phase 3 study, the acquisition includes a Swiss-based biologics  
manufacturing facility, US-based research and development facilities related to the development of the chikungunya vaccine, and EU/US-  
based commercial operations with a specialty salesforce. The acquisition includes four subsidiaries, the main being the manufacturing  
facility in Switzerland. The US-based activities are carved-out from Emergent BioSolutions Inc. and are integrated into Bavarian Nordic’s  
current US entity.  
Strategic rationale  
The acquisition is strongly linked with Bavarian Nordic’s vision to become one of the largest pure-play vaccine companies. The acquisition  
provides clear commercial synergies to the Company’s existing business as travel vaccines are already a major part of the portfolio. This will  
establish Bavarian Nordic as a global leader in this area. Furthermore, the acquisition enables expansion of Bavarian Nordic’s US commercial  
sales, marketing, and distribution setup, as well as increased scale in more European markets where the Company is not present today.  
Through the acquisition, Bavarian Nordic has also obtained the global rights and R&D know-how to a promising vaccine candidate against  
chikungunya.  
Details of the acquisition  
The purchase price allocation for the acquisition from Emergent BioSolutions is considered provisional since the transaction was closed on  
May 15, 2023, leaving limited time to identify and determine fair value of assets acquired and liabilities assumed. Adjustments may be  
applied to the purchase price allocation for a period of up to 12 months from the acquisition date. The transaction was not subject to  
recognition of goodwill.  
Transaction costs of DKK 64 million are included in administration costs in the income statement for the three months ended June 30, 2023.  
Bavarian Nordic is conditioned to pay Emergent BioSolutions upon the achievement of milestones related to the successful development of  
the chikungunya vaccine (USD 80 million) and sales performance of the marketed vaccines (USD 30 million). Based on current regulatory  
plans and expectations for future submission and approval of applications related to the chikungunya-vaccine all development milestones are  
assumed probable. The net present value of the probable milestone payments, DKK 499 million, has been recognized as part of the "Acquired  
rights and development in progress" (further addition to the asset) and a corresponding liability has been recognized as deferred  
consideration. The sales milestone of USD 30 million related to future sale of Vivotif® and Vaxchora® is currently not considered probable.  
The acquisition has been included in the Consolidated Financial Statements of Bavarian Nordic as of the date of acquisition May 15, 2023.  
Bavarian Nordic has made the following provisional calculation of the fair value of the acquired net assets at the time of the acquisition:  
DKK thousand  
Total acquisition  
860,379  
875,981  
5,419  
Product rights  
Development asset  
Other intangible assets  
Property, plant and equipment  
Right-of-use assets  
Inventories  
681,453  
42,375  
130,804  
20,503  
Receivables  
Prepayments  
39,899  
Cash  
66,531  
Deferred tax assets (liabilities), net  
Retirement benefit obligations  
Trade payables  
(25,814)  
(55,988)  
(136,686)  
(42,375)  
(61,189)  
2,401,292  
(499,312)  
1,901,980  
(66,531)  
1,835,449  
280  
Leasing liabilities  
Other payables  
Total acquisition price  
Contingent consideration  
Consideration transferred  
Cash acquired  
Cash used for acquisition of business  
Number of employees  
The receivables acquired include trade receivables of a fair value of DKK 21 million corresponding to the gross amount receivable according to  
contract.  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 21 of 22  
Accounting policies  
The purchase price for the acquisition comprises of identifiable assets and liabilities and contingent liabilities assumed measured at fair  
value at the date of acquisition by applying relevant valuation methods. Acquisition-related costs are expensed as incurred.  
Cost of acquired product rights are measured at cash consideration and present value of any probable deferred milestone payments for those  
rights. A corresponding deferred consideration is recognized at initial recognition. Subsequently, the deferred consideration is measured at  
amortized cost.  
20. 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.  
21. Significant events after the balance sheet date  
On July 22, 2023, Bavarian Nordic announced that its Phase 3 study failed to meet one of the success criteria of the primary endpoint. Based  
on this outcome, Bavarian Nordic will discontinue its RSV program, including its partnership with Nuance Pharma to develop and launch the  
vaccine for selected Asian markets. A continued strong growth in the Company’s travel vaccine business, combined with RSV savings in the  
second half year, is expected to offset the lack of expected 2023 milestone payments from Nuance Pharma, amounting to DKK 195 million.  
The termination of the RSV program is associated with non-cancellable commitments to external vendors which are not accounted for in the  
Q2 financial statements. However, the financial impact of these is offset by expected savings on the RSV program and both elements are  
included in the latest financial guidance for 2023.  
On August 3, 2023, Bavarian Nordic announced a new contract valued at USD 120 million with the U.S. government. The contract will support  
manufacturing of new bulk vaccine to partly replenish the inventory used for the mpox outbreak, which will enable the Company to fulfil its  
long-term commitment to supply a freeze-dried vaccine to strengthen the U.S. smallpox preparedness.  
On August 6, 2023, Bavarian Nordic announced positive topline results from a randomized, double-blind, placebo-controlled Phase 3 clinical  
trial of its chikungunya virus vaccine candidate, in adults and adolescents aged 12 to 64 years of age.  
22. 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 August 23, 2023.  
Company Announcement no. 31 / 2023  
 
Bavarian Nordic Announces First Half 2023 Results  
Page 22 of 22  
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 June 30, 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 June 30, 2023,
and the results of the group’s activities and cash flows for the period January 1 to June 30, 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, August 23, 2023
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Luc Debruyne
Chairman of the Board
Anders Gersel Pedersen
Deputy Chairman
Peter H. Kürstein-Jensen
Johan van Hoof
Frank A.G.M. Verwiel
Anne Louise Eberhard
Heidi Hunter
Thomas Alex Bennekov
Anja Gjøl
Karen Merete Jensen
Linette Munksgaard Andersen
Employee-elected
Employee-elected
Employee-elected
Employee-elected
Company Announcement no. 31 / 2023