Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
2024  
Annual Report  
Annual report for the year ended 31 December 2024  
Pharma Equity Group A/S  
Slotsmarken 18, 2. th.  
2970 Hørsholm  
Denmark  
Registered number: 26 79 14 13  
www.pharmaequitygroup.com  
Pharma Equity Group A/S  
Annual Report 2024  
1
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Table of  
Contents  
Overview  
Page  
Company information  
3
4
CEO and Chairman letter  
The Groups principal activities and 2024 achievements  
Financial review  
6
7
Outlook and objectives 2025  
9
Product and development programs  
Corporate matters  
Corporate governance  
10  
17  
20  
21  
25  
27  
29  
30  
Corporate social responsibility  
Risk management  
Chairman &  
Shareholder information  
CEO Letter  
Management  
Statement of the Board of Directors and Executive Management  
Independent auditors Report  
Read more on page 6  
Consolidated financial statements  
Consolidated statement of comprehensive income  
Consolidated statement of financial position  
Consolidated statement of changes in equity  
Consolidated cash flow statement  
34  
35  
36  
37  
38  
Key figures  
2024  
Notes to the consolidated financial statements  
Financial statements of the parent company  
Parent Company statement of comprehensive income  
Parent Company statement of financial position  
Parent Company statement of changes in equity  
Parent Company cash flow statement  
Notes to financial statements of the Parent Company  
Read more on page 14  
50  
51  
52  
53  
54  
Targets &  
Outlooks  
2005  
Read more on page 15  
Pharma Equity Group A/S  
Annual Report 2024  
2
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Company information  
Pharma Equity Group A/S  
Executive management  
Group companies  
Pharma Equity Group
A/S
- listed parent company  
Reponex Pharmaceuticals A/S - 100% owned subsidiary  
Thomas Kaas Selsø, Chief Executive Officer  
Registered number (CVR)  
Board of directors  
26 79 14 13  
Christian Vinding Thomsen, Chairman  
Omar S. Qandeel  
Registered office  
Slotsmarken 18, 2. th.  
2970 Hørsholm  
Denmark  
Lars Rosenkrantz Gundorph  
Peter Vilmann  
Websites  
www.pharmaequitygroup.com  
www.reponex.dk  
Pharma Equity Group A/S:  
Financial calendar 2025  
Reponex Pharmaceuticals A/S:  
4 March  
20 March  
16 April  
Deadline for shareholder proposals - Annual General Meeting  
Annual Report 2024  
Annual General Meeting  
14 August  
Interim Report - for the six-month period ending 30 June 2025  
Pharma Equity Group A/S  
Annual Report 2024  
3
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
CEO and Chairman letter  
Pharma Equity Group A/S Annual Report 2024 Main features of the year  
The Board of Directors of Pharma Equity Group A/S has  
today considered and approved the Company's annual  
report for 2024, which can be summarized as follows:  
Directed share issue successfully completed with gross  
proceeds of DKK 51 million.  
Key figures  
for the year 2024  
Strengthened capital structure.  
The company is in dialogue with potential license  
partners.  
On 15 April 2024, the company filed a summons with  
the Maritime and Commercial High Court against, inter  
alia, Portinho S.A. with a claim for payment of the  
receivable of EUR 9.55 million plus interest. A decision  
in this case cannot be expected in 2025.  
Trial applications for RNX-011 (peritonitis) have been  
submitted to the authorities at the beginning of Q1  
2025.  
2024  
TDKK  
2023  
TDKK  
Profit/loss  
-24,422  
58,000  
4,234  
65,606  
48,875  
8,100  
-24,347  
58,000  
4,231  
67,737  
25,333  
7,838  
It is expected that the trial application for RNX-051  
(Colorectal Adenoma and Colon Cancer) will be  
submitted to the authorities at the end of Q1-2025 or  
the beginning of Q2-2025.  
The Company has initiated arbitration proceedings  
against Interpatium before the Danish Institute of  
Arbitration (DIA) in relation to the related sale of the  
shares in Portinho.  
Receivable Portinho S.A.  
Cash and cash equivalents  
Total assets  
Equity  
Convertible loans  
RNX-041 is actively included in Part 2 of the ongoing  
Phase 2 proof-of-concept clinical study for the  
treatment of pouchitis.  
In 2024, an agreement was entered into with Danske  
Bank as an equity analyst and market maker.  
The profit for the year amounts to DKK -24.4 million,  
which is in line with expectations.  
The result for the year was DKK -24.4 million (2023: DKK -24.3  
million).  
The costs in 2024 are relatively significantly below the level of 2023. In  
the consolidated result for 2024, costs covering the whole of 2024 are  
included, whereas for the comparison year 2023, due to the transaction  
with Reponex Pharmaceuticals A/S on 24 March 2023, only costs for 9  
months are included for Pharma Equity Group A/S (Parent company).  
Events after the end of the accounting period  
Change in Executive Management  
At the beginning of 2025, the Group's capital preparedness  
was further strengthened by the establishment of loans and  
loan commitments of approx. DKK 13 million. Based on the  
expected cash burn for the year, this gives the Group a  
runway of more than 12 months.  
On 28 February 2025, Pharma Equity Group A/S  
announced in company announcement no. 1 that the  
current CEO, Thomas Kaas Selsø, will resign from his  
position as CEO of Pharma Equity Group A/S and its  
subsidiary Reponex Pharmaceuticals A/S with effect from  
31 March 2025. At the same time, it was announced that  
Christian Henrik Tange has been appointed as the new  
CEO of Pharma Equity Group A/S with effect from 1 April  
2025. It was also announced that Sebastian Bo Jakobsen  
has been appointed CEO of the subsidiary Reponex  
Pharmaceuticals A/S with effect from 1 April 2025  
Equity as of 31 December 2024 is DKK 48.9 million (2023: DKK 25.3  
million)  
The Group's capital preparedness is expected to be further  
strengthened on an ongoing basis in 2025 through the  
establishment of convertible loans or other equivalent  
financing. The company has an ongoing dialogue with  
several existing and new investors about financing in both  
the short and long term.  
Cash and cash equivalents at the end of 2024 are DKK 4.2 million  
(2023: DKK 4.2 million)  
Pharma Equity Group A/S  
Annual Report 2024  
4
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
CEO and Chairman letter  
Strategy and expectations for 2025  
Contact person Investor Relations  
On 13 December 2024, the Company  
announced in announcement number 32 that  
Reponex Pharmaceuticals A/S, based on an  
ongoing evaluation of the clinical pipeline and a  
number of fundamental commercial criteria,  
including medical need, patient recruitment,  
regulatory requirements, likelihood of success  
and requirements for both human and  
monetary capital, had chosen to give top  
priority to the following development  
programs:  
any gains/losses related to the Portinho S.A.  
receivable.  
Any questions regarding the 2024 report can be  
directed to the Company's CEO Thomas Kaas  
Selsø, by email investor@pharmaequitygroup.com.  
The expected result for 2025 incorporates a  
significantly lower cost base than in both 2024  
and 2023. The company has worked intensively  
to reduce costs, so that even more costs have  
been made variable in 2025 than before and so  
that the capital requirement in 2025 is  
On the Company's website  
www.pharmaequitygroup.com further information  
and all published company announcements can be  
found.  
significantly lower than in both 2024 and 2023.  
This has been done while maintaining the  
expected progression in the new studies.  
RNX-051 for colon adenomas and colon  
cancer  
Hørsholm 20 March 2025  
Online presentation of the 2024 report  
RNX-011 for the treatment of peritonitis  
At 11:00 a.m. today, 20 March 2025, CEO  
Thomas Kaas Selsø invites you to an online  
presentation of the 2024 report for the period  
1 January 2024 31 December 2024 and  
significant events so far in 2025. It is already  
possible to register for the presentation and  
send in questions in advance. Registration is  
free for everyone and can be done via link:  
RNX-041 for the treatment of IBD  
(pouchitis)  
The mentioned development programs have all  
shown relevant, informative and strong clinical  
data, and have obtained patent protection in  
the most important geographical areas for the  
company.  
Thomas Kaas Selsø  
CEO  
Christian Vinding Thomsen  
Chairman  
https://www.inderes.dk/videos/pharma-equity-  
group-opdatering-pa-helaret-2024  
It is expected that license agreements will be  
entered into at the end of Q3 and Q4 2025.  
Approximately DKK 11 million in revenue  
before tax has been recognized in the  
consolidated budget for 2025. For 2025, the  
Group expects a pre-tax loss of DKK 4 million  
to DKK 7 million including revenues from  
licensing agreements. The expected  
Thomas Selsø  
CEO  
Christian Thomsen  
Chairman  
consolidated result for 2025 does not reflect  
Pharma Equity Group A/S  
Annual Report 2024  
5
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
The Groups principal activities and 2024 achievements  
The Group’s principal activities  
PEG is a company listed on Nasdaq Copenhagen main stock exchange.  
On 24 March 2023, PEG completed the acquisition of the entire share capital in Reponex in  
exchange for shares in PEG. The shares issued to the shareholders of Reponex had their first  
trading day on Nasdaq Copenhagen on 28 March 2023. As a result of the transaction, a legal  
group has been established in 2023 with PEG as the legal parent, and Reponex as a 100%  
owned subsidiary, and hence PEG is required to publish consolidated financial statements  
from 2023.  
Description of Reponex’ operations  
Reponex is a clinical-stage biopharmaceutical company dedicated to the development of new,  
effective treatments for diseases that have significant patient and social impact for which  
current therapy is lacking or in need of improvement. The diseases are acute or life  
threatening, such as bacterial peritonitis and colorectal cancer, or may be chronic diseases  
that reduce lifespan and the quality of life and may shorten it, including inflammatory bowel  
diseases or complications of chronic diseases such as the disabling non-healing skin ulcers in  
patients with diabetes or venous insufficiency. There is a continuing unmet medical need to  
improve the treatment of these difficult conditions, which is what Reponex strives to achieve.  
It is Reponex’s clinical strategy to establish collaborations  
with internationally leading institutions and hospitals in  
combination with the best experts in each of the  
company’s specific clinical areas.  
It is Reponex’s ambition to create value through the company’s sustaining platform by  
bringing the clinical programs to a clinical stage with relevant clinical data documenting the  
effect of the drug candidates, that will be a strong starting point for the completion of an  
exclusive licensing of the companys drug candidates to global pharmaceutical companies, that  
can contribute to execution of the further clinical and regulatory process as well as having  
relevant distribution power.  
Reponex is an organizational efficient company with an aggressive commercial outsourcing  
strategy to be as agile as possible, to meet complex and continual changes in the pharma  
industry. The strategy creates a cost efficient and flexible way to create relevant human  
resources fast, which is considered a key factor and driver of success.  
It is Reponex's clinical strategy to establish collaborations with internationally leading  
institutions and hospitals in combination with the best experts in each of the company’s  
specific clinical areas.  
Pharma Equity Group A/S  
Annual Report 2024  
6
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Financial review  
Estimates and judgements  
PEG  
The preparation of the consolidated and parent company financial  
PEG  
Key figures  
Group  
Reponex  
Reponex  
Reponex  
Group  
statements requires the making of estimates and judgements that affect the  
reporting of assets, liabilities and expenses. The estimates and judgements  
are reviewed on an ongoing basis. Estimates and judgements are based on  
historical results and on various other assumptions, which the Group  
believes to be reasonable under the circumstances. However, the actual  
result may differ significantly from the estimates.  
2024  
2023  
2022  
2021  
2020  
TDKK  
TDKK  
TDKK  
TDKK  
TDKK  
See notes 2.1 and 2.2 for further description.  
Revenue  
*EBITDA  
0
-21,052  
-235  
0
-20,411  
-218  
0
-10,738  
-539  
0
-8,840  
-3,763  
-12,603  
-251  
0
-2,145  
-157  
Financial performance 2024 vs. outlook for 2024  
Depreciation, amortisation and impairment losses  
Operating profit/loss (EBIT)  
The loss before tax for the year DKK 26,2 million is in line with  
Management's expectations for 2024 on a loss between DKK 24 - 29m.  
-21,287  
-4,950  
-26,237  
-20,629  
-1,548  
-22,177  
-11,277  
-22  
-2,302  
-81  
Net finansial Items  
Loss before fair value adjustment Portinho  
-11,299  
-12,854  
-2,383  
Allowance Portinho receivable  
Loss after fair value adjustment and before tax  
Tax on profit / loss  
Profit/loss  
0
-26,237  
1,815  
-24,422  
65,606  
0
-4,403  
-26,579  
2,233  
-24,347  
67,737  
73  
0
-11,299  
1,855  
-9,444  
21,516  
0
0
-12,854  
2,971  
-9,883  
28,708  
0
0
-2,383  
878  
-1,505  
20,408  
0
Total assets  
Investments in tangible assets  
Equity  
48,875  
8,100  
74%  
25,333  
7,838  
37%  
18,911  
0
27,371  
0
13,428  
0
Convertible loans  
**Equity ratio  
88%  
95%  
66%  
Earnings per share  
-0.02  
-0.02  
-0.02  
*EBITDA= Earnings before financials, tax and depreciation.  
** Equity ratio=Total Equity / Total Assets X 100%  
Since the PEG/Reponex transaction is accounted for as a reversal take-over, it is Reponex Figures which are presented as comparative figures for 2020  
2022.  
Pharma Equity Group A/S  
Annual Report 2024  
7
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Financial review  
Comments on consolidated financial  
statements for 2024  
PEG Group comprehensive income for 2023 consists of  
Reponex for the whole of 2023 and PEG for the period 24  
March 2023 - 31 December 2023.  
The work to recover the receivable for Portinho has been  
further intensified since 31 December 2023. Considerable  
resources are being used to recover the receivable from  
Portinho and/or from companies and people connected  
therewith and/or the transactions with Portinho. Arbitration  
proceedings against Interpatium are also pending before  
DIA in Denmark in relation to the related sale of the shares  
in Portinho.  
Parent company financial statements  
For the parent company the loss for the year is DKK 12,5  
million primarily as a result of administrative costs and  
financial expenses. Parent company equity amounts to DKK  
746,7 million based on the investment in Reponex being  
valued at DKK 689 million and the Portinho receivable  
being valued at DKK 58 million.  
In 2024, the Group has continued Reponex´s work on  
preparing the portfolio of clinical programs being ready for  
commercialization in the coming years.  
Revenue DKK 0.  
Financial expenses DKK 5.0 million (2023 TDKK 1.6 million)  
The purchase price for Reponex was legally agreed at DKK  
1,5 billion. For accounting purposes, the cost price for the  
investment has been based on the market value of the  
shares issued to the Reponex shareholders on the first day  
of trading on 28 March 2023. Management of Pharma  
Equity Group A/S is still of the opinion that the transaction  
price of DKK 1,5 billion is a fair estimation of the value of  
Reponex, which has been supported by updated internal  
value calculations, but also supported by external  
valuations. Hence, even though the market capitalization of  
Pharma Equity Group on 31 December 2024 of DKK 233  
million indirectly implies that the value of Reponex has  
declined since the transaction date, Management has  
concluded that the value of the investment is not impaired  
compared to the calculated cost price of DKK 689 million.  
The Group has not had any revenue for the year and does  
not expect that until Q3 and Q4 2025.  
Financial expenses consist primarily of interest and fees  
regarding subordinated convertible debt, bank debt and  
financials loans. DKK 38,5m of the convertible debt and  
financial loans have been repaid in connection with the  
share capital increase in October 2024.  
Operation profit/loss (EBIT) DKK -21.5 million (2023 DKK -  
20.9 million)  
EBIT consists of research and development costs of DKK  
9.0 million and administrative costs of DKK 12.3 million  
(2023 DKK 8.8m and 11.8m). Development costs are in line  
with 2023. The increase in administrative costs is primarily  
due to costs related to investor relations communication.  
Tax on profit / loss an income of DKK 1.8 million (2023 TDKK  
2.2 million)  
Tax income for the year consists of the expected tax refund  
according to the tax legislation for Reponex qualifying  
research and development expenses.  
Allowance Portinho receivable for the year DKK 0 (2023  
TDKK 4.4 million)  
Equity DKK 48.9 million (2023 DKK 25.3 million)  
As announced in company announcements no. 39 from 25  
September 2023, no. 46 from 28 November 2023 and no.  
7 from 20 March 2024, the payment from Portinho S.A. has  
been postponed from its original due date, which was 1 July  
2023. On 15 April 2024, the Company filed a summon with  
the Maritime and Commercial High Court against Portinho  
S.A. to claim immediate payment of the receivable of EUR  
9.55m plus interest. The Company's Portuguese lawyer, in  
cooperation with the Company's Danish lawyer, has also  
initiated various preliminary and protective legal actions and  
investigations in Portugal in relation to securing payment of  
the receivable. Management has assessed that the  
Referring to Danske bank Equity Research and Analyst  
Group (SE) that are following Pharma Equity Groups share  
their valuation in latest report following the Q3 report 2024  
amounts:  
Equity at year-end amounts to DKK 48.9 million. In  
October 2024 a private issue was completed by issuing  
204,592,776 new shares at a subscription price of DKK  
0.25 corresponding to gross proceeds DKK 51.1 million.  
The proceeds were used to repayment of subordinated  
convertible loans by DKK 12.6 million, repayment of  
financial loans by DKK 25.8 million and by 12.7 DKK for  
improvement of cash position. Costs related to the issue  
amounted DKK 3.2 million.  
Danske Bank Equity Research report from 18 November  
2024 has a fair value share price of 0.49 per share  
corresponding to a valuation of DKK 598 million.  
Analyst Group report from 19-11-2024 has a fair value  
share price of DKK 0.80 corresponding to a valuation of  
DKK 982 million.  
valuation of DKK 58 million recognized on 31 December  
2023 be retained on 31 December 2024. Reference is  
made to note 12 for further information.  
The reports can be downloaded here: Stock Information &  
Company Valuations - Pharma Equity Group  
Pharma Equity Group A/S  
Annual Report 2024  
8
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Outlook and objectives 2025  
In 2025 the Group will focus on creating a solid foundation for  
revenue-generating activity in end 2025 and forward.  
This involves the following focus:  
of chronic leg ulcers (RNX-022, RNX-023) and Crohn's  
Disease (RNX-041) continue to be considered of great  
interest both clinically and commercially. These  
programs will be pursued through strategic clinical and  
industrial cooperation.  
- Continue and improve development, research and  
regulatory activity.  
- Explore opportunities for strategic partners for our  
various drug candidates and finalize agreements with  
relevant partners.  
The group will furthermore focus on cost reductions  
and capital resources.  
- Create a solid financial foundation.  
The company has worked intensively to reduce costs,  
and even more costs have been made variable in 2025  
than before and the capital requirement in 2025 is  
significantly lower than in both 2024 and 2023. This has  
been done while maintaining the expected progression  
in the new studies.  
The company has decided to give top priority  
developing to these tree development programs that  
shows strong clinical data in the most important  
geographic areas for the company:  
RNX-051 for colon adenomas and colon  
cancer  
At the beginning of 2025, the Group's capital  
preparedness was further strengthened by the  
establishment of loans for approx. DKK 13 million. The  
Group's capital preparedness is expected to be further  
strengthened on an ongoing basis in 2025 through the  
establishment of convertible loans or other equivalent  
financing. The company has an ongoing dialogue with  
several existing and new investors about financing in  
both the short and long term. Reference is made to note  
20 in the consolidated report.  
RNX-011 for the treatment of peritonitis  
RNX-041 for the treatment of IBD (pouchitis)  
It is expected that license agreements will be entered  
into at the end of Q3 2025 and in Q4 2025 with an  
expected revenue of DKK 11 million.  
The Company's other drug candidates in the treatment  
Financial guidance for 2025  
mDKK  
2025Guidance  
2024Actual  
Revenue  
11  
0
*Loss before tax  
4 - 7  
26,2  
* For 2025, the expected profit does not reflect any gains/losses relating to the  
Portinho S.A. receivable.  
Pharma Equity Group A/S  
Annual Report 2024  
9
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
Repositioning known drugs into new intervention  
is the heart of what we do  
By repositioning Reponex finds new uses for active substances that are being used in other treatments.  
This means that the substances are used for other treatments than they were originally designated and  
registered for. The advantage of this is that the active substances basic toxicity and adverse effect  
profile is already known and described.  
Drug candidate overview  
License agreement  
Clinical phase 3 /  
License agreement  
Diseases  
Drug Candidates  
RNX-011  
Clinical phase 2  
Expected revenue  
Peritonitis  
(Bacterial peritonitis)  
2025  
RNX-021  
RNX-022  
RNX-023  
2026  
2026  
2027  
Ulcus Cruris  
(Chronic skin ulcers)  
Inflammatory bowel  
disease Chrone &  
Pauchitis  
RNX-041  
RNX-051  
2025  
2025  
Colorectal Cancer &  
Colon Adenoma  
Pharma Equity Group A/S  
Annual Report 2024  
10  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
Reponex has several patents for the drug candidates  
including these:  
Candidate  
Europe  
US  
Japan  
RU  
Expiration*  
RNX-011 Bacterial peritonitis  
RNX-021 Chronic skin ulcers  
RNX-022 Chronic skin ulcers  
RNX-023 Chronic skin ulcers  
RNX-041 Inflammatory bowel disease Pouchitis  
Granted (DE, FR, IT, NL, UK)  
-
Granted + pending  
Granted  
-
2035/2040  
-
-
-
-
-
-
-
Granted (ES, UK, UP**) + pending  
Granted (DE, FR, IT, NL, UK)  
Pending  
Granted  
Pending  
Granted  
-
2035  
2035  
2035  
Granted  
-
RNX-051 Colorectal cancer  
Granted (ES, UK, UP**)  
+ pending (incl. HK)  
+ new DK priority appl. filed  
Pending  
Granted + pending  
Pending  
2039/2045  
*Without supplementary protection certificate. Supplementary Protection Certificate (SPC) can potentially give op to 5 years extra protection ifissued.  
Granted = Fully approved and valid in the respective countries  
Allowed = The application has been approved by the superior authority (European Patent office), now itis translated into different languages and must then go through the national systems.  
Pending = The application is still pending by the authority.  
**UP = Unitary Patent (date of effect: 022: 27-3-2024; 051: 07-02-2024) covers Austria, Belgium, Bulgaria, Denmark, Estonia, Finland, France, Germany, Italy, Latvia, Lithuania, Luxembourg, Malta, Holland, Portugal, Slovenia and Sweden.  
Pharma Equity Group A/S  
Annual Report 2024  
11  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
The potential for the drug candidates is estimated to:  
Drug candidate  
RNX-011  
Patient basis  
Global market  
Global players  
- Pfizer Inc.  
- Baxter International  
- B. Braun  
Approx. 1,2 million new cases per year in EU, US  
and Japan  
Estimated with some uncertainty at USD  
1,5 2 billion.  
- Teva  
Approx. 16 million patients in the EU, US and  
Japan  
- Smith & Nephew  
RNX-021, RNX-022  
RNX-023  
- Coloplast, ConvaTec  
- Mölnlycke Health Care  
- Integra LifeSciences Corp  
- B. Braun Melsungen  
- Leo Pharma  
USD 19 billion (2019)  
Approx. 2,5 million patients in the EU, US and  
Japan  
USD 25 billion (expected for 2025)  
Approx. 2 million patients in total in the EU and  
US with Crohns disease.  
- Takeda Pharmaceutical Co Ltd.  
- AbbVie Inc.  
- Arena Pharmaceuticals Ltd  
- Galapagos NC  
RNX-041  
RNX-041  
RNX-051  
USD 3,6 billion (2016),  
Approx. 234,000 patients in total in the EU and  
US with pouchitis.  
USD 4,7 billion (expected for 2025)  
Approx. 1,5 million new cases per year in the  
western world with colorectal cancer  
- Pfizer Inc.  
- Hoffmann-La Roche Ltd.  
- Amgen Inc.  
- Merck & Co. Inc.  
- Sanofi S.A.  
USD 9,4 billion (2020)  
Approx. 57 million new cases per year in the  
western world with colon adenomas  
RNX-051  
Sources:  
RNX-011: Mollie F et al (Ann Surg. 2017 Aug;266(2):237-241), Gessler B et al (Int J Colorectal Dis. 2017; 32(4): 549556), Knight S R et al (Lancet 2021; 397: 38797), Golz R A et al (JAMA Surg.  
2020;155(4):330-338), Lee J H et al (J Epidemiology 2010: 2: 97-105), Strate L L et al (Gastroenterology 2019; 156(5): 1282-1298)  
RNX-021, RNX-022: Sen C K (Adv Wound Care 2019; 8(2): 39-48), Nelson H D (Intermountain Healthcare 2017), Fortune Business Insights (2022, Mar), www.GlobalData.com  
RNX-023: Bui et al 2018, Int J Clin Pract 72(12):e13263  
RNX-041: Burisch J et al (J Crohns Colitis 2013;7:322-337), Anand B S et al (Medscape Apr 2022), GlobalData 2020; GDHCER251-20), Reber J D et al (RadioGraphics 2018: 38(4): 1073-1088), Dalal et al  
(Inflamm Bowel Dis 2018; 23:989996)  
RNX-051: WHO, IARC, Global Cancer Observatory (GLOBOCAN 2020), Wong MSC et al (J. CGH 2020; 18(3): 553-561), Duvvuri A et al (Gastroenterology 201; 160: 1986-1996), Meester R G S et al  
(Gastroenerology 2020; 159(1): 105-118), Imperiale T F et al (Gastroenterology 2018; 155: 1776-1786)  
Pharma Equity Group A/S  
Annual Report 2024  
12  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
Clinical review  
infections.  
Bacterial peritonitis  
Building on these findings, Reponex is now preparing to launch a  
new Phase 2 clinical trial, featuring two distinct treatment arms: a  
placebo group and a treatment group receiving RNX-011. Both  
groups will also receive standard-of-care therapy post-surgery,  
ensuring a consistent baseline for analysis. The trial will enroll 32  
patients, evenly divided between the two arms.  
Secondary bacterial peritonitis is a severe and potentially life-  
threatening condition characterized by inflammation and  
infection of the peritoneum, the membrane lining the abdominal  
cavity. Secondary bacterial peritonitis results from the  
contamination of the peritoneal cavity due to perforation or  
rupture of abdominal organs. Common triggers for secondary  
bacterial peritonitis include perforated appendicitis, diverticulitis,  
gastrointestinal perforations, traumatic injuries, or postsurgical  
complications. The breach in the integrity of the abdominal  
organs allows the escape of intestinal contents containing  
bacteria into the peritoneal space, leading to rapid and  
widespread infection.  
The primary objective of the study is to further evaluate the  
immunological effects of RNX-011, with a particular emphasis on  
the role of GM-CSF in augmenting immune responses within the  
peritoneal cavity. GM-CSF is hypothesized to bolster the  
immune system’s ability to combat infections and promote tissue  
repair, positioning RNX-011 as a potentially transformative  
treatment for post-surgical recovery.  
Secondary bacterial peritonitis most often presents as an  
emergency, accounting for approximately 1% of all acute  
admissions to hospital. Patients experience severe abdominal  
pain, tenderness, and systemic signs of infection such as fever  
and elevated white blood cell count. Prompt diagnosis and  
intervention are crucial to prevent the progression of infection,  
which can lead to sepsis and multiple organ failure.  
The study will be conducted in collaboration with the Center for  
Surgical Science at Zealand University Hospital (SUH) Køge,  
leveraging their renowned expertise in clinical and translational  
research to ensure the trial's scientific rigor and clinical  
relevance.  
Reponex is actively seeking strategic partnerships to facilitate a  
larger clinical trial to further demonstrate and emphasize the  
therapeutic impact of RNX-011 treatment.  
The present management of secondary bacterial peritonitis  
involves a multifaceted approach, including surgical intervention  
to address the underlying source of contamination, drainage of  
infected fluid, and a minimum of 3 to 5 days of intravenous  
broad-spectrum antibiotics followed by a course of oral  
antibiotics.  
RNX-011 is a cutting-edge formulation that combines  
granulocyte-macrophage colony-stimulating factor (GM-CSF)  
with the broad-spectrum antibiotics metronidazole and  
fosfomycin. It is specifically designed for direct intraperitoneal  
administration during surgical procedures. In an exploratory  
study funded by Reponex, patients treated with RNX-011  
demonstrated markedly improved outcomes compared to those  
receiving standard-of-care intravenous antibiotics. Notably,  
these patients were discharged significantly earlier (2-21 hours  
vs. 67-169 hours) and had no infectious complications (0 vs. 2).  
These promising initial results underscore the potential of RNX-  
011 to shorten hospitalization times and reduce post-operative  
Pharma Equity Group A/S  
Annual Report 2024  
13  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
Clinical review  
RNX-041 is an innovative formulation combining GM-  
CSF with the broad-spectrum antibiotics  
Pouchitis  
Inflammatory Bowel Disease (IBD) encompasses a  
group of chronic inflammatory conditions affecting the  
gastrointestinal tract, leading to persistent and often  
debilitating symptoms. The two primary forms of IBD  
are Crohn's disease and ulcerative colitis, both  
characterized by periods of active inflammation  
interspersed with periods of remission. IBD is a  
complex and multifactorial disorder, involving a  
combination of genetic, environmental, and  
metronidazole and fosfomycin, designed for direct  
administration into the pouch via catheter. The  
formulation aims to restore the equilibrium between  
immune cell activity and bacterial growth while  
promoting endothelial repair. Reponex is actively  
supporting the exploratory development of RNX-041  
and is seeking strategic partnerships to advance its  
clinical progression.  
Currently, Reponex is funding a Phase 2 clinical trial  
evaluating RNX-041, with the primary objective of  
establishing its safety profile and examining its  
therapeutic efficacy under both single-dose and multi-  
dose treatment regimens. This study represents a  
pivotal step in understanding RNX-041's mechanism of  
action and its potential to address immune-mediated  
inflammatory diseases of the gastrointestinal tract.  
immunological factors. IBD affects up to 7 million  
people globally, and the incidence is increasing.  
Pouchitis is a complication that can arise in patients  
who undergo ileal pouch-anal anastomosis (IPAA), a  
surgical procedure performed to treat ulcerative colitis.  
IPAA involves the removal of the colon and rectum,  
and the creation of an internal pouch from the end of  
the small intestine (ileum) to serve as a reservoir for  
stool. This surgery is considered a standard treatment  
for ulcerative colitis when medical therapy fails or  
becomes inadequate.  
The trial will help guide Reponex in further exploration  
of Chrohn's disease due to the parallels between  
pouchitis and Crohns disease, conditions that share  
pathogenic pathways and inflammatory mechanisms.  
Insights gained from this study will not only inform the  
development of RNX-041 for pouchitis but also guide  
its potential application for Crohn’s disease. By  
addressing these shared pathways, the research  
underscores RNX-041’s promise as a versatile  
treatment option and lays a robust foundation for its  
broader clinical applications.  
Pouchitis refers to inflammation of the ileal pouch, and  
it represents one of the most common long-term  
complications following IPAA. The condition is  
characterized by symptoms similar to ulcerative colitis,  
such as increased frequency of bowel movements,  
urgency, abdominal cramping, and in some cases,  
bloody stools.  
Managing pouchitis is crucial to optimizing the quality  
of life for individuals who have undergone IPAA for  
ulcerative colitis. Treatment strategies for pouchitis  
often include antibiotics, which can help alleviate  
symptoms by targeting the underlying bacterial  
overgrowth or imbalance within the pouch; however, a  
significant proportion of patients have recurrent or  
chronic pouchitis. In some instances, pouchitis can lead  
to pouch failure, and reversion to a permanent  
ileostomy.  
Pharma Equity Group A/S  
Annual Report 2024  
14  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
Clinical review  
hereditary adenomatous conditions, including  
Familial Adenomatous Polyposis (FAP), MUTYH-  
Colorectal adenoma and colorectal cancer  
associated polyposis (MAP), and Lynch syndrome.  
These genetic disorders are associated with a  
markedly increased risk of developing colorectal  
adenomas and subsequently colorectal cancer,  
necessitating effective preventive and therapeutic  
interventions.  
Colorectal cancer, a significant global health concern,  
arises in the colon or rectum and is characterized by  
the uncontrolled growth of abnormal cells within the  
lining of the large intestine. Colorectal cancer is the  
third most common cancer worldwide and the  
second leading cause of cancer-related deaths,  
highlighting its impact on public health. The number  
of people diagnosed with colorectal cancer is  
In 2024, Reponex received preliminary high-level  
results from the funded Phase 2 trial conducted at  
SUH Køge, which evaluated the effectiveness of  
RNX-051 in eradicating protective biofilm  
expected to increase by 60% over the next 15 years.  
The development of colorectal cancer is often a  
gradual process, typically starting as small, benign  
growths called polyps on the inner lining of the colon  
or rectum. While not all polyps transform into  
cancer, some may progress over time, acquiring  
genetic mutations that lead to malignant  
surrounding adenomas and cancer polyps. While the  
data is still under analysis, initial findings are  
promising and suggest potential efficacy in this  
setting. Consequently, Reponex, in collaboration with  
SUH Køge and its international research network, is  
preparing to initiate a larger placebo-controlled  
Phase 2 trial with approximately 400 patients  
focusing on patients with colon adenomas. This  
upcoming trial will be critical in advancing the  
development of RNX-051 and its role in managing  
hereditary adenomatous diseases and polyp- and  
colorectal cancer prevention.  
transformation. Early detection and removal of  
colorectal adenomas are essential components of  
colorectal cancer prevention strategies. Regular  
screening, such as colonoscopies, plays a crucial role  
in the detection and removal of adenomas, thus  
preventing the development of colorectal cancer.  
During a colonoscopy, adenomas can be identified  
and removed through a procedure called  
The primary objective of this trial is to evaluate RNX-  
051 as an adjuvant treatment following the surgical  
removal of polyps, aiming to reduce the risk of  
recurrence. Bacterial biofilms may contribute to the  
persistence and regrowth of polyps by promoting  
chronic inflammation, modulating local immune  
responses, and facilitating genetic mutations that  
drive neoplastic transformation. Given these factors,  
biofilms are believed to play a key role in increasing  
the likelihood of adenoma recurrence and, ultimately,  
the progression to colorectal cancer. By disrupting  
and eliminating biofilms after removal of the polyp,  
RNX-051 has the potential to mitigate this risk and  
improve long-term patient outcomes.  
polypectomy.  
The role of biofilms in colorectal cancer development  
is an area of emerging research, and while the  
relationship is not yet fully elucidated, there is  
evidence suggesting that biofilms may play a role in  
promoting chronic inflammation and influencing the  
progression of colorectal neoplasia. One example is a  
species of bacteria called Fusobacterium nucleatum,  
which is often enriched in colorectal tumours, and its  
presence has been associated with an increased risk  
of cancer and worse clinical outcomes.  
RNX-051 is a novel formulation combining  
metronidazole and fosfomycin, designed to form an  
in-situ gel upon direct application to the intestinal  
wall, such as during a colonoscopy procedure.  
Reponex has supported an exploratory clinical study  
investigating the efficacy of RNX-051 in patients  
with adenomas or colorectal cancer.  
Reponex remains committed to advancing innovative  
solutions in colorectal cancer prevention, and this  
trial represents a pivotal step toward refining RNX-  
051’s therapeutic potential. With promising  
preliminary findings from previous studies, this  
research aims to bridge the gap between biofilm-  
related mechanisms and adenoma recurrence.  
Reponex envisions significant potential for RNX-051  
in the context of endoscopic surveillance for  
Pharma Equity Group A/S  
Annual Report 2024  
15  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Product and development programs  
Clinical review  
Clinical prioritization and focus  
Chronic skin ulcers  
Chronic skin ulcers present a challenging and persistent  
medical condition that often involves impaired wound  
healing and an extended inflammatory response. It is  
estimated that 1-2% of the population will develop  
chronic skin ulcers during their lifetime, and between 25-  
50% of hospitalised patients have chronic skin ulcers.  
Pharma Equity Group continuously evaluates and adjusts Reponex  
Pharmaceuticals A/S's clinical pipeline, taking into account, among other things:  
Medical need in relation to patient population  
Patient ethics and patient value  
Recruitment opportunities for clinical trials  
Regulatory requirements and opportunities for marketing approval  
Market potential and competitive conditions  
Time to market  
The development and perpetuation of chronic skin ulcers  
are influenced by a variety of factors, including vascular  
insufficiency, diabetes, and immune dysfunction. Recent  
research has shed light on the significant role that biofilms  
may play in exacerbating the complexity of chronic skin  
ulcers.  
Optimising scarce capital resources  
Based on the above criteria, Reponex Pharmaceuticals A/S has chosen to focus  
on the 3 clinical programs, which was announced in company announcement  
number 32 from December 2024.  
In the context of chronic skin ulcers, biofilms can form on  
the wound bed, comprising bacteria, fungi, and other  
microorganisms. These biofilms create a resilient and  
structured environment that facilitates bacterial  
colonization and persistence. Biofilms contribute to the  
chronicity of ulcers by promoting microbial resistance to  
antibiotics, hindering immune responses, and fostering an  
environment that sustains inflammation.  
RNX-051 for Colon Cancer and Colon Adenomas  
RNX-011 for the treatment of bacterial peritonitis  
RNX-041 for the treatment of IBD (pouchitis)  
all of which have shown relevant, informative and strong clinical data, and have  
obtained patent protection in the company's primary geographical areas.  
Effective treatment of chronic skin ulcers with topical  
antiseptics and topical or systemic antimicrobial agents is  
challenging owing to the number of bacterial species  
within a single wound, and the organisation of these  
colonies within the biofilm. Protracted or ineffective  
antibiotic treatment increases the risk of antimicrobial  
drug resistance.  
In line with the above, the company has decided to unblind the proof‐ofconcept  
study of RNX‐021 for the treatment of chronic venous leg ulcers. The study data  
will be analyzed following the trials closure on January 31, 2025.  
RNX-021, RNX-022, and RNX-023 are formulations of  
GM-CSF alone or in combination with different  
antimicrobial agents aimed at restoring immunological  
balance within the wound micro-environment through  
the removal of bacteria and dead tissue and stimulating  
the formation of new epithelium resulting in wound  
healing.  
Pharma Equity Group A/S  
Annual Report 2024  
16  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Corporate Governance  
1. Corporate Governance  
Directors are described in the Rules of Procedure.  
1.3 Board Committees  
Pharma Equity Group remains focused on good corporate  
governance, having implemented the recommendations, except  
for four recommendations, from the Committee of Corporate  
Governance (Komitéen for god Selskabsledelse) for companies  
listed on the Nasdaq Copenhagen exchange.  
The Executive Management is appointed by the Board of  
Directors, which lays down their terms and conditions of  
employment and the framework for their duties. The Executive  
Management is responsible for the day-to-day management of  
the Company in compliance with the guidelines and directions  
issued by the Board. The day-to-day operations do not include  
transactions of an unusual nature or of material importance to  
the affairs of the Company. As of December 31, 2024, the  
Executive Management consisted of Thomas Kaas Selsø, CEO.  
Audit Committee with the following members:  
Christian Vinding Thomsen, Chair, Lars Gundorph, Peter Vilmann, and Omar Qandeel.  
Nomination and Remuneration Committee with the following members:  
Lars Gundorph, Chair and Christian Vinding Thomsen.  
The Management of Pharma Equity Group believes that the  
Company operates in compliance with guidelines and  
recommendations that support the Company’s business model  
and can create value for the Company’s stakeholders.  
Business, Research and Development Committee with the following members:  
Peter Vilmann, Chair and Omar Qandeel.  
1.2 Composition of the Board of Directors  
More information about the committees, including the terms of reference which specify  
the tasks and responsibilities for each of the committees are available on the Company’s  
website:  
Regularly and at least once a year, the Management monitors  
adherence to the recommendations on corporate governance to  
ensure the best possible use of and compliance with the  
recommendations and legislation.  
The General Meeting, which is the Company's supreme  
authority, elects between three and seven members to the  
Board of Directors. The Board of Directors elects a Chairperson  
and a Vice Chairperson. The members elected by the  
shareholders hold office for terms of one year at a time and  
may be re-elected.  
https://pharmaequitygroup.com/our-board-committees-are-smaller-groups-of-  
advisory-people-who-holds-the-purpose-of-advising-the-board-on-a-specific-area-of-  
operations/  
In accordance with Section 107 b of the Danish Financial  
Statements Act, Pharma Equity Group has published a statutory  
report on Corporate Governance for the financial year 2024 on  
the Company’s website:  
The members of the Board of Directors are nominated and  
stand for election on the basis of their specific qualifications and  
experience of relevance to the Company. Thus, the Board of  
Directors is composed with a view to ensuring an optimum  
combination of professional industry experience in general, in  
research and development, in IP rights and conclusion of  
contracts, in sales and marketing, as well as in finance and  
economics.  
Corporate Governance Statements - Pharma Equity Group  
The following is an extract of the full Report which is available  
on above link.  
1.1 The Board of Directors  
More than half of the Board members are considered  
independent for the Board of Directors to be able to act  
independently.  
The Pharma Equity Group is managed in a two-tier structure  
composed of the Board of Directors and Executive  
Management.  
Each Board member's special qualifications may be found on  
the Company's website.  
The Board of Directors is responsible for the overall strategic  
management and the financial and managerial supervision of  
the Company, as well as for regular evaluation of the work of  
the Executive Management. The Board of Directors also  
ensures that the Company is properly managed as required by  
the Articles of Association, other guidelines, policies and  
applicable rules and regulations. Furthermore, the Board of  
Directors makes decisions on all unusual matters or matters  
with far-reaching implications.  
In 2024, the Board of Directors held nineteen Board meetings.  
Six meetings are planned for 2025 in accordance with the  
Board of Directors' annual plan, which may be changed at any  
time to allow for additional meetings or as deemed necessary.  
As of December 31, 2024, the Board of Directors consists of 4  
members elected by the shareholders.  
The Board of Directors defines guidelines for the distribution of  
responsibilities between the Board of Directors and Executive  
Management but does not participate in the day-to-day  
management of the Company. The duties of the Board of  
In section 4 there is an overview of the members of the Board  
of Directors and term.  
Pharma Equity Group A/S  
Annual Report 2024  
17  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Corporate Governance  
1.4 Diversity in Management  
By 31 December 2024, the Board of Directors consists only of 4 male members, whereby the  
female share is of 0% (2023 3 members 0%). In its search for new board candidates, gender  
distribution is considered, together with other relevant competencies for election at the  
annual general meeting in 2025. It is the Company’s goal to achieve equal gender  
representation in the Board of Directors by 2026 at the latest.  
The Company has no other employees than the CEO. At group level, in addition to the CEO  
of the parent company, other key management persons consist of 2 male persons. As long as  
the parent company only has one employee, the policy for gender allocation is not applicable  
for the second-tier management level. If the parent company expands its organization and  
more people are employed by the parent company and depending on the management  
structure that will be implemented, the Board of Directors expects that the target for gender  
allocation for the second-tier management will be based on equal gender representation.  
With the current legal structure, the Board of Directors are focused on having equal gender  
representation for the second-tier management group on a group level by 2026 at the  
latest.  
Based on the current legal and management structure for the Company and the Group, the  
actual gender allocation and the targets can be summarized as follows:  
2023  
2024 allocation  
(male/female)*  
Target  
(male/female)  
Entity  
allocation  
(male/female)*  
Equal representation  
by 2026 at the  
latest**  
Pharma Equity Group A/S  
4-5/0  
5/0  
1/0  
3/0  
Board of Directors  
Equal representation  
to the extent that  
more than one  
person is employed  
by the Company**  
Pharma Equity Group A/S  
Executive Board and other key management personnel  
1/0  
The Group  
Equal representation  
by 2026 at the  
latest**  
Executive Board for the parent and other key management  
personnel in parent and subsidiaries  
3/0  
* The Company applies the exemption rule whereby allocation only is shown for 2024 and 2023. In future years, the table will  
be expanded each year until a 5-year history can be presented.  
** Equal representation means 50-50% in case of an even number of Directors and 40-60% in case of uneven number of  
Directors.  
Pharma Equity Group A/S  
Annual Report 2024  
18  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Corporate Governance  
1.5 Evaluation of the Board  
According to the Board of Directors Annual Plan, the Board conducts an annual self-evaluation. The evaluation  
covers, among other things, the Board's work, accomplishments and composition. The Chair heads the annual  
evaluation, which is conducted at least every third year by an external consultant.  
The process, whether it is facilitated internally or by external consultants, evaluates topics such as board  
dynamics, board agenda, quality of the material that is submitted to the Board, discussions at the Board  
meetings, the chair’s leadership of the Board, strategy, Board composition and Board competencies. Typically,  
the process is further facilitated by each Board member filling out a detailed questionnaire, and the Board  
members are asked to score to which extent they agree with the individual questions.  
The results of the questionnaire are then discussed at a subsequent Board meeting, and the individual  
comments submitted are used in the planning and handling of future Board meetings.  
1.6 Remuneration Policy and Remuneration Report  
The remuneration of the Board and the Executive Management is governed by the Remuneration Policy  
approved by the General Meeting in 2024.  
In accordance with section 139 b in the Danish Companies Act, Pharma Equity Group has prepared a Report  
on the remuneration of the individual members of the Board and Executive Management in 2024.  
Link to Remuneration Policy: https://pharmaequitygroup.com/remuneration-policy/  
Link to Remuneration Report: https://pharmaequitygroup.com/remuneration-policy/  
1.7 Business Ethics and Data Ethics Policy  
Pharma Equity Group focuses on Business Ethics. Accordingly, to ensure corporate oversight of the Company’s  
global business ethics compliance risks, the Company has adopted a Code of Conduct and a Data Ethics Policy.  
The Code of Conduct and Data Ethics Policy is available to external stakeholders via our website and employees  
will in 2025 be trained in the Company’s Code of Conduct.  
Pharma Equity Groups approach to data ethics is defined pursuant to section 99 d of the Danish Financial  
Statements Act.  
Link to Code of Conduct: https://pharmaequitygroup.com/our-code-of-conduct-guidelines/  
Link to Data Ethics Policy: https://pharmaequitygroup.com/data-ethics-policy-2/  
Pharma Equity Group A/S  
Annual Report 2024  
19  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Corporate Social Responsibility  
2. Corporate social responsibility  
Working environment, employee well-being, and diversity Our  
goal is to cultivate a welcoming culture where diversity is  
celebrated, and every employee is satisfied and feels valued.  
As a company deeply committed to corporate social responsibility, we  
prioritize actions that reflect our dedication to the broader economic,  
societal, and environmental interests. At the heart of our operations  
are our patients, who constitute our DNA and our primary  
stakeholders.  
Respect for human rights - We uphold the highest standards of  
human rights in every aspect of our operations, ensuring fairness,  
personal data protection and equity. Pharma Equity Group has a  
small internal organization but is still committed to doing  
everything we can to ensure that our efforts benefit our direct  
stakeholders (patients, shareholders, business partners, and  
colleagues) as well as society. Due to the small internal  
organization, no definite policy has been formulated in the CSR  
area. In relation to CSR, Pharma Equity Group focuses on areas  
most relevant to our core business:  
Our innovative repositioning strategy focuses on converting existing  
medications into locally administered drugs, enhancing the targeted  
delivery, safety, and efficacy beyond what is currently available as  
standard care. This approach not only addresses specific healthcare  
needs more effectively but also aligns with our long-term vision of  
creating economic value for our primary stakeholders while fostering  
a sustainable and health-centric future.  
Anti-corruption and bribery - We strictly enforce policies against  
corruption and bribery to maintain integrity and trust in all our  
dealings.  
Our commitment to corporate social responsibility (CSR) is embedded  
in our mission to develop effective new medicines for the local  
treatment of serious, acute, and chronic inflammatory diseases that  
have significant consequences for patients and society and for which  
there is currently no optimal treatment. Our mission is inspired by  
patients and the opportunity to address their unmet medical needs.  
Business ethics Our business ethics guide us to conduct our  
activities with honesty, integrity, and transparency for all  
stakeholders.  
Pharma Equity Group has a small internal organization but is still  
committed to doing everything we can to ensure that our efforts  
benefit our direct stakeholders (patients, shareholders, business  
partners, and colleagues) as well as society. Due to the small  
organization, no definite policy has been formulated in the CSR area.  
PEG focus on areas most relevant to cover business:  
At this stage, the Group is focused on ensuring progress for its  
product candidates and ensure that revenue generating activities  
expectedly can start from 2025. Hence, up to now the Board of  
Directors have defined policies as listed above, but as a matter of  
prioritization, the policies have not yet been translated into direct  
actions, and as a result it is currently too early to report on what  
results have been achieved to date.  
Quality in relation to research, development, and product supply  
activities - We adhere to the highest standards of quality by  
always following international development and safety guidelines  
and do comprehensive risk assessments in all our research,  
development, and product supply efforts."  
Considering the character of the Group’s current activities, the risks  
relating to environment and climate, human rights, anti-corruption are  
also assessed to be insignificant as of today, and hence risk of any  
negative impact arising from these topics is considered remote in the  
current situation.  
Putting patients first - Our main priority in drug developments is  
product quality. This prioritization promotes patient safety and  
efficacy, meeting their needs with no compromise.  
For a more general description of the Group’s risk management  
assessment and risk management activities, reference is made to the  
separate description in the “Risk management” paragraph of the  
Management’s review.  
Creating strong business partnerships Our business  
partnerships have been there since the foundation.  
We work to create a better life for patients and are proud to be  
working with the Colitis Crohn Foreningen (CCF), which is a part of  
our CSR.  
Environmental conditions, including the company's work to  
reduce climate impacts from the company's activities We  
actively work to minimize our environmental footprint and  
reduce climate impact in all our operations. This commitment is  
especially evident in the assessment process of new potential  
vendors, where we rigorously inquire about their environmental  
footprint to ensure alignment with our sustainability goals.  
Pharma Equity Group A/S  
Annual Report 2024  
20  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Risk Management  
3. Risk Management  
own and overseas the risk management process and will closely  
monitor the risks on a quarterly basis, including selected deep dives  
on specific risks. The Board of Directors will receive regular risk  
updates from The Audit Committee which will be taken into  
consideration in the Board’s overall decisions about the company  
strategy.  
The Company's policy is to identify and mitigate risks deriving from  
the Company's operations and to establish appropriate level of  
internal controls and reporting processes, and to establish sufficient  
insurance coverage where possible and as deemed necessary in the  
circumstances.  
The formal process ensures both bottom-up and top-down  
identification and handling of risks. In this process key risks are first  
identified through a bottom-up process including description of the  
risks and mitigating actions taken to reduce either the likelihood of  
occurrence or the potential impact. Residual risk after agreed  
mitigating actions is further mitigated by insurance where this is  
relevant and possible. All risks will have assigned risk owners,  
normally at the Executive level, and assigned risk-responsible  
employees who monitor and mitigate the risks closely.  
The Board of Directors is responsible for the risk management  
strategy and the overall risk management framework and policies.  
The Board, advised by the Audit Committee as appropriate, manages  
risks and reviews the effectiveness of the risk management and  
internal control and financial reporting systems and processes.  
Management believes that all significant elements of risk have been  
identified and addressed.  
At least once a year, the Audit Committee evaluates the risks  
connected with the financial reporting process, including the  
presence of internal controls, policies and guidelines. The Committee  
assesses the Group’s organizational structure, including the risk of  
fraud and the measures to be taken to reduce and/or eliminate such  
risks. In that regard, any incentive or motive from the Executive  
Management to manipulate earnings or perform any other  
fraudulent action is discussed.  
The table below summarizes some of the key risks that are important  
to Pharma Equity Group’s business, including examples of mitigating  
actions.  
The Groups internal controls and guidelines provide a reasonable  
but not absolute certainty that unlawful use of assets, loss and/or  
significant errors or deficiencies in relation to the financial reporting  
process can be avoided. The Board of Directors has decided not to  
institute an internal audit function at Pharma Equity Group, based on  
its assessment that the Company’s size and complexity does not  
necessitate such a function.  
Pharma Equity Group is considering the establishment of a  
whistleblower scheme, which gives employees and other  
stakeholders the opportunity to report serious wrongdoing or  
suspicions thereof in an appropriate and confidential manner, and  
with a secure procedure for handling any whistleblower cases.  
Pharma Equity Groups value chain consists primarily of IP-rights and  
research and development. By the nature of our business, we are  
exposed to a variety of risks along the value chain.  
Pharma Equity Group has a thorough risk management and  
mitigation process, whereby Pharma Equity Group is managing the  
risks through risk identification, risk monitoring and risk mitigation.  
The Audit Committee, which includes Finance and Risk areas, will  
Pharma Equity Group A/S  
Annual Report 2024  
21  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Risk Management  
Risk Area  
Risks  
Mitigating Actions  
Risks relating to the business and industries in which  
Pharma Equity Group and its subsidiary company  
Reponex operate  
Risks related to clinical trials if results from the  
early clinical trials are not repeated in more  
extensive clinical trials, if Reponex’ current and  
future clinical trials will not prove a risk benefit  
ratio or sufficient clinical benefit for Reponex  
Pharmaceuticals to be able to subsequently sell its  
products to partners or customers or obtain  
regulatory approvals or if, clinical trial results may  
prove inadequate to draw any conclusions and  
may have to be repeated.  
When preparing a more extensive clinical trials Reponex Implement a meticulously designed clinical trial strategy that accounts for  
potential variations in patient populations, ensuring robustness and reliability of results also in relation to previously obtained data.  
Exhaustive literature search and key opinion leaders are the foundation for designing clinical trials which build on top of previous data  
and to ensure more knowledge of safety and efficacy in relation to regulatory demands, which adds value to the products.  
Another important step is early engagement with regulatory authorities to foster early and ongoing communication with regulatory  
bodies to align on trial endpoints, methodologies, and expectations. This step also Minimizes regulatory surprises and ensures that trial  
designs align with the evolving regulatory landscape.  
Lastly, in some cases (if needed) comprehensive preclinical assessments will be conducted to add additional knowledge of the data  
from early clinical trials to ensure that the mode of action and proof of concept of products is even better understood and causing the  
wanted output. This step adds more understanding of project to minimize risk related to setup of more extensive clinical trials and add  
additional value to the product.  
Risks relating to the business and industries in which  
Pharma Equity Group and its subsidiary company  
Reponex operate  
Risks related to increased development costs as a  
consequence of either delays or unsatisfactory  
results from clinical trials, which may lead to  
increased cash burn for Reponex and Pharma  
Equity Group compared to estimates.  
Navigating the complexities of clinical trials is inherent in pharmaceutical development, and the associated financial risks demand  
meticulous attention. Evaluating the depth of financial planning underscores the company's proactive stance in anticipating and  
addressing potential cost escalations. Risk Factors such as delays or unsatisfactory results, are integrated into the financial projections  
to ensure the company are foresight and prepared for contingencies.  
In the event of trial delays, it is important for Reponex to have an adaptive financial strategy dealing with contingencies. Firstly, a  
planned budget for clinical trial can include and financial overhead, creating a financial room for contingencies. Secondly, the deal with  
the clinical sites/CRO can have a payment structure based on the number of patients treated, which minimizes the cash burn if any  
delays pauses the treatment of patients.  
As the design of the upcoming clinical trials is a blinded placebo controlled data won’t be available after all patients have been treated  
and data have been interpreted. To minimize risks of unsatisfactory data, the development of the protocol more specifically defining  
clinical outcome measures is very important, which is done in collaboration with authorities and key opinion leaders. This gives  
Reponex the best foundation for collecting data, which reflects the safety and efficacy of the products. In case of unsatisfactory  
results Reponex have done scenario planning, with clear defined operational tasks to understand the unsatisfactory data and why it  
had happened together with a strategic plan for the company to proceed on.  
Pharma Equity Group A/S  
Annual Report 2024  
22  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Risk Management  
Risk Area  
Risks  
Mitigating Actions  
Risks relating to the business and industries in which  
Pharma Equity Group and its subsidiary company  
Reponex operate  
Repositioning Risks related to repositioning of  
established clinically proven active pharmaceutical  
ingredients if Reponex Pharmaceuticals never  
succeeds with any particular product candidate  
and as a result, never succeeds in creating a  
marketable product  
The risk for Reponex to never succeed in creating a marketable product is not related to the repositioning strategy of the company.  
Reponex R&D and company strategy revolves around recombining, rerouting and repurpose already existing drugs and to proof they  
are efficacious and safe. The strategy minimizes early development steps, which shortens the need for time and finances compared to  
traditional drug development. Reponex Drug candidates will undergo clinical testing as traditional developed drugs. This elucidate that  
the risk of never succeeding in creating a marketable product is not related to the repositioning strategy, but the related to the safety,  
efficacy and usability of the product like all other development drugs in clinical testing.  
Reponex out licensing strategy also entails that prior to a phase 3 clinical trial a licensing partner have been identified to continue the  
clinical development of the product. Depending on the structure of the licensing agreement, Reponex have received payments and  
transferred the riske of getting market authorization to the licensing partner.  
Risks relating to the business and industries in which  
Pharma Equity Group and its subsidiary company  
Reponex operate  
Risks related to the projection of the addressable  
market and the commercial potential of the  
product candidates which may reduce their  
commercial value if Reponex Pharmaceuticals’  
projection of the addressable market and  
commercial potential for its product candidates  
are not accurate.  
In the development phase it is important to Reponex to have close communication with potential stakeholders of their products this  
entails patients, physicians and market analytics. This frequent communication helps the company to monitor and adjust its market  
projections in response to evolving market dynamics, and incorporate mechanisms to ensure proactive adjustments. The use of  
External sources and their validation enhances confidence in the accuracy and reliability of market projections used and presented by  
Reponex.  
Risks relating to the business and industries in which  
Pharma Equity Group and its subsidiary company  
Reponex operate  
Risks related to the repayment of the Portinho S.A  
receivable, which if not paid in full or in time may  
force Pharma Equity Group to use a large part of  
the current cash and credit facilities available on  
the day-to-day operations of the Group and for  
settlement of existing creditors, including banks  
and other financial lenders, if other cash or  
financing resources are not available.  
The Company's Board of Directors, which was elected in connection with the transition of the Company to a pharma-company, and  
Executive Management have, since the Reverse Take-over 28/3-2023 had a very close dialogue with the management of Portinho  
S.A. regarding the redemption of the Company's receivable from Portinho S.A.  
At the same time, the Company's Board of Directors and Executive Management have allocated considerable resources to identify  
which transactions from the previous management originally led to the establishment of the receivables as well as the rationale for the  
subsequent transactions of the former management that have affected the migration of the receivable.  
This work is still ongoing with, among other things, both Danish and Portuguese legal advice.  
The scope and assessment of the preliminary results of the investigation work has led to the conclusion that it is no longer the  
Company's assessment that the receivable will be repaid shortly.  
Pharma Equity Group A/S  
Annual Report 2024  
23  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Risk Management  
Risk Area  
Risks  
Mitigating Actions  
Risks relating to the financial position of Pharma  
Equity Group and Reponex Pharmaceuticals:  
Risks related to financing needs and capital for  
Reponex Pharmaceuticals if delays in clinical trials  
or product development results in delayed  
revenues and increased costs, negatively affecting  
future expected cash flows.  
Pharma Equity Group has not observed delays in the clinical programs in relation to the announced expectations in the prospectus of  
February 27, 2023, regarding revenue streams in 2025 and beyond. We have recogniced revenue streames in the outlook for 2025 in  
late Q3 and Q4  
Risks relating to the financial position of Pharma  
Equity Group and Reponex Pharmaceuticals:  
Risks related to the financial situation of Pharma  
Equity Group if the Portinho S.A receivable is not  
paid in full or on time.  
On 15 April 2024, the company submitted a summons to the Maritime and Commercial Court against Portinho S.A. with a demand for  
immediate payment of the receivable of DKK 9.55 million. euros plus interest. There is also an arbitration case pending again st  
Interpatium at the Arbitration Institute (DIA) in connection with the related sale of the shares in Portinho S.A.  
Risks relating to the financial position of Pharma  
Equity Group and Reponex Pharmaceuticals:  
Pharma Equity Group fails to raise capital in due  
time, if and when needed, it will limit the further  
product development.  
As a result of the postponement of the payment by Portinho S.A., the Company has continued to take out loans that will continuously  
support the Company's working capital. The supply of loans is successive and progressing satisfactorily. At the same time, the  
company has significantly minimized many of the administrative costs in 2025, which means that the capital requirement for 2025 is  
significantly lower than it was in 2024  
Pharma Equity Group A/S  
Annual Report 2024  
24  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Shareholder information  
Master data  
Development in number of share and share capital in 2024  
Ordinary shares  
Share capital  
TDKK  
Stock Exchange:  
ISIN Code:  
Nasdaq Copenhagen main stock exchange  
1000 shares  
1,022,965  
0
DK0061155009  
PEG  
As per 01-01-2024  
1,022,965  
-920,668  
20,459  
Symbol:  
Share capital reduction transferred to special reserve  
Capital increase, pivate issue  
LEI Code:  
2138008SUI4D917FKN20  
26791413  
122,755,666  
DKK 0.1  
204,592  
CVR no  
Share capital DKK  
Denomination  
No. of shares/votes  
Negotiable  
Total numbers of shares and share capital as per 31-12-2024  
1,227,557  
122,756  
Articles of Association have been updated accordingly to the above.  
1,227,556,659  
Yes  
Shareholding structure  
Voting restrictions  
No  
PEG´s shareholders are preliminary residents of Denmark. On 31 December 2024 the following shareholders held more  
than 5% of the share capital and votes:  
Finansmanagement ApS, Hørsholm  
DMZ Holding ApS, Hellerup  
(15.54% of votes and shares)  
(13.03% of votes and shares)  
Pharma Equity Group shares and capitalization  
On 31 December 2024, PEG has a nominal share capital of DKK 122,755.666  
consisting of 1,227,556,659 shares of each DKK 0.10. On 31 December 2024, the  
share price was DKK 0.19 corresponding to a market value of DKK 233 million.  
Niels Erik Jespersen Holding ApS, Haarby (5.10% of votes and shares)  
The rest of the shares are spread out on approximately 1,900 shareholders end of 2024.  
In connection with the transaction between PEG and Reponex, BDO state-authorized  
audit firm prepared a non-cash contribution report of Reponex Pharmaceuticals where  
BDO stated the value of Reponex to be at least DKK 1,500 million. Reference is made  
to our webpage under investors prospectus and documentation.  
PEG is followed by Danske Bank Equity Research DK, by HC Andersen Capital DK  
and by Analyst Group in Sweden. See the full analysis and valuations on the PEG  
website  
https://pharmaequitygroup.com/stock-information/  
Pharma Equity Group A/S  
Annual Report 2024  
25  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Shareholder information  
Board of Directors size and and election  
According to Articles-of-Association article 11.1 the Board of Directors consists of 3 7  
members that are elected for terms of one year.  
Management shareholding and market  
value 31 December 2024  
*Number of  
Percentage  
of share  
capital  
Value 31  
*Number of  
shares  
December  
shares  
Name  
31.12.2024  
2,257,212  
3,373,417  
0
2024 TDKK  
31.12.2023  
Management’s total  
shareholdings  
Thomas Kaas Selsø, CEO, PEG  
0.18%  
0.27%  
0.00%  
0.00%  
1.74%  
2.12%  
0.30%  
4.62%  
429  
641  
1,822,474  
1,233,605  
0
4.62%  
Christian Vinding Thomsen, Chairman of the Board, PEG  
Omar S. Qandeel, Board Member,PEG  
Peter Vilmann, Board Member, PEG  
Lars Rosenkrantz Gundorph, Board Member, PEG  
Troels Peter Troelsen, Board Member, Reponex  
Charlotte Pahl, Board Member, Reponex  
Total Management shareholdings  
0
0
0
0
Value of  
21,351,475  
26,064,970  
3,694,210  
56,741,284  
4,057  
4,952  
702  
21,351,475  
21,944,945  
3,694,210  
50,046,709  
Management’s  
total shareholdings  
10,78  
As per 31 December 2024  
million DKK  
10,781  
* Including shares held in entities controlled by them  
Authorizations to the Board of Directors according to  
Articles of Association for PEG:  
implemented by way of full or partial cash contribution,  
by conversion of debt and/or by contribution of other  
assets than cash, including by way of contribution of an  
existing business. The capital must be increased without  
pre-emption rights for existing shareholders as it is a  
directed issue. In the case of contribution in cash or  
conversion of debt, the capital increase must as a  
minimum be made at the market price. By resolution of 4  
October 2024, the Board of Directors has exercised the  
authorization to increase the Company's share capital by  
nominally DKK 20,459,277.60. Thereafter, nominally DKK  
29,540,722.40 remains of the authorization.  
without pre-emption rights for existing shareholders and  
on an arm's length basis; however, the Board of Directors  
is entitled to issue shares in the Company at a favourable  
price with respect to shares of a nominal value of DKK  
500,000. The current authorization amount is DKK  
50,000,000.  
Company at a favourable price with respect to shares of a  
nominal value of DKK 500,000. The current authorization  
amount is DKK 49,605,604.40; among this, a nominal  
value of DKK 415,000 may be issued at a favorable price.  
Until 27 April 2028 (AOA 4.1 A), the Board of Directors is  
authorized to increase the Company's share capital at one  
or more times by up to a nominal amount of DKK  
50,000,000. The increase may be implemented by way of  
full cash contribution, by conversion of debt or by  
contribution of other assets than cash, including by way  
of contribution of an existing business. The capital must  
be increased with pre-emption rights for existing  
shareholders. The current authorization amount is DKK  
50,000,000.  
The Board of Directors is authorised to lay down the  
specific terms and conditions for the capital increases  
under the above authorisations and to make any such  
amendments to the Company's articles of association as  
may be required as a result of the Board of Directors'  
exercise of the said authorisations. Any exercise of the  
authorisations set out in articles 4.1 to 4.3 requires  
unanimity among the members of the Board of Directors.  
Until 31 August 2026 (AOA 4.3 A), the Board of Directors  
is authorised to allow the Company to raise loans at one  
or more times against bonds or other debt instruments  
granting the lender the right to convert its debt into  
shares in the Company (convertible loans). The  
convertible loans must not grant the right to subscribe for  
shares in the Company of a nominal value exceeding DKK  
52,390,549.70. The convertible loans must be raised  
without pre-emption rights for the Company's existing  
shareholders and on an arm's length basis; however, the  
Board of Directors is entitled to issue shares in the  
Until 31 August 2025 (AOA 4.2), the Board of Directors is  
authorized to allow the Company to issue warrants at one  
or more times. The warrants must not grant the right to  
subscribe for shares in the Company of a nominal value  
exceeding DKK 5,000,000. The warrants must be issued  
Please see the Company´s Articles of Association for the  
whole wording and utilized authorizations.  
Until 31 August 2024 (AOA 4.1 B), the Board of Directors  
is authorized to increase the Company's share capital at  
one or more times by up to 50,000,000 shares of a  
nominal value of DKK 1 each. The increase may be  
Pharma Equity Group A/S  
Annual Report 2024  
26  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Management  
Pharma Equity Group  
Board of Directors and CEO on 20 March 2025  
Name  
Christian Vinding Thomsen  
Omar S. Quandeel  
Lars Rosenkrantz Gundorph  
Peter Vilmann  
Thomas Kaas Selsø  
Position  
Chairman  
1975  
Board Member  
1961  
Board member  
1960  
Board member  
1952  
CEO  
1973  
Danish  
Male  
2023  
-
Year of birth  
Nationality  
Gender  
Danish  
Male  
Saudi Arabia  
Male  
Danish  
Male  
Danish  
Male  
First election  
Committee  
2023  
2023  
2023  
2023  
Audit committee Chair, Nomination  
& Remuneration committee  
Audit committee and Business,  
Research and Development  
committee  
Audit committee and Nomination  
and Remuneration committee, Chair  
Audit committee and Business,  
Research and Development  
committee, Chair  
Independent  
No  
Yes  
Yes  
Yes  
-
Legal compliance within Regulatory  
Life Science, Healthcare, M&A and  
Corporate Law, as well as  
experience with publicly traded  
companies.  
Extensive international network,  
both clinically and in relation to  
potential strong strategic alliances  
and new investors, primarily the  
Middle East and Asia.  
Risk management, Marketing  
Special knowledge about the  
Companys drug candidates.  
Management, Financing, accounting,  
M&A as well as experience with  
publicly traded companies.  
Special competencies  
Chairman of the Board of KT  
Stålindustri A/S, Reponex  
Chairman of the board of Nippo  
Trading Company ltd, United Arab  
Emirates, KONUX, Japan, Nippon  
Consultant Company L.L.C, United  
Arab Emirates Board member of  
Nihon AD Capital Investment, Japan,  
CEO of Summit Financial Services  
Ltd., Saudi Arabia  
Chairman of the Board of North  
Pensionsagentur ApS. CEO of  
Gundorph Holding ApS, City-  
Hoteller Tyskland ApS  
Board member of GEAbetes ApS  
and CEO of Speciallæge Vilmann  
ApS  
CEO of Reponex Pharmaceuticals  
A/S, Ideal Finans Holding ApS and  
Ideal Finans ApS  
Current positions  
Pharmaceuticals A/S, Winmed A/S,  
Wiab øWater Innovation AB, Untold  
Productions ApS and Black Sun ApS.  
Deputy Chairman at SoftOx  
Solutions AS and *The Complaints  
Body of the Danish Medical Devices  
Industry Ass. Board member of  
Repoceuticals A/S, Loeven  
Advokatpartner-selskab and AKI  
Therapeutics A/S  
PEG shares 31.12.2024  
3,373,417  
0
21,351,475  
0
2,257,212  
Pharma Equity Group A/S  
Annual Report 2024  
27  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Management  
Pharma Equity Group Overview of meetings  
Name  
Christian Vinding Thomsen  
Omar S. Quandeel  
Lars Rosenkrantz Gundorph  
Peter Vilmann  
Thomas Kaas Selsø  
Board  
19/19  
3/3  
14/19  
1/3  
19/19  
2/3  
19/19  
3/3  
19/19  
3/3  
Audit Committee  
Nomination & Remuneration  
committee  
0/1  
N/A  
1/1  
N/A  
N/A  
Business Research &  
Development committee  
N/A  
1/1  
N/A  
1/1  
N/A  
Pharma Equity Group A/S  
Annual Report 2024  
28  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Statement of the Board of Directors and Executive Management  
The Board of Directors and Executive Management have today considered and approved  
Executive Management
the Annual Report of Pharma Equity Group A/S for the financial year 1 January 2024 31  
December 2024 for the Group and the Parent company.  
Thomas Kaas Selsø
Chief Executive Officer
The consolidated financial statements and parent company financial statements have been  
prepared in accordance with IFRS Accounting Standards ("IFRS") as adopted by the EU and  
additional requirements of the Danish Financial Statements Act.  
In our opinion, the consolidated financial statements and parent company financial  
statements give a true and fair view of the Group’s and the parent company’s financial  
position as of 31 December 2024, and of the results of the Group’s and the parent  
companys operations and cash flows for the financial year 1 January 2024 – 31 December  
2024.  
Board of Directors
Omar S. Qandeel
Christian Vinding Thomsen
In our opinion, the Management review includes a fair review of the development of the  
Group’s and the parent company’s operations, financial and non-financial matters, the  
results for the year, and the Group’s and the parent company’s financial position, as well as  
a review of the principal risks and uncertainties to which the Group and the parent  
company are exposed.  
Board member
Chairman
In our opinion, the annual report with the file name PharmaEquityGroup-2024-12-31-  
en.zip is prepared in accordance with the ESEF Regulation.  
We recommend that the Annual Report be approved at the Annual General Meeting.  
Hørsholm, 20 March 2025
Lars Rosenkrantz Gundorph
Peter Vilmann
Board member
Board member
Pharma Equity Group A/S  
Annual Report 2024  
29  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Independent auditor’s report  
To the shareholders  
of Pharma Equity Group A/S  
REPORT ON THE AUDIT OF THE CONSOLIDATED FINANCIAL STATEMENTS AND PARENT COMPANY FINANCIAL STATEMENTS  
Opinion  
We have audited the Consolidated Financial Statements and the Parent Company Financial Statements of Pharma  
Equity Group A/S for the financial year 1 January - 31 December 2024, which comprise income statement, total income  
statement, balance sheet, statement of changes in equity, cash flow statement and notes, including material accounting  
policy information for both the Group and the Parent Company. The Consolidated Financial Statements and the Parent  
Company Financial Statements are prepared in accordance with the IFRS Accounting Standards as adopted by the EU  
and additional disclosure requirements in the Danish Financial Statements Act.  
In our opinion, the Consolidated Financial Statements and the Parent Company Financial Statements give a true and fair  
view of the financial position of the Group and the Parent Company at 31 December 2024, and of the results of the  
Group and Parent Company operations and cash flows for the financial year 1 January - 31 December 2024 in  
accordance with the IFRS Accounting Standards as adopted by the EU and additional disclosure requirements in the  
Danish Financial Statements Act.  
Our opinion is consistent with our extract from audit book to the audit committee and the board of directors.  
Basis for Opinion  
We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements  
applicable in Denmark. Our responsibilities under those standards and requirements are further described in the  
“Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements and the Parent Company Financial  
Statements” section of our report. We are independent of the Group in accordance with the International Ethics  
Standards Board for Accountants’ International Code of Ethics for Professional Accountants (including International  
Independence Standards) (IESBA Code), together with the ethical requirements that are relevant to our audit of the  
financial statements in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these  
requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to  
provide a basis for our opinion.  
To the best of our belief we have not performed any prohibited non-audit services, as stated in article 5, subarticle 1, in  
regulation (EU) no. 537/2014.  
We were first appointed auditor of Pharma Equity Group A/S on 10 February 2023 for the financial year 2022. We  
were reappointed annually by a resolution of a general meeting for a total continuous period of 3 years until and  
including the financial year 2024.  
Pharma Equity Group A/S  
Annual Report 2024  
30  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Independent auditor’s report  
Key audit matters  
How our audit addressed the key audit matter  
Our procedures in relation to the assessment of the fair value of the Portinho S.A receivable included:  
To the shareholders  
of Pharma Equity Group A/S  
Capital resources  
In 2024, the group has notreceived payment from Portinho S.A as further explained in note 2.1 to the  
consolidated financial statements.  
Reviewing and
challenging the key assumptions in management’s forecasted cash flows for 2025;  
We have identified the sufficiency of the Group’s capital resources as a key audit matter.
This is because  
management, in its outlook for 2025, estimates a revenue of DKK 11 million, which, according to note 20, is not  
expected to be received in 2025.  
Compared the cash flow forecasts against the budget approved by the board of directors of the Company;  
Agreeing the Group’s debt facilities to supporting documents with focus on the agreements entered that  
maturity date can be deferred if no payment will be received from Portinho S.A in 2025;  
Hence, it is essential for the Group and the parent company to prepare the consolidated and parent company  
financial statements on a going-concern basis, ensuring that sufficient funding is in place for a period ofat least  
until 31 December 2025  
Key Audit Matters  
Agreed convertible loans and convertible bonds to underlying documentation;  
Agreed the unused Credit facilities;  
Key Audit Matters are those matters  
that, in our professional judgment,  
were of most significance in our audit  
of the Financial Statements for the  
financial year 2024. These matters  
were addressed in the context of our  
audit of the Financial Statements as a  
whole, and in forming our auditor’s  
opinion thereon, and we do not  
provide a separate opinion on these  
matters.  
Reference is made to notes 2.1, 16 and 20 to the consolidated financial statements.  
Challenging management’s plans for mitigating any identified exposures, including whether such mitigating  
actions appear realistic and achievable;  
Assessing the appropriateness of the disclosures included in notes 2.1, 17 and 20 to the consolidated financial  
statements.  
Portinho S.A receivable  
Our procedures in relation to the assessment of the et realization value of the Portinho S.A receivable indcluded:  
In past years, it was agreed that the Portinho S.A receivable matured on 1 July 2023. The Company did not  
receive any payment by the due date and still no payments have been received until the date ofthis auditor’s  
report.  
Reviewing Management’s
documentation of its dialogue with representatives of Portinho S.A including  
confirmation of outstanding amount and accrued interest as of 31 December 2024;  
The principal of the receivable and accrued interest in total amount to DKK 85.6 million. In the pastyears, the  
receivable has been measured ata discounted value as an approximation of fair value, in the stand-alone parent  
company financial statements.  
Reviewing and
challenging Management’s documentation and support for its assessment that the Portinho S.A  
receivable in time will be recovered;  
Testing and evaluating the appropriateness of the model used to determine fair value ofthe receivable  
including challenging the reasonableness of the key assumptions such as timing of when the receivable  
realistically is expected to be recovered and testing and challenging the discount rate used to calculate the fair  
value;  
As stated in notes 2.1 and 12 to the consolidated financial statements. Management is confident that the  
receivable in time will be recovered. However, it may take longer time than originally agreed and anticipated  
before the receivable will be recovered. Hence, Management has reassessed the fair value of the receivable to  
reflectthe realistic timeline before the receivable is recovered. On this basis, the net realization value has been  
determined to DKK 58 million.  
Assessing the appropriateness of the disclosures included in notes 2.1 and 14 to the consolidated financial  
statements and note 2 in the parent company financial statements  
Due to the uncertainty as to whether Managements assessment of the recoverability and the timing of when this  
realistically will take place, and the complexity ofdetermining a et realization value under these circumstances,  
we consider the measurement of the Portinho S.A receivable to be a key audit matter.  
Parent company financial statements: Impairment assessment of investment in Reponex Pharmaceuticals A/S  
On 24 March 2023, Pharma Equity Group A/S acquired the entire share capital in Reponex Pharmaceuticals A/S  
by issuing 977,347,625 shares of DKK 1 each in a rights issue to the shareholders of Reponex Pharmaceuticals  
A/S. In the parentcompany financial statements, the investment is measured at cost. If recoverable amount is  
lower than cost, the investment should be written down to the lower recoverable amount.  
Our procedures in relation to the assessment of the recoverable amount of the investmentin Reponex  
Pharmaceuticals A/S included:  
Reviewing Management’s
documentation for its assessment of its investment in Reponex Pharmaceuticals,  
including progress of the development of the underlying product candidates;  
For accounting purposes, the purchase price for the investmentin Reponex Pharmaceuticals A/S is based on the  
market price for the Pharma Equity Group A/S shares issued to the shareholders of Reponex Pharmaceuticals  
A/S, which had its first day of trading on 28 March 2023 whereby the costwas determined to equal DKK 689m.  
Evaluate the appropriateness of the Impairment test based on the rNPV-model ("risk adjusted net present  
value") used by management to calculate the recoverable amount for Reponex Pharmaceutical A/S;  
At 31 December 2024, the share price for Pharma Equity Group A/S is lower than the share price at 28 March  
2023, which implies that the value of the investment in Reponex Pharmaceuticals A/S could be impaired.  
Assess and challenge the reasonableness ofthe key assumptions such as likelihood that partnership  
agreements will be entered, royalty rates, market size and market shares, timeline and discount rates;  
As described in note 2 to the parent company financial statements, Management has performed an impairment  
test, which shows that the recoverable amountis higher than the carrying value based on the costdetermined at  
28 March 2023.  
Reviewing and
comparing external valuations of Pharma Equity Group A/S and thereby indirectly valuations  
ofReponex Pharmaceuticals A/S with the valuations prepared by Management;  
We identified the annual impairment test was significant to our audit because the investment in Reponex  
Pharmaceuticals A/S in the parent company financial statements as a key audit matter due to the significance of  
the investment in the parent company financial statements and the complexity and subjective nature of  
Managements determination of the recoverable amount.  
Assessing the appropriateness of the disclosures included in note 2 ofthe parent company financial  
statements  
Pharma Equity Group A/S  
Annual Report 2024  
31  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Independent auditor’s report  
Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements and the Parent Company Financial Statements  
To the shareholders  
of Pharma Equity Group A/S  
Our objectives are to obtain reasonable assurance about whether the Consolidated Financial Statements and the Parent CompanyFinancial Statements as  
a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable  
assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs and the additoi nal requirements applicable in  
Denmark will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually  
or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these Consolidated Financial  
Statements and Parent Company Financial Statements.  
As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise proef ssional judgment and  
maintain professional skepticism throughout the audit. We also:  
Statement on Management Commentary  
Management is responsible for Management Commentary.  
Our opinion on the Consolidated Financial Statements and the Parent  
Company Financial Statements does not cover Management Commentary, and  
we do not express any form of assurance conclusion thereon.  
Identify and assess the risks of material misstatement of the Consolidated Financial State-ments and the Parent Company Financial Statements,  
whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is suf-ficient and  
appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is hig her than for one resulting  
from error as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of inter-nal control.  
Obtain an understanding of internal control relevant to the audit in order to design audit pro-cedures that are appropriate in the circumstances, but  
In connection with our audit of the Consolidated Financial Statements and the  
Parent Company Financial Statements, our responsibility is to read  
Management Commentary and, in doing so, consider whether Management  
Commentary is materially inconsistent with the Consolidated Financial  
Statements or the Parent Company Financial Statements or our knowledge  
obtained during the audit, or otherwise appears to be materially misstated.  
not for the purpose of expressing an opinion on the effectiveness of the Group’s and the Parent Company’s internal control.  
Evaluate the appropriateness of accounting policies used and the reasonableness of account-ing estimates and related disclosures made by  
Management.  
Conclude on the appropriateness of Management’s use of the going concern basis of account-ing in preparing the Consolidated Financial Statements  
and the Parent Company Financial Statements and, based on the audit evidence obtained, whether a material uncertainty exists related to events or  
conditions that may cast significant doubt on the Group’s and the Parent Company’s ability to continue as a going concern. If we conclude that a  
material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the Consolidated Financial  
Statements and the Parent Company Financial Statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on  
the au-dit evidence obtained up to the date of our auditor’s report. However, future events or condi-tions may cause the Group and the Company to  
cease to continue as a going concern.  
Moreover, it is our responsibility to consider whether Management  
Commentary provides the information required under the Danish Financial  
Statements Act.  
Based on the work we have performed, we conclude that Management  
Commentary is in accordance with the Consolidated Financial Statements and  
the Parent Company Financial Statements and has been prepared in  
accordance with the requirements of the Danish Financial Statements Act. We  
did not identify any material misstatement of Management Commentary.  
Evaluate the overall presentation, structure and contents of the Consolidated Financial State-ments and the Parent Company Financial Statements,  
including the disclosures, and whether the Consolidated Financial Statements and the Parent Company Financial Statements repre-sent the  
underlying transactions and events in a manner that gives a true and fair view.  
Management’s Responsibilities for the Consolidated Financial Statements and  
the Parent Company Financial Statements  
Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities or business units  
within the group as a basis for form-ing an opinion on the group Financial Statements and the Parent Company Financial State-ments. We are  
responsible for the direction, supervision and review of the audit work per-formed for purposes of the group audit. We remain solely responsible for  
our audit opinion.  
Management is responsible for the preparation of Consolidated Financial  
Statements and Parent Company Financial Statements that give a true and fair  
view in accordance with the IFRS Accounting Standards as adopted by the EU  
and additional requirements in the Danish Financial Statements Act, and for  
such internal control as Management determines is necessary to enable the  
preparation of Consolidated Financial Statements and Parent Company  
Financial Statements that are free from material misstatement, whether due to  
fraud or error.  
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit  
findings, including any significant deficiencies in internal control that we identify during our audit.  
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and  
to communicate them all relationships and other matters that may reasonably thought to bear on our independence, and where applicable, actions taken  
to eliminate threats or safeguards applied.  
In preparing the Consolidated Financial Statements and the Parent Company  
Financial Statements, Management is responsible for assessing the Group’s and  
the Parent Company’s ability to continue as a going concern, disclosing, as  
applicable, matters related to going concern and using the going concern basis  
of accounting in preparing the Consolidated Financial Statements and the  
Parent Company Financial Statements unless Management either intends to  
liquidate the Group or the Company or to cease operations, or has no realistic  
alternative but to do so.  
From the matters communicated with those charged with governance, we determine those matters that were of most significance ni
the audit of the  
Consolidated Financial Statements and the Parent Company Financial Statements of the current period and are therefore the keyaudit matters. We  
describe these matters in our Independent Auditor’s Report unless law or regulation precludes public disclosure about the matter or when, in extremely  
rare circumstances, we determine that a matter should not be communicated in our Independent Auditor’s Report because the adverse consequences of  
doing so would reasonably be expected to outweigh the public interest benefits of suchcommuni-cation.  
Pharma Equity Group A/S  
Annual Report 2024  
32  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Independent auditor’s report  
To the shareholders  
of Pharma Equity Group A/S  
REPORT ON COMPLIANCE WITH THE ESEF REGULATION  
The procedures include:  
As part of our audit of the Consolidated Financial Statements and Parent  
Company Financial Statements of Pharma Equity Group A/S we performed  
procedures to express an opinion on whether the annual report of Pharma  
Equity Group A/S for the financial year 1 January to 31 December 2024 with  
the file name PharmaEquityGroup-2024-12-31-en.ZIP is prepared, in all  
material respects, in compliance with the Commission Dele-gated Regulation  
(EU) 2019/815 on the European Single Electronic Format (ESEF Regulation)  
which includes requirements related to the preparation of the annual report in  
XHTML format and iXBRL tagging of the Consolidated Financial Statements.  
Testing whether the annual report is prepared in XHTML format;  
Obtaining an understanding of the company’s iXBRL tagging process and  
of internal control over the tagging process;  
Evaluating the completeness of the iXBRL tagging of the Consolidated  
Financial Statements in-cluding notes;  
Evaluating the appropriateness of the company’s use of iXBRL elements  
selected from the ESEF taxonomy and the creation of extension elements  
where no suitable element in the ESEF taxonomy has been identified;  
Management is responsible for preparing an annual report that complies with  
the ESEF Regulation. This responsibility includes:  
Evaluating the use of anchoring of extension elements to elements in the  
ESEF taxonomy; and  
The preparing of the annual report in XHTML format;  
Reconciling the iXBRL tagged data with the audited Consolidated Financial  
Statements.  
The selection and application of appropriate iXBRL tags, including  
extensions to the ESEF tax-onomy and the anchoring thereof to elements  
in the taxonomy, for financial information re-quired to be tagged using  
judgement where necessary;  
In our opinion, the annual report of Pharma Equity Group A/S for the financial  
year 1 January to 31 December 2024 with the file name  
Ensuring consistency between iXBRL tagged data and the Consolidated  
Financial Statements presented in human readable format; and  
PharmaEquityGroup-2024-12-31-en.ZIP is
prepared, in all material respects, in  
compliance with the ESEF Regulation.  
For such internal control as Management determines necessary to enable  
the preparation of an annual report that is compliant with the ESEF  
Regulation.  
København, 20 March 2025
Our responsibility
is to obtain reasonable assurance on whether the annual  
report is prepared, in all material respects, in compliance with the ESEF  
Regulation based on the evidence we have obtained, and to issue a report that  
includes our opinion. The nature, timing and extent of procedures selected  
depend on the auditor’s judgement, including the assessment of the risks of  
material departures from the requirements set out in the ESEF Regulation,  
whether due to fraud or error.  
BDO Statsautoriseret revisionsaktieselskab
CVR no. 20 22 26 70
Mikkel Mauritzen
State Authorised Public Accountant
MNE no. mne46621
Pharma Equity Group A/S  
Annual Report 2024  
33  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Consolidated statement of comprehensive income  
PEG Group  
PEG Group*  
2023  
2024  
Note  
TDKK  
TDKK  
4
Revenue  
0
0
Production costs  
Gross profit  
0
0
0
0
5
-8,820
-11,809
Research and development costs  
Administrative costs  
-9,002
-12,285
Profit/loss before interrst and tax (EBIT)  
-21,287
-20,629
12  
6
7
Allowance Portinho receivable  
Financial income  
0
14
-4,964
-26,237
-4,403
14
-1,562
Financial expenses  
Profit/loss before tax  
-26,579
8
2,233
-24,347
Tax on profit/loss for the year  
Net profit/loss for the year  
1,815
-24,422
Other comprehensive income/loss  
Total comprehensive income/loss  
0
0
-24,422
-24,347
9
9
Earnings per share (EPS basic), DKK  
Diluted earnings per share (EPS-D), DKK  
-0.02
-0.02
-0.02
-0.02
*PEG Group consolidated comprehensive income for 2023 consists of Reponex for whole 2023 and PEG for the period 24 March 2023 - 31 December 2023.  
Pharma Equity Group A/S  
Annual Report 2024  
34  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Consolidated statement of financial position  
EQUITY AND LIABILITIES  
PEG Group  
31-12-2024  
TDKK  
PEG Group  
31-12-2023  
TDKK  
ASSETS  
PEG Group  
31-12-2024  
PEG Group  
31-12-2023  
Note  
15  
Note  
TDKK  
TDKK  
Share capital  
Other reserves  
Total equity  
122,756
-73,881
48,875
1,022,964
-997,631
Non-current assets  
Tangible assets  
10  
10  
37
234
271
55
452
506
25,333
Right-of-use assets  
Total non-current assets  
16+17 Subordinated convertible debt  
8,100
0
7,838
234
10  
Lease liabilities  
Total long-term liabilities  
8,100
8,072
Current assets  
12  
13  
13  
8
Receivable Portinho S.A.  
Other receivables  
58,000
472
58,000
2,344
423
Trade payables  
Bank debt  
4,085
1,192
10,202
4,085
17  
Prepaid expenses  
813
17  
17  
Financial loans  
Lease liabilities  
Other liabilities  
1,519
17,847
Current tax receivable  
Cash and cash equivalents  
Total current assets  
1,815
4,234
65,335
2,233
4,231
67,231
234
1,599
217
1,981
14  
Total current liabilities  
Total liabilities  
8,631
16,731
65,606
34,332
42,404
67,737
Total assets  
65,606
67,737
Total equity and liabilities  
Pharma Equity Group A/S  
Annual Report 2024  
35  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Consolidated statement of changes in equity  
Statement of changes in equity  
01-01-2023 31-12-2023  
Share  
capital  
Share  
premium account  
Reserve  
for capital reduction  
Other  
reserves  
Total  
equity  
Equity as at 31-12-2022  
Correction of errors  
Equity Reponex as at 01-01-2023  
0
0
0
0
0
0
18,081
-13,861
4,220
18,911
-13,861
5,050
830
0
830
Net profit/loss  
0
0
0
0
0
0
-24,347
-24,347  
-24,347
-24,347  
Capital increase from warrants exercised  
20
0
0
12,684
-512
-12,172
0
0
0
0
0
0
0
0
0
0
0
0
12,704
-512
0
Costs related to warrants exercised  
Transfer of share premium  
12,172
850
-10,948
-977,348
-2,231
0
-850
0
0
0
0
0
0
0
Reversal of share capital Reponex 24-03-2023  
PEG Group, Equity 24-03-2023 (see note 5)  
Shares issued to Reponex shareholders 24-03-2023  
Costs related to issue of shares to Reponex shareholders  
Dividends  
0
45,616
977,348
0
34,668
0
-2,231
0
44,630
25,333
0
Transactions with owners  
Equity PEG Group as at 31-12-2023  
1,022,134
1,022,964
-977,505
-997,631
Statement of changes in equity  
01-01-2024 - 31-12-2024  
Equity PEG Group as at 01-01-2024  
Net profit/loss  
0
0
25,333
1,022,964
-997,631
0
0
0
0
0
0
-24,422
-24,422  
-24,422
-24,422  
Capital increase from private issue  
Costs related to capital increase  
20,459
0
30,689
-3,184
0
0
0
0
51,148
-3,184
-920,667
0
920,667
0
Share capital reduction transferred to special reserve  
Transfer of share premium to other reserves  
0
0
0
-27,504
0
27,504
920,667
0
948,172
-73,881
0
0
0
0
0
0
0
-920,667
Transfer of special reserve to other reserves  
Dividends  
Transactions with owners  
0
0
0
0
-900,208
122,756
47,964
48,875
Equity PEG Group as at 31-12-2024  
Pharma Equity Group A/S  
Annual Report 2024  
36  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Consolidated cash flow statement  
PEG Group  
PEG Group*  
2024  
2023  
TDKK  
TDKK  
(restated)  
-26,237
-26,579
Profit/loss before tax  
Adjustment of non-cash transactions:  
Depreciation, amortisation and impairment losses  
Allowance relating to Portinho S.A  
Financial income  
235
0
218
4,403
(14)
-14
4,964
Financial expenses  
1,517
Change in working capital:  
Receivables  
-1,358
2,021
1,164
1,564
1,872
-1,092
-390
Trade payables  
Prepaid expenses  
Other liabilities  
-382
Net cash used in operating activities before net financials  
-21,043
-17,065
14
-4,065
2,233
Financial income received  
Financial expenses paid  
Corporate tax refund  
14
-1,428
1,855
Net cash used in operating activities  
-22,861
-16,624
-73
Purchase of tangible assets  
0
Net cash used in investing activities  
0
-73
-245
-2,893
13,099
-29,426
11,015
Lease instalments  
-200
-3,326
5,248
-1,000
8,000
Repayment bank loans  
Financial loans, obtained  
Financial loans, repaid  
Subordinated convertible loan, obtained  
0
-3,854
12,192
17,060
Subordinated convertible loan, repaid  
Share issues costs paid  
-11,624
-8,210
51,148
Proceeds from capital increase, Private issue  
Net cash received from financing activities  
22,864
3
Total cash flows for the year  
363
0
Cash and cash equivalents PEG upon transaction date  
Cash and cash equivalents beginning of year  
1,038
2,830
4,231
Cash equivalents end of year  
4,234
4,231
Cash and cash equivalents, end of year, comprise:  
Cash and cash equivalents  
4,234
4,231
Total  
4,234
4,231
*PEG Group consolidated cash flow statement for 2023 consists of Reponex for whole 2023 and PEG for the period 24 March 2023- 31 December 2023.  
Pharma Equity Group A/S  
Annual Report 2024  
37  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
1.  
Accounting policies  
2.  
Significant accounting estimates and judgements  
Nature of operations  
3.  
4.  
Revenue and segment information  
Staff costs  
5.  
6.  
Financial income  
7.  
Financial expenses  
8.  
Tax  
9.  
Earnings per share  
10.  
11.  
12.  
13.  
14.  
15.  
16.  
17.  
18.  
19.  
20.  
21.  
22.  
23.  
24.  
25.  
26.  
Tangible assets, right-of-use assets and leasing liabilities  
Financial assets and liabilities  
Receivable Portinho S.A.  
Prepayments and other receivables  
Cash and cash equivalents  
Equity and development in numbers of shares  
Subordinated convertible debt  
Borrowings  
Other liabilities  
Related party transactions  
Capital resources  
Assets pledged and provided as security  
Contingent liabilities  
Financial risks and financial instruments  
Fee to group auditor  
Adoption of the annual report for publication  
Events occurring after the balance sheet date  
Pharma Equity Group A/S  
Annual Report 2024  
38  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
Non-monetary items are not retranslated at year-end and are measured at  
historical cost (translated using the exchange rates at the transaction date),  
except for non-monetary items measured at fair value which are translated  
using the exchange rates at the balance sheet date.  
1. Accounting policies  
1.1 Basis of preparation  
The consolidated report for the year 1 January –31 December 2024 (”2024)  
has been prepared in accordance with IFRS Accounting Standards ("IFRS"), as  
adopted by the EU, IFRIC interpretations and with those parts of the Danish  
Financial Statements Act applicable to listed companies.  
IFRS is subject to amendments and interpretations by the IASB and the IFRS  
Interpretations Committee, and there is an on-going process of review and  
endorsement by the European Commission. The consolidated report for 2024  
complies with each IFRS that is mandatory for accounting periods ending on 31  
December 2024.  
The consolidated report has been prepared on going concern basis and has  
been prepared under the historical cost convention.  
The accounting policies are unchanged from last year except for changes due  
to implementation of new and revised standards that were effective January 1,  
2024.  
The principal accounting policies are set out below.  
statements.  
The previous management capitalized development costs related to its project  
and patents. It is the current management opinion that these costs did not  
meet the criteria’s set by IAS 38.  
The error has been incorporated into the annual report retrospectively,  
ensuring that comparative figures have been adjusted accordingly.  
The error has been incorporated into the annual report, resulting in the balance  
sheet item "Development Projects" being reduced from TDKK 13,589 to TDKK  
0, with a corresponding reduction in opening equity.  
The change has no impact on the financial results for the years 2023 and 2024,  
nor does it affect the calculated taxes.  
The impact of the significant error has been recognized directly in equity at the  
beginning of the period under the line "correction of errors," and comparative  
figures have been adjusted.  
1.3 Revenue
and segments  
The Group has not yet engaged in revenue generating activities and hence  
no revenue is recognized in the financial statements.  
Currently, Management regard the Group to operate in one segment, and  
hence no segment disclosures are provided.  
1.4 Research and development costs  
Research and development costs primarily comprise internal and external  
costs related to development activity. The costs include external consultants,  
employee costs, materials and registration work regarding patents. All  
development costs have been expensed.  
1.5 Administrative
costs  
Administrative costs comprise costs incurred during the year concerning  
management and corporate costs,including costs concerning administrative  
staff, the executive board, stock exchange costs, investor relations and IT etc.  
Effect of correcting significant error  
2023  
Amounts corrected
Amounts with significant  
TDKK  
error TDKK  
Consolidated income statement:  
Research and development costs  
-8,820  
-9,082  
Operating profit/loss (EBIT)  
-26,579  
-26,841  
Tax on profit/loss for the year  
2,233  
2,233  
Net profit/loss for the year  
-24,347  
-24,609  
Total comprehensive income/loss  
-24,347  
-24,609  
Consolidated Statement of financial  
position:  
Intangibleassets  
0
13,598  
Total equity  
25,333  
38,931  
Total balance sheet  
67,737  
81,335  
Accounting for Reponex transaction:  
On 24 March 2023, Pharma Equity Group A/S (PEG”) acquired the entire  
share capital in Reponex Pharmaceuticals (”Reponex”) in exchange for shares in  
PEG and whereby the shareholders of Reponex have become the majority  
owner of PEG. The acquisition of Reponex means that PEG from 24 March  
2023 is required to publish consolidated financial statements. In the past,  
PEG's financial reporting has been on a stand-alone basis.  
With the Reponex shareholders becoming the majority owners of PEG,  
Reponex has been identified as accounting acquirer for the purposes of the  
consolidated financial statements. Hence, the consolidated report reflects the  
assets, liabilities, operations and cash flows of Reponex for the entire 2023,  
including reported comparative figures, whereas the assets, liabilities,  
operations and cash flows of PEG are reflected in the consolidated report from  
24 March 2023 where the transaction was completed. Hence, this is an  
important change compared to the past.  
For the reporting of historical financial figures for PEG, these are reported as  
comparative figures in the parent financial statements.  
Reference is made to note 2.1 in the 2023 consolidated report.  
Prior year adjustment due to significant errors:  
Through a review of the 2023 financial statements, and subsequent  
questioning by the Erhvervsstyrelsen (Danish Business Authority), the company  
has been inadequately able to explain certain accounting or reporting decisions  
and disclosures made and therefore has had to restate the 2023 financial  
1.6 Net financials  
Net financials comprise interest, currency gains/losses, amortization of  
financial assets and liabilities, additions and reimbursements under the  
Danish tax repayment scheme, etc. Financial income and expenses are  
recognized in the income statement with the amounts that relate to the  
respective financial years. Fair value changes relating to the Portinho S.A  
receivable is due to the financial nature of the receivable also included in Net  
financials.  
1.7 Share based employee remuneration  
In the past, Reponex has issued equity-settled share-based remuneration  
plans for its employees and members of the board of directors. The last plan  
was settled in February 2023 with an equity inflow of DKK 12.7m in  
Reponex. As
per 31.12 2024 there are no ongoing share-based  
remuneration plans.  
1.2 Foreign currency translation  
Functional and presentation currency  
The financial statements are presented in DKK, which is also the functional  
currency of the Group.  
Foreign currency transactions and balances  
Foreign currency transactions are translated into the functional currency,  
using the exchange rates prevailing at the dates of the transactions. Foreign  
exchange gains and losses resulting from the settlement of such transactions  
and from the re-measurement of monetary items denominated in foreign  
currency at year-end exchange rates are recognized in the income statement.  
Pharma Equity Group A/S  
Annual Report 2024  
39  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
1.8 Intangible assets  
Developments and patents costs  
Patents and development costs are expenses as incurred as the development  
projects do not meet the criteria’s set by IAS 38 due to insecurity of authoritys  
approvals and other insecurities.  
amount of the lease liabilities adjusted for any lease payments made at or  
before the commencement date, plus initial costs incurred.  
The right-of-use assets are subsequently measured at cost less accumulated  
depreciation and any impairment losses. The right-of-use assets are from the  
commencement date depreciated over the shorter period of lease term and  
useful life of the underlying asset. The estimated useful lives of right-of-use  
assets are determined on the same basis as those of the Group's corresponding  
assets such as equipment. In addition, right-of-use assets are periodically  
reduced by impairment losses, if any.  
The lease liabilities are initially measured at the present value of the lease  
payments that are not paid at the commencement date, discounted using the  
interest rate implicit in the lease or, if that rate cannot be readily determined,  
the Group's incremental borrowing rate.  
Lease payments included in the measurement of the lease liabilities comprise  
the following:  
Fixed payments.  
Variable payments, if any, dependent on an index or rate.  
The exercise price of a purchase option, if any, if it is reasonably certain  
that the option will be exercised.  
Amounts expected to be payable under residual value guarantees, if  
applicable.  
The lease liabilities are subsequently measured at amortized cost using the  
effective interest method. It is remeasured when there is a change in future  
lease payments arising from a change in an index or rate, if there is a change in  
the estimate of the amount expected to be payable under a residual value  
guarantee, or if the management changes its assessment of whether it will  
exercise a purchase, extension or termination option.  
When the lease liabilities are remeasured in this way, a corresponding  
adjustment is made to the carrying amount of the right-of-use assets or is  
recorded in profit or loss if the carrying amount of the right-of-use assets has  
been reduced to zero.  
Financial assets are derecognized when the contractual rights to the cash flows  
from the financial asset expire, or when the financial asset and all substantial  
risks and rewards are transferred. A financial liability is derecognized when it is  
extinguished, discharged, cancelled or expires.  
Classification and subsequent measurement of financial assets  
For the purpose of subsequent measurement, financial assets other than those  
designated and effective as hedging instruments (currently not relevant) are  
classified into the following categories upon initial recognition:  
1) loans and receivables (amortized costs)  
2) financial assets at fair value through profit or loss (FVTPL) - currently not  
relevant  
3) held-to-maturity (HTM) investments - currently not relevant.  
All financial assets except for those at FVTPL are subject to review for  
impairment at least at each reporting date to identify whether there is any  
objective evidence that a financial asset or a group of financial assets is  
impaired. Different criteria to determine impairment are applied for each  
category of financial assets, which are described below.  
All income and expenses relating to financial assets that are recognized in profit  
or loss are presented within finance costs, finance income or other financial  
items.  
1.9 Tangible assets  
Tangible fixed assets are measured at cost less accumulated depreciation and  
any write-down for impairment.  
The depreciable amount is cost less any expected residual  
value after the end of the useful life of the asset.
The depreciation period and  
the residual value are determined at the acquisition date and reassessed  
annually. If the residual value exceeds the carrying amount, depreciation is  
discontinued.  
If the depreciation period or the residual value is changed, the effect on  
deprecation will, in future, be recognized as a change in the accounting  
estimates.  
The cost comprises acquisition cost and costs directly associated with the  
acquisition until the time when the asset is ready for use. The cost of an asset is  
divided into separate components when relevant. These components are  
depreciated separately, the useful lives of each individual component differing,  
and the individual component representing a material part of the total cost.  
Depreciation is recognized on a straight-line basis according to an assessment  
of the expected useful life and the residual value of the individual assets:  
Equipment:  
Useful life:  
3-5 years  
Residual value:  
0%  
Gain or loss derived from the disposal of tangible fixed is measured as the  
difference between the sales price less selling costs and the carrying amount at  
the date of disposal. Gain or loss is recognized in the income statement as other  
operating income or other operating expenses.  
Loans and receivables  
Loans and receivables are non-derivative financial assets with fixed or  
determinable payments that are not quoted in an active market. After initial  
recognition, these are measured at amortized cost using the effective interest  
method, less provision for impairment. Discounting is omitted where the effect  
of discounting is immaterial. The Groups cash and cash equivalents, trade and  
most other receivables fall into this category of financial instruments.  
Reference is made to note 2.1 and 12 in relation to the measurement of the  
Portinho receivable following that reverse take-over accounting has been  
applied for the PEG/Reponex transaction.  
1.11 Financial instruments  
Recognition, initial measurement and de-recognition  
Financial assets and financial liabilities are recognized when the Group becomes  
a party to the contractual provisions of a financial instrument and are measured  
initially at fair value adjusted by transaction costs, except for those carried at fair  
value through profit or loss which are measured initially at fair value.  
Subsequent measurements of financial assets and financial liabilities are  
described below.  
1.10 Leased assets and leasing liabilities  
The Group assesses whether a contract is or contains a lease at inception of the  
contract. The Group recognizes right-of-use assets and corresponding lease  
liabilities at the lease commencement date, except for short-term leases and  
leases of low value. For these leases, lease payments are recognized as an  
operating expense on a straight-line basis over the term of the lease.  
The right-of-use asset is initially measured at cost, which comprises the initial  
Pharma Equity Group A/S  
Annual Report 2024  
40  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
1.12 Income taxes  
Tax expense recognized in profit or loss comprises the sum of deferred tax and  
current tax not recognized in other comprehensive income or directly in equity.  
Current income tax assets and/or liabilities comprise those obligations to, or  
claims from, fiscal authorities relating to the current or prior reporting periods,  
that are unpaid at the reporting date. Current tax is payable on taxable profit,  
which differs from profit or loss in the financial statements. Calculation of  
current tax is based on tax rates and tax laws that have been enacted or  
substantively enacted by the end of the reporting period, including any  
expected tax refund under the tax credit system for development activities. As  
described in note 8, current tax in 2023 and 2024 only relates to recognition of  
tax credit from the Group's development activities.  
1.14 Equity, reserves and dividend payments  
Share capital represents the nominal value of shares that have been issued and  
fully paid in.  
Share premium includes any premiums received on issue of share capital. Any  
transaction costs associated with the issuing of shares are deducted from share  
premium, net of any related income tax benefits. As allowed under Danish  
corporate laws, share premium is presented as part of retained earnings, since  
share premium is a available for dividend distribution and can be used to cover  
negative free reserves.  
Retained earnings include all current and prior period retained profits and losses  
and share-based employee remuneration as well as transfers of share premium.  
All transactions with owners are recognized separately within equity.  
Dividend distributions payable to shareholders are included in other liabilities  
when the dividends have been approved at a general meeting prior to the  
reporting date  
receivable is not paid in 2025. Referring to note 20 the Group has sufficient  
financial resources available to execute on its plans for the foreseeable future  
and settle those financial obligations which fall due in 2025 even without  
receiving any payment from Portinho S.A in 2025.  
2.2 Accounting
for development costs  
The Group is engaged in development activities relating to various product  
candidates and as such, for financial reporting purposes, the Group makes  
estimates as to whether the development costs meet the requirements for  
capitalization, or whether the costs incurred should be expensed as incurred.  
With reference to note 1 “Prior year adjustment due to significant errors” it is  
the current management opinion that these costs do not meet the criteria’s set  
by IAS 38 and the costs are expensed.  
Deferred income taxes are calculated using the liability method on temporary  
differences between the carrying amounts of assets and liabilities and their tax  
bases. However, deferred tax is not provided on the initial recognition of  
goodwill, or on the initial recognition of an asset or liability unless the related  
transaction is a business combination or affects tax or accounting profit.  
Deferred tax on temporary differences associated with investments in  
subsidiaries is not provided if reversal of these temporary differences can be  
controlled by the Group and it is probable that reversal will not occur in the  
foreseeable future.  
Deferred tax assets and liabilities are calculated, without discounting, at tax rates  
that are expected to apply to their respective period of realization, provided  
they are enacted or substantively enacted by the end of the reporting period.  
Deferred tax assets are recognized to the extent that it is probable that they will  
be able to be utilized against future taxable income, based on the Group`s  
forecast of future operating results which is adjusted for significant non-taxable  
income and expenses and specific limits to the use of any unused tax loss or  
credit. Deferred tax liabilities are always provided for in full.  
Deferred tax assets and liabilities are offset only when the Company has the  
right and intention to set off current tax assets and liabilities from the same  
taxation authority.  
As further described in note 8, no deferred tax assets have been recognized at  
31.12.2024 and 31.12.2023.  
Changes in deferred tax assets or liabilities are recognized as a component of  
tax income or expense in profit or loss, except where they relate to items that  
are recognized in other comprehensive income, or directly in equity, in which  
case the related deferred tax is also recognized in other comprehensive income  
or equity, respectively.  
2.3 Accounting
for PEG/Reponex transaction  
On 24 March 2023, PEG completed the acquisition of the entire share capital  
and votes rights in Reponex in exchange for shares in PEG, and whereby the  
shareholders of Reponex became the owners of approx. 95% of the share  
capital of PEG.  
As consideration for the acquisition, PEG issued 977,347,625 new PEG shares  
of DKK 1 each. For legal purposes, the transaction price for Reponex was  
agreed to DKK 1.5 billion. For accounting purposes, the transaction price is  
based on the market price for the issued shares on the first day of listing on 28  
March 2023, as this is considered to approximate and to be the best estimate of  
the market price for the shares when these were legally issued on 24 March  
2023.  
Under the provisions and requirements of IFRS,
Reponex has been identified as  
the accounting acquirer. Reference is made to note 5 in the annual report for  
2023.  
2 Significant accounting estimates and judgements  
For 2024, Management has especially applied significant accounting estimates  
and judgements as follows:  
2.1 Measurement of Portinho SA receivable  
As announced in company announcements no. 39 from 25 September 2023, no.  
46 from 28 November 2023 and no. 7 from 20 March 2024, the payment from  
Portinho S.A. has been postponed from its original due date, which was 1 July  
2023. On 15 April 2024, the Company filed a summon with the Maritime and  
Commercial High Court against Portinho S.A. to claim immediate payment of the  
receivable of EUR 9.55m plus interest. The Company's Portuguese lawyer, in  
cooperation with the Company's Danish lawyer, has also initiated various  
preliminary and protective legal actions and investigations in Portugal in relation  
to securing payment of the receivable.  
The Company has initiated arbitration proceedings against Interpatium before  
the Danish Institute of Arbitration (DIA) in relation to the related sale of the  
shares in Portinho.  
Management has assessed that the valuation of DKK 58 million recognized at  
31 December 2023 be retained at 31 December 2024. Reference is made to  
note 12 for further information.  
2.4 New IFRS standards applicable to the Company  
The Company has implemented the standards and amendments that are  
effective for the financial year 2024. The new standards and amendments have  
not affected the Company’s recognition or measurement for 2024, nor are they  
expected to have significant future impact.  
The IASB has issued a number of new standards and updated some existing  
standards, which are effective for accounting periods beginning January 1, 2025  
or later. Therefore, they are not incorporated in these financial statements.  
There are no standards presently known that are not yet effective and that  
would be expected to have a material impact on our current or future reporting  
periods.  
Portinho receivable as a financial resource  
The receivable represents a significant expected financial resource to the Group,  
and hence Management has also made assessments of the consequences if the  
1.13 Cash and cash equivalents  
Cash and cash equivalents comprise on demand bank deposits.  
Pharma Equity Group A/S  
Annual Report 2024  
41  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
8. Tax  
2024  
2023  
TDKK  
TDKK  
Tax on profit/loss for theyear  
Current tax  
-1,815  
-2,233  
Change in deferred tax  
-2,380  
-1,417  
Deferred tax asset not capitalized  
2,380  
1,417  
Total  
-1,815  
-2,233  
5. Staff costs  
2024  
2023  
TDKK  
TDKK  
Wages and salaries  
6,292  
5,529  
Pensions  
458  
382  
Social security costs  
25  
17  
Total  
6,775  
5,928  
Staff costs are presented as follows in theincome statement  
Research and development costs  
3,468  
2,173  
Administrative costs  
3,307  
3,756  
Total  
6,775  
5,928  
Average number of employees  
5
6
Total  
5
6
Remuneration of Directors  
Board of Directors  
1,254  
838  
CEO  
2,107  
2,554  
Total remuneration for Directors  
3,361  
3,391  
The following amendments are effective for the annual reporting  
period beginning 1 January 2025:  
Lack of Exchangeability (Amendment to IAS 21 The Effects of Changes in  
Foreign Exchange Rates);  
The following amendments are effective for the annual reporting  
period beginning 1 January 2026:  
Amendments to the Classification and Measurement of Financial  
Instruments (Amendments to IFRS 9 Financial Instruments and IFRS 7)  
Contracts Referencing Nature-dependent Electricity (Amendments to IFRS  
9 and IFRS 7)  
Under Danish tax legislation, the Group can apply for tax credit based on  
qualifying research and development expenses. For 2024, the expected tax  
credit is expected to be TKKK 1,815 (TDKK 2,233 in 2023 - amount was  
received in November 2024).  
2024  
2023  
TDKK  
TDKK  
Reconciliation of effective tax rate:  
Loss before tax  
-26,237  
-26,579  
Tax computed on  
the loss beforetax at a tax rate of 22%  
-5,772  
-5,847  
Permanent differences  
and not capitalized tax asset  
-145  
-170  
Non capitalized tax asset  
4,102  
3,785  
Total - Effective tax rate  
-1,815  
-2,233  
3. Nature of operations  
The object of the Company is, without geographical limitation, to be a  
holding company for companies with Life Science activities and to  
invest in shares admitted to  
Current tax
asset  
Tax credit receivable  
-1,815  
-2,233  
Current tax
asset, total  
-1,815  
-2,233  
trading on a regulated trading venue or multilateral trading facility and  
unlisted shares as determined by the Board of Directors with a view to  
achieving long-term value added subject to appropriate risk  
diversification and other related activities.  
Deferred tax is related to the following assets and liabilities:  
Deferred taxes arising from temporary differences are summarized below:  
Intangibleassets  
30  
78  
Tangibleassets  
8
12  
Tax losses carried forward  
-37,447  
-32,750  
Deferred tax asset not capitalized  
37,409  
32,660  
Total deferred tax  
0
0
2024  
2023  
6. Financial income  
TDKK  
TDKK  
Interest income on assest measured at cost  
13  
14  
Foreign exchange gains, net  
1
0
Total  
14  
14  
Currently the Group, through Reponex, is a clinical-stage  
pharmaceutical company dedicated to the development of new,  
effective treatments for diseases that have significant patient and  
social impact and for which current therapy is lacking or in need of  
improvement.  
The diseases may be acute and life threatening, such as bacterial  
peritonitis or colorectal cancer, or may be chronic diseases that spoil  
the quality of life and may shorten it, such as inflammatory bowel  
diseases, or complications of chronic diseases such as the disabling  
non-healing skin ulcers in patients with diabetes or venous  
The Group has accumulated tax losses of DKK 169m the value of which equals  
DKK 37m (tax rate 22%). The value of the tax losses have not been recognised  
on the balance sheet. Any recognition awaits that the Group will become  
profitable on a sustainable basis.  
The tax losses can to a large extent only be utilised by the legal entity who has  
had the tax losses. Tax losses incurred after 24 March 2023 can be used by  
both companies in the Group. The access to utilizing the tax losses can be  
summarised as follows:  
insufficiency. The Group has 6 drug candidates in clinical phase 2  
7. Financial expenses  
2024  
2023  
TDKK  
TDKK  
Interest expenses on loans measured at amortized cost  
4,931  
1,517  
Interest expenses lease liabilities  
28  
45  
Foreign exchange losses,net  
4
0
Total  
4,964  
1,562  
Pharma Equity Group A/S is incorporated in Denmark and listed on  
Nasdaq main list.  
2024  
2023  
TDKK  
TDKK  
Reponex valueof tax losses carried forward  
4,321  
4,321  
PEG value of tax losses carried forward  
26,271  
24,808  
Group value of tax losses carried forward  
6,856  
3,621  
Unrecorded deferred tax asset  
37,447  
32,750  
4. Revenue and segment information.  
No revenue has been recognized in 2024 and 2023. Currently,  
Management regards the Group to operate in one segment, and hence  
no segment disclosures are provided at this stage.  
Pharma Equity Group A/S  
Annual Report 2024  
42  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
10. Tangible assets,  
right-of-use assets and leasing liabilities  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
Equipment  
Cost 01-01  
89  
16  
Additions during the year  
0
73  
Disposals  
0
0
Cost 31-12  
89  
89  
Depreciation and impairment losses 01-01  
34  
16  
Depreciation for the year  
18  
18  
Disposals  
0
0
Depreciation and impairment losses 31-122  
53  
34  
Carrying amount 31-12  
37  
55  
11. Financial assets
and liabilities  
Financial assets  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
Loans and other receivables (carried at amortised cost)  
Receivable Portinho S.A.  
58,000  
58,000  
Other receivables  
472  
2,344  
Cash and cash equivalents  
4,234  
4,231  
Other short term financial assets  
62,706  
64,575  
Total financialassets  
62,706  
64,575  
9. Earnings per share  
2024  
2023  
TDKK  
TDKK  
Profit/loss for the year  
-24,422  
-24,347  
Interest convertible loan  
1,909  
126  
Profit/loss for theyear for thepurpose of diluted EPS  
-22,513  
-24,221  
Average number of shares (in thousands) Reponex  
n.a  
2,522  
Exchange rate applied in reverse take-over  
n.a  
115  
Average number of shares (in thousands)  
Reponex untilreverse-take over date(1)  
n.a  
290,030  
Average number of shares  
(in thousands) PEG from reverse-take over date  
1,068,367  
790,345  
Average number of treasury shares (in thousands)  
-15  
-15  
Average number of shares  
(in thousands) PEG after reverse-merger  
1,068,352  
790,330  
Average number of shares (in thousands) full year (1+2)  
1,068,352  
1,080,360  
Effect of convertible loans (note 17)  
8,235  
8,192  
Effect of warrants issued (Reponex)  
0
-
Diluted averagenumber of shares (in thousands)  
1,076,587  
1,088,551  
Exchange rate applied in reverse take-over  
n.a  
n.a  
Diluted average number of shares (in thousands)  
1,076,587  
1,088,551  
Earnings per shareof DKK
1.00 (DKK)  
-0.02  
-0.02  
Diluted earnings per share of DKK 1.00 (DKK)  
-0.02  
-0.02  
Financial Liabilities  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
Financial liabilities carried at amortised costs  
Trade and other payables  
5,920  
12,401  
Bank debt  
1,192  
4,085  
Financial loans  
1,519  
17,847  
Long term interest bearing liabilities  
8,100  
8,072  
Total financialliabilities  
16,731  
42,405  
Right-of-use assets  
Cost 01-01  
652  
860  
Additions  
0
652  
Disposals  
0
-860  
Cost 31-12  
652  
652  
Depreciation and impairment losses 01-01  
200  
278  
Depreciation for the year  
217  
200  
Disposals  
0
-278  
Depreciation and impairment losses 31-12  
418  
200  
Carrying amount 31-12  
234  
452  
12. Receivable Porthino S.A  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
Development in principal and added interest  
Principal (EUR 9.55 millio)  
71,300  
71,300  
Added interest beginning of year  
7,801  
3,999  
Interest added for the year  
6,505  
3,802  
Added interest end of year  
14,306  
7,801  
Total principal and added interest  
85,606  
79,101  
Development in carrying value  
Value beginning of year  
58,000  
0
Additions 24-03-2023  
0
62,403  
58,000  
62,403  
Interest added for the year  
6,505  
3,802  
Allowanceadjustment for the year recognized  
-6,505  
-8,205  
Value end of year  
58,000  
58,000  
Leasing liabilities  
Balance 01-01  
452  
582  
Additions  
0
652  
Termination of leases  
0
-582  
Interest  
28  
45  
Payments  
-245  
-245  
Balance 31-12  
234  
452  
Leasing amounts  
included in the income statement  
Low valueand short terms leases  
0
0
Interest expense leases  
28  
45  
Depreciation right-of-useassets  
217  
200  
Total leasing costs  
245  
245  
In 2024, the company's board of directors and management have once again  
used considerable resources to settle the company's receivables from Portinho  
S.A., which date from the time before the company was transformed into a  
pharmaceutical company.  
The group's receivables from Portinho S.A have a principal amount of EUR  
9.55 million. with an accounting value on 31 December 2024 of DKK 58  
million, which is unchanged compared to 31 December 2023. As announced in  
company announcement no. 39 of 25 September 2023, no. 46 of 28  
November 2023, no. 7 of 20 March 2024 and no. 17 of 16 May 2024 is the  
payment from Portinho S.A. postponed compared to the original due date,  
which was 1 July 2023.  
The fair value of the above financial assets and liabilities are deemed  
approximate to their book values due to their relative short-term nature as  
at 31 December 2024 and 31 December 2023 and where interest levels  
for interest bearing financial assets and liabilities are at arms-length-terms  
applying level 3 in IFRS 9 to determining fair values.  
Pharma Equity Group A/S  
Annual Report 2024  
43  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
Capital management policies and procedures.  
The Company's primary long-term capital management objectives are to  
provide a satisfactory return to shareholders. In the short-term and mid-term,  
until Portinho receivable has been recovered, and until revenue will begin to  
flow-in and cash-flow from operations will be sufficient to cover investment  
activities and financial commitments, Management has a strong focus on  
securing the recoverability of the Portinho receivable, and to secure that  
sufficient funds are available to carry-out its development and other operating  
activities as planned in the short-term and mid-term.  
The Company monitors capital on the basis of the carrying amount of equity  
plus financial borrowings less cash and cash equivalents as presented on the  
statement of financial position.  
In 2024, the Group issued subordinated convertible loans of TDKK 11,015  
and financial loans of TDKK 13,099. On 11 October 2024 the share capital  
was increased by TDKK 204,592 at a share price of DKK 0,25. The proceeds  
TDKK 51,148 were used to repay subordinated loans by TDKK 12,648,  
financials loans by TDKK 25,810 and TDKK 12,690 in cash. Reference is made  
to company announcement no. 25 of 4 October 2024.  
With reference to company announcement no. 19 of 3 June 2024 the  
Company's Extraordinary General Meeting resolved that the Company's share  
capital be reduced by nominally DKK 920,667,494.70 from nominally DKK  
1,022,963,883.00 to nominally DKK 102,296,388.30, where the reduction will  
be placed in a special reserve within equity pursuant to section 188(1)(3) of  
the Danish Companies Act.  
As reported in company announcement no. 24 of 4 October 2024, the capital  
reduction was executed on 4 October 2024 by a proportionate reduction of  
the nominal value of all the Company's shares, which means that the nominal  
value of the shares has been reduced from DKK 1.00 to DKK  
On 15 April 2024, the company submitted a summons to the Maritime and  
Commercial Court against Portinho S.A. with a demand for immediate  
payment of the receivable of DKK 9.55 million. euros plus interest. There is  
also an arbitration case pending against Interpatium at the Arbitration  
Institute (DIA) in connection with the related sale of the shares in Portinho  
S.A.  
The receivable amount as per 31 December 2024 including agreed interest  
amounts to EUR 11,5 million corresponding to DKK 85.6 million. Interest  
rate is agreed to 2% per quarter and amounts to DKK 6,5 million for 2024.  
The interest amount has not been recognized as income in the 2024 report  
as - in the current situation - it is considered appropriate to defer income  
recognition of interest until interest has been paid.  
In September 2024, a new valuation report from CBRE (Valuations &  
Strategic Advisory in Portugal) was prepared, which supports the recognized  
value of the receivable in Portinho of DKK 58 million. The receivable of DKK  
58 million has considered that a lower amount than EUR 9.55 million +  
interest or the equivalent of approx. DKK 85.6 million is currently received  
including interest.
Management has thus calculated the value of the  
receivable in various scenarios where the discount rate has considered the  
underlying risks.  
Management's considerations regarding the measurement and recognition  
of the receivable have been assessed based on different scenarios for full  
repayment of the outstanding receivable. The different scenarios include,  
among other things, that:  
Wait for Portinho S.A to realize the shares or underlying assets so that  
the receivable can be redeemed  
A legal process has been initiated with legal action  
To take shares in Portinho S.A "back", and sell to a third party  
Management has calculated the value for the various scenarios where the  
discount rate has considered the underlying risks. In the different scenarios,  
a discount rate of 15% p.a. and a time horizon of 3 years has been used.  
The principal amount is €9.55m, corresponding to approx. DKK 71.3m. In  
addition, accrued interest has been calculated to a total of DKK 12.7m as of  
31.12.2024, so that the total gross receivable amounts to DKK 85.6m. The  
receivable is valued at DKK 58m as of 31.12.2024.  
14. Cash and cash equivalents  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
Bank deposits  
4,234  
4,231  
Total  
4,234  
4,231  
Bank deposit of TDKK 2,690 has been provided as security for debts in  
connection with the provision of collateral in connection with the capital  
reduction, see note 21 for further description.  
15. Equity and development in number of shares  
Share capital  
PEG share capital consists of 1,227,556,659 ordinary shares of DKK 0.10  
each. The shares are fully paid up. All shares are equally eligible to receive  
dividends and repayment of capital, and each share represents one vote at  
the shareholders’ meeting.  
Ordinary  
Share  
Changes in number of shares and share capital PEG  
(A)-shares  
B-Shares  
capital  
1000 shares
1000 shares  
TDKK  
As per 01-01-2023  
9,328  
9,328  
18,655  
Convertible debt converted to share capital  
1,768  
1,768  
3,535  
Elimination of A/B share classes  
11,095  
-11,095  
0
Bonus shares issued  
22,190  
0
22,190  
Rights issue  
1,237  
0
1,237  
Shares issued to Reponex shareholders  
977,348  
0
977,348  
Total numbers of shares and  
share capital as per 31-12-2023  
1,022,965  
0
1,022,965  
Ordinary  
Share  
shares  
capital  
1000 shares  
TDKK  
As per 01-01-2024  
1,022,965  
1,022,965  
Sharecapital reduction transferred to special reserve  
0
-920,668  
Capital increase, pivateissue  
204,592  
20,459  
Total numbers of shares  
and share capital as per 31-12-2024  
1,227,557  
122,756  
13. Prepayments and other receivables  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
Intercompany receivables from parent company  
0
0
Prepayments for drugs and consumables  
695  
413  
Other prepayments  
118  
9
VAT receivable  
350  
1,990  
Other receivables  
123  
354  
Non-financialassets  
1,285  
2,767  
Treasury shares  
The Company holds 14,722 treasury shares (2023: 14,722) representing less than 0.01% of  
the share capital. No treasury shares have been acquired or sold in 2024. The reason for the  
insignificant treasury shares is historical.  
Pharma Equity Group A/S  
Annual Report 2024  
44  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
17. Borrowings  
Loans fromSubordinated  
Financial  
related convertible  
Bank debt  
loans  
parties  
debt  
TDKK  
TDKK  
TDKK  
TDKK  
Total TDKK  
Financial year 2023  
Carrying amount 01.01.2023  
0
0
0
0
0
Non cash-changes:  
Borrowings PEG  
upon transaction date  
7,411  
11,828  
1,519  
0
20,758  
Transfer of classification  
0
1,519  
-1,519  
0
0
Transfer of loan amount  
0
-1,000  
0
1,000  
0
Interest accrued  
0
251  
0
192  
443  
Loan costs capitalised as part of  
loans  
0
0
0
-354  
-354  
Cash changes:  
Instalments  
-3,326  
0
0
0
-3,326  
New loans  
0
5,248  
0
7,000  
12,248  
Carrying amount 31.12.2023  
4,085  
17,847  
0
7,838  
29,769  
Breakdown of borrowings  
Long-term liabilities  
0
0
0
7,838  
7,838  
Curent liabilities  
4,085  
17,847  
0
0
21,932  
Carrying amount 31.12.2023  
4,085  
17,847  
0
7,838  
29,769  
Average interest rate 2023 pa.  
10.7%  
4.5%  
n.a.  
13.3%  
After the capital reduction has been completed on 4 October 2024,  
the conversion rate changed to be DKK 0.10 per share of DKK 0.10  
for those convertible loans, which were not converted to share capital  
in connection with the share issue, which also took place on 4 October  
2024.  
16. Subordinated convertible loans  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Subordinated convertible loan  
Amortised loan costs  
8,235  
-136  
8,192  
-354  
7,838  
8,100  
Subordinated convertible loan - long term  
The loans are taken out as loans with conversion rights and not as  
equity contributions.
Recognition has been made on the basis of the  
company's liquidity situation, where the added capital has been added  
in the form of convertible loans.
The capital is recognized as a loan  
because it gives the depositors a better priority position than the  
shareholders, which indicates that until any conversion, it is a matter of  
debt. Loans have been taken out with a relatively high interest rate  
(3.25% per quarter), which is considered to be based on the company's  
credit risk and which on that basis represents an arm's-length interest  
rate, taking into account that the debt is also subordinated. In the  
event of conversion, accrual of interest also triggers the right to receive  
additional shares, which is considered to support that accrual of  
interest is a real obligation, which must thus be shown as an interest  
expense, and in order to ensure the correct relationship between  
interest cost and debt, it is considered most appropriate to consider  
the entire debt as debt until the loan is converted. It is therefore  
assessed that there are no elements in the loan terms that represent  
the value of the conversion right. It is the management's opinion that  
the right of conversion is merely a hedging instrument, and it is not  
considered to be a real risk/possibility of this being exercised.  
The subordinated convertible loans were established in the period 5  
September 2023 - 15 July 2024.  
The loans were granted as subordinated loan capital and are therefore  
subordinated to PEG´s other creditors, except for any other corresponding  
subordinated loan capital.  
The lenders' right to convert the loans into shares in PEG may be exercised for  
a period of 30 days commencing 23 calendar months after the conclusion of  
the convertible loan ("the Exercise Period").  
The loans bear an interest of 3.25 % per quarter and remain without  
instalments until the expiry of the exercise period, after which PEG must repay  
the loans including interest within 60 days, though PEG may extend the loan  
period by 12 months.  
PEG may choose to pay the loan including interest by issuing shares  
(conversion of the debt instrument)  
Loans fromSubordinated  
Financial  
related convertible  
Bank debt  
loans  
parties  
debt  
TDKK  
TDKK  
TDKK  
TDKK  
Total  
Financial year 2024  
Carrying amount 01.01.2024  
4,085  
17,847  
0
7,838  
29,770  
Non cash-changes:  
Transfer of loan amount  
0
-1,000  
0
1,000  
0
Interest accrued  
0
0
0
1,678  
1,678  
Loan costs capitalised as part of  
loans  
0
0
0
-445  
-445  
Loan costs, amotization  
0
0
0
663  
663  
Cash changes:  
Instalments  
-2,893  
-28,935  
0
-12,649  
-44,477  
New loans  
0
13,607  
0
10,015  
23,622  
Carrying amount 31.12.2024  
1,192  
1,519  
0
8,100  
10,811  
Breakdown of borrowings  
Long-term liabilities  
0
0
0
8,100  
8,100  
Curent liabilities  
1,192  
1,519  
0
0
2,711  
Carrying amount 31.12.2024  
1,192  
1,519  
0
8,100  
10,811  
Average interest rate 2024 pa.  
9.6%  
14.0%  
0.0%  
13.3%  
For two of the subordinated convertible loans of total TDKK 2,000 interests  
must be paid on a quarterly basis and PEG. Furthermore, the lender of this  
loan can choose to be repaid in cash. Other terms are identical to the other  
loans.  
The loans give the lenders the right to convert the loans into shares in PEG.  
The conversion rate is 1.00 per share of DKK 0.10. The new shares will be  
issued with the same rights as the existing shares.  
If loans are converted, the new shares will be issued with the same rights as  
the existing shares.  
The Company can choose to settle the loans including added interest in PEG  
shares.  
Interest is added to the loan balance and no instalments are paid until the  
exercise period commence, at which time the loans mature or are converted.  
The Company may extend the loan period by 12 months.  
are converted. The Company may extend the loan period by 12 months.  
The classification of long-term and short-term debt is based on the agreed  
payment plans. For some of the loans, repayment of the loans mirrors the  
payment received from Portinho S.A. Hence some parts of the repayment of  
debt can be deferred if no payments are received from Portinho S.A in 2025.  
See note 22 for further information.  
Pharma Equity Group A/S  
Annual Report 2024  
45  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
18. Other liabilities  
31-12-2024  
31-12-2023  
TDKK  
TDKK  
A-tax (withholding tax) and other social costs  
27  
457  
Holiday pay  
229  
109  
Salaries and bonus  
753  
1,026  
Other liabilities  
591  
389  
Other liabilities
- current  
1,599  
1,981  
20. Capital resources  
Consequence of  
Capital resources  
Balance  
delay of Portinho  
with delay of  
31-12-2024  
payment Portinho
payment  
TDKK  
TDKK  
TDKK  
Short term financialassets:  
Receivable Portinho S.A.  
58,000  
-58,000  
0
Other receivables  
472  
0
472  
Current tax receivable  
1,815  
0
1,815  
Cash and cash equivalents  
4,234  
0
4,234  
Total short term capital assets  
64,522  
-58,000  
6,522  
Current Liabilities:  
Trade payables  
4,085  
0
4,085  
Bank debt  
1,192  
-1,192  
0
Financial loans  
1,519  
-1,519  
1
Lease liabilities  
234  
0
234  
Other liabilities  
1,599  
-229  
1,370  
Total current liabilities  
8,631  
-2,940  
5,691  
Total net cash outflow 2024 relating to current  
assets and current liabilities 31.12.2024  
55,891  
-55,060  
831  
Outlook 2025  
EBITDA  
-1,751  
*Expected net working capital impact, end 2025  
-11,096  
Interest costs  
-1,798  
Interest costs not payable in 2025  
1,548  
Repayment loans  
-1,427  
Total expected cash outflow 2025  
-14,524  
Additional capital recourses available:  
Financial loans, obtained in 2025  
1,842  
Tax refund  
1,815  
Cash start year,  
1,535  
Unused credit facilities  
11,158  
Total additional capitalrecourses  
16,350  
Expected net cash end 2025  
1,826  
With reference to company announcement no. 19 of 3 June 2024 the Company's  
Extraordinary General Meeting resolved that the Company's share capital be  
reduced by nominally DKK 920,667,494.70 from nominally DKK  
1,022,963,883.00 to nominally DKK 102,296,388.30, where the reduction will be  
placed in a special reserve within equity pursuant to section 188(1)(3) of the  
Danish Companies Act. As reported in company announcement no. 24 of 4  
October 2024, the capital reduction was executed on 4 October 2024 by a  
proportionate reduction of the nominal value of all the Company's shares, which  
means that the nominal value of the shares has been reduced from DKK 1.00 to  
DKK 0.1.  
With reference to the above, the capital reduction and the registration on 4 June  
2024 on virk.dk, in which Pharma Equity Group A/S' creditors were encouraged to  
report their claims, including that the creditors can demand satisfactory security  
for non-due claims and payment of overdue claims, Pharma Equity Group A/S  
received two claims of DKK 87,580 and DKK 2,602,779, respectively, including  
alleged interest totaling DKK 1,105,634, for which security was requested.  
Pharma Equity Group A/S disagrees that the claims are eligible for security and  
that the claims are interest-bearing. To get the capital reduction registered,  
Pharma Equity Group A/S have after 30 September 2024 decided to establish  
security for the full amount even though the Company disagrees in the claims  
being eligble for demanding security and that the claims are interest-bearing.  
Referring to company announcement no 25 of 4 October 2024 the Board of  
Directors has resolved to issue 204,592,776 new shares (corresponding to  
nominally DKK 20,459,277.6) at a subscription price of DKK 0.25 per share  
corresponding to gross proceeds of DKK 51,148,194, of which DKK 38,499,368  
was received in cash and DKK 12,648,466 was conversion of convertible debt. Of  
the cash proceeds received, DKK 25,808,902 was used to reduce financial debt,  
whereby on a net basis, the cash position has been strengthened by DKK  
12,690,466.  
In case the Portinho S.A receivable will be paid in 2025, the Group will have  
sufficient funds to carry out its plans for 2025 without any need for searching for  
additional funding.  
However, as described in note 2.1, the recoverability of the Portinho S.A  
receivable may take longer time than originally anticipated.  
19. Related party transactions  
PEG has debts to shareholders provided in the past of totally DKK  
1.5 million, which will be settled when the Portinho S.A receivable is  
paid. These shareholders also hold interests in Portinho S.A. Interest  
expense for H1 2024 equals DKK 0. In connection with capital  
reduction (see note 20), these shareholders have claimed satisfactory  
security for the debt of total DKK 2.6 million including alleged  
interest of DKK 1.1 million. Referring to note 20 the Company  
disagrees that the debt is eligible for security other than the debt will  
be settled when the Portinho receivable has been paid, and the  
Company also disagrees that the debt is interest-bearing. On this  
basis, the Company has not recorded any interest costs related to the  
debt to the shareholders in question.  
The law firm related to the current chairman of the Board of  
Directors; Christian Vinding Thomsen, has in 2024 received fees  
from PEG for legal assistance of DKK 1.3 million. (2023 DKK 1.8  
million)  
Member of the Board of Directors PeterVilmann has in 2024  
received fees from Reponex for consulting services fee of TDKK 0  
(2023 TDKK 25).  
The former vice-chairman of the Board of Directors Martin Engel-  
Rossen has in 2024 received fees for consulting services from PEG of  
TDKK 417 (2023 TDKK 167).  
CVT Holding controlled by the chairman of the Board of Directors  
Christian Vinding Thomasen has in January 2024 issued a convertible  
loan to PEG of TDKK 500. The loan was converted to share capital  
on the 10-10-2024 TDKK 535 including interests. Reference is made  
to company announcement no 27 from 14-10-2024.  
*Itis assumed thatpayments from expected new license partners will not be received until 2026  
due to uncertainty about payment terms.  
On 22 January 2024, the Board of Directors of Pharma Equity Group decided on the  
issuance of convertible loans in accordance with the authorization in the Company's  
Articles of Association under Article 4.3.A. With reference to company  
announcements no. 1 of 22 January 2024, no. 3 of 25 January 2024, no. 4 of 7  
February 2024, no. 12 of 10 April 2024, no. 18 of 16 May 2024 and no. 22 of 16 July  
2024, a total of DKK 11 million has been subscribed so far in 2024. The loans are  
granted as subordinated loans and are thus subordinated to the Company's other  
creditors, with the exception of any other equivalent subordinated loans. Please refer  
to note 17 for further details.  
The table of capital resources on previous page reflects:  
1) Net cash outflow from current assets and current liabilities as of 31.12.2024  
which will be settled in 2025 based on the expectation that no cash inflow will  
result from the Portinho S.A receivable in 2025;  
2) Cash outflow from the budget/outlook 2025 approved by the Board of  
Directors considering that revenue is not expected to be generated until late  
2025;  
Pharma Equity Group A/S  
46  
Annual Report 2024  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
3) Cash inflow from the loans issued in the first part of 2025 and available  
credit facilities of a total of DKK 13 million;  
4) Management will reduce costs for 2025 and thereby reduce cash  
outflow.  
With the funding received so far in 2025 and with the available credit  
facilities, the Group has sufficient funds to carry-out its planned activities  
for 2025 and settle its financial commitments as they fall due in 2025,  
even without receiving any payment from Portinho S.A, Management  
concludes that it is appropriate to prepare the consolidated and parent  
company financial statements on a going-concern basis.  
To further improve the Group's capital resources, the Company expects  
to establish additional convertible loans continuously over the year 2025,  
in accordance with the overall authorization in the articles of association.  
The Company currently has specific dialogue with several existing/new  
investors about further funding. In addition, Management is working  
strategically on a more comprehensive increase in the capital and the  
share capital structure going forward.  
22. Contingent liabilities  
To the best of management's knowledge, the Group is not involved in any  
lawsuits, arbitration cases or other matters which could have a material  
impact on the Company's financial position or result of operations.  
As part of the reduction in share capital as described in note 21, two  
creditors demanded security for claims of DKK 87,580 and DKK  
2,602,779, respectively, including alleged interest totaling DKK  
1,105,634. Pharma Equity Group A/S disagrees that the claims are eligible  
for security and that the claims are interest-bearing. To get the capital  
reduction registered, Pharma Equity Group A/S have established security  
for the full amount in the form of bank guarantees. The claims, excluding  
alleged interest, are included in the financial statements as part of  
financial loans. The alleged interest has not been recognized in the  
financial statements as of 30 September 2024  
After the capital reduction has been completed on 4 October 2024, the  
conversion rate has changed to be DKK 0.10 per share of DKK 0.10 for  
those convertible loans, which were not converted to share capital in  
connection with the share issue, which also took place on 4 October  
2024.  
21. Assets pledged and provided as security  
Portinho receivable with a carrying value of DKK 58m on 31 December  
2024 (see note 13) is provided as security for bank debt with an amount  
up to DKK 1,2m, and secondarily as security for financial loans with an  
amount up to DKK 20m including unused drawing rights (amount per  
31.12.2024 DKK 0)  
Bank deposit of TDKK 2,690 (part of cash position TDKK 4,234 in the  
consolidated statement) has been provided as security for debts in  
connection with the provision of collateral in connection with the capital  
reduction, see note 21 for further description.  
Pharma Equity Group A/S  
Annual Report 2024  
47  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
23. Financial risks and financial instruments  
Risk management policy  
Management manages the Group’s financial risks. The management of the  
Group’s risks is included in the management's day-to-day monitoring of the  
Group. The Group is exposed to various financial risks, which result from its  
operating activities. The Company does not actively engage in the trading of  
financial assets and financial derivatives.  
Interest rate risks  
Bank loans, financial loans, loans from related parties and subordinated  
convertible debt all have a fixed interest rate, and hence the interest rate risk  
is deemed to be minimal, and hence sensibility disclosures are not deemed  
relevant.  
Foreign currency risks  
The Group incur certain costs in other currencies than DKK, though the  
level of such costs are limited, and hence the Group is not considered to be  
subject to special currency risks and exposures at the moment.  
Credit risk  
Credit risk primarily relates to the Portinho S.A receivable which has been  
outstanding for multiple years. Reference is made to note 2.1 and 14 which  
in further detail describes background for the receivable still being  
outstanding and the fair value reassessment performed by management as  
of 31 December 2024. The maximum credit risk relating to the receivable  
corresponds to the carrying value, which has been determined based on a  
discounted basis based on assessed time frame before receivable at the  
latest expectedly will be recovered.  
Liquidity risks  
The Groups liquidity risks cover the risk that the Group is not able to meet  
its liabilities as they fall due. Reference is made to the information in note  
22.  
The maturities of financial liabilities appear from the tables below. All  
amounts are contractual cash flows, i.e. inclusive of interest:  
Within 1 year  
1-2 year(s)  
2-5 years  
Over 5 years  
Total  
TDKK  
TDKK  
TDKK  
TDKK  
TDKK  
As at 31 December 2023  
Trade payables  
10,202  
0
0
0
10,202  
Bank debt  
4,085  
0
0
0
4,085  
Financial loans  
17,847  
0
0
0
17,847  
Loans from related parties  
0
0
0
0
0
Subordinated convertible debt  
0
0
7,838  
0
7,838  
Lease liabilities  
217  
0
0
0
217  
Other payables  
1,981  
234  
0
0
2,215  
Total  
34,332  
234  
7,838  
0
42,404  
Within 1 year  
1-2 year(s)  
2-5 years  
Over 5 years  
Total  
TDKK  
TDKK  
TDKK  
TDKK  
TDKK  
As at 31 December 2024  
Trade payables  
4,085  
0
0
0
4,085  
Bank debt  
1,192  
0
0
0
1,192  
Financial loans  
1,519  
0
0
0
1,519  
Subordinated convertible debt  
0
8,100  
0
0
8,100  
Lease liabilities  
234  
0
0
0
234  
Other payables  
1,599  
0
0
0
1,599  
Total  
8,631  
8,100  
0
0
16,730  
All financial liabilities as of 31 December 2024 and 2023 are measured at amortized cost.  
The classification of long-term and short-term debt is based on the agreed payment plans. For some of the loans, repayment of the loans mirrors the payment  
received from Portinho S.A. Hence some parts of the repayment of debt can be deferred if no payments are received from Portinho S.A in 2025. See note 22  
for further information.  
Pharma Equity Group A/S  
Annual Report 2024  
48  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Consolidated Financial Statements  
Notes to the consolidated financial statements  
24. Fee to the group auditor  
2024  
2023  
Fee to the group auditor  
TDKK  
TDKK  
Statutory audit  
289  
275  
Other assurance
engagements  
0
250  
Tax and VAT advisory services  
15  
25  
Other services  
84  
70  
Fee to the Group auditor  
388  
620  
BDO Statsautoriseret Revisionsaktieselskab has been auditors for PEG for both 2023 and 2024. In this  
note. The 2024 other assurance engagements represent high level review work relating to Q1, Q2 and  
Q3 interim quarterly reports (without issue of any assurance reports) and accounting advisory.  
25. Adoption of the annual report for publication  
At the board meeting held on 20 March 2025, the Board of Directors adopted the Annual Report for  
publication. The Annual Report is presented for the shareholders' approval at the annual shareholders'  
meeting to be held on 16 April 2024.  
26. Events occurring after the balance sheet date  
At the beginning of 2025, the Group's capital preparedness was further strengthened by the  
establishment of loans and loan commitments of approx. DKK 13 million. Based on the expected cash  
burn for the year, this gives the Group a runway of more than 12 months.  
The Group's capital preparedness is expected to be further strengthened on an ongoing basis in 2025  
through the establishment of convertible loans or other equivalent financing. The company has an  
ongoing dialogue with several existing and new investors about financing in both the short and long  
term.  
On 28 February 2025, Pharma Equity Group A/S announced in company announcement no. 1 that  
the current CEO, Thomas Kaas Selsø, will resign from his position as CEO of Pharma Equity Group  
A/S and its subsidiary Reponex Pharmaceuticals A/S with effect from 31 March 2025. At the same  
time, it was announced that Christian Henrik Tange has been appointed as the new CEO of Pharma  
Equity Group A/S with effect from 1 April 2025.
It was also announced that Sebastian Bo Jakobsen  
has been appointed CEO of the subsidiary Reponex Pharmaceuticals A/S with effect from 1 April  
2025.  
Pharma Equity Group A/S  
Annual Report 2024  
49  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Parent Company Statement of comprehensive income  
PEG  
2023  
TDKK  
PEG  
2024  
TDKK  
Note  
Note  
Group  
3
Revenue  
1,500  
450  
Production costs  
Gross profit  
0
0
450  
1,500  
-5,119  
-4,669  
Administrative costs  
-9,280  
-7,780  
Operating profit/loss (EBIT)  
2,10  
5
Allowance Portinho receivable  
Financial income  
0
238  
-12,750  
0
6
-1,892  
-19,311  
Financial expenses  
Profit/loss before tax  
-4,937  
-12,478  
7
0
Tax on profit/loss for the year  
Net profit/loss for the year  
0
-12,478  
-19,311  
Other comprehensive income/loss  
Total comprehensive income/loss  
0
0
-12,478  
-19,311  
Pharma Equity Group A/S  
Annual Report 2024  
50  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Parent Company statement of financial position  
Note  
Group  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Note  
ASSETS  
Non-current assets  
Investment in subsidiary  
Total non-current assets  
2, 9  
689,030  
689,030  
689,030  
689,030  
Current assets  
10  
14  
11  
12  
Receivable Portinho S.A.  
Receivable group companies  
Other receivables  
58,000  
9,404  
185  
58,000  
0
797  
Cash and cash equivalents  
3,789  
2,293  
Total current assets  
Total assets  
71,378  
760,408  
61,090  
750,120  
Note  
Group  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Note  
EQUITY AND LIABILITIES  
Share capital  
Other reserves  
Total equity  
15  
122,756  
623,934  
746,689  
1,022,964  
-311,760  
711,204  
Subordinated convertible debt  
Total long-term liabilities  
16-17  
8,100  
8,100  
7,838  
7,838  
Trade payables  
Payable to group companies  
Bank debt  
Financial loans  
Other liabilities  
2,574  
0
1,192  
1,519  
333  
7,543  
1,416  
4,085  
17,847  
187  
17  
17  
13  
Total current liabilities  
Total liabilities  
5,619  
13,719  
31,078  
38,916  
Total equity and liabilities  
760,408  
750,120  
Pharma Equity Group A/S  
Annual Report 2024  
51  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Parent Company statement of changes in equity  
Statement of changes in equity  
01-01-2023 - 31-12-2023  
Equity as at 01-01-2023  
Net profit/loss  
Share  
Share premium  
Reserve for capital  
reduction  
Other  
Total  
capital  
account  
reserves  
equity  
27,390  
18,655  
0
0
46,045  
-19,311  
-19,311  
-19,311  
-19,311  
0
0
0
0
0
0
Convertible debt converted to share capital  
Bonus shares issued  
0
-22,190  
0
3,535  
0
3,535  
22,190  
1,237  
977,348  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Rights issue  
1,237  
689,030  
-9,332  
0
Shares issued to Reponex shareholders 24-03-2023  
Share issue costs  
-288,318  
-9,332  
0
0
Dividends  
Transactions with owners  
Equity as at 31-12-Sunday  
1,004,309  
1,022,964  
-319,839  
-311,760  
684,470  
711,204  
Statement of changes in equity  
01-01-2024 - 31-12-2024  
Equity as at 01-01-2024  
Net profit/loss  
1,022,964  
0
0
-311,760  
711,204  
0
0
0
0
0
0
-12,478  
-12,478  
-12,478  
-12,478  
51,148  
Capital increase from private issue  
20,459  
30,689  
0
0
0
-3,184  
Costs related to capital increase  
0
-3,184  
0
Share capital reduction transferred to special reserve  
0
-920,667  
0
920,667  
0
0
0
Transfer of share premium to other reserves  
Transfer of special reserve to other reserves  
Dividends  
0
0
-27,504  
0
27,504  
920,667  
0
0
0
0
0
-920,667  
0
0
0
0
0
Transactions with owners  
Equity as at 31-12-2024  
(900,208)  
122,756  
948,172  
623,934  
47,964  
746,689  
Pharma Equity Group A/S  
Annual Report 2024  
52  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Parent Company cash flow statement  
Note  
Group  
2024  
TDKK  
2023  
TDKK  
Note  
Profit/loss before tax  
-12,478  
-19,311  
Adjustment of non-cash transactions:  
Allowance relating to Portinho  
Financial income  
0
-238  
12,750  
0
Financial expenses  
Change in working capital  
Net cash used in operating activities before net financials  
4,937  
1,892  
1,279  
-3,390  
-10,006  
-17,786  
Financial income received  
Financial expenses paid  
Net cash used in operating activities  
0
238  
-4,066  
-21,613  
-1,718  
-5,108  
Net cash used in investing activities  
0
0
8,000  
0
-3,324  
-1,000  
6,613  
-4,307  
1,237  
7,219  
11,015  
Proceeds from subordinated convertible debt  
-11,624  
-2,893  
-29,426  
Repayment subordinated convertible debt  
Repayment bank loan  
Repayment financial loan  
Financial loans, obtained  
13,099  
-8,210  
51,148  
23,110  
Share issue costs paid  
Proceeds from direct issue  
Net cash received from financing activities  
Total cash flows for the year  
1,496  
2,111  
Cash and cash equivalents beginning of year  
Cash equivalents end of year  
2,293  
3,789  
182  
2,293  
Cash and cash equivalents, end of year, comprise:  
Cash and cash equivalents  
Total  
3,789  
3,789  
2,293  
2,293  
Pharma Equity Group A/S  
Annual Report 2024  
53  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Notes to parent financial statement  
1.  
Accounting Policies  
2.  
Significant accounting estimate and judgements  
Revenue and segment information  
Staff costs  
3.  
4.  
5.  
Financial income  
6.  
Financial expenses  
7.  
Tax  
8.  
Financial assets and liabilities  
Investment in subsidiary  
Receivable Portinho S.A.  
Other Receivables  
9.  
10.  
11.  
12.  
13.  
14.  
15.  
16.  
Cash and cash equivalents  
Other liabilities  
Related party transactions  
Contingent liabilities  
Financial risks and financial instruments  
Pharma Equity Group A/S  
Annual Report 2024  
54  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Notes to parent financial statement  
1 Significant accounting policies and significant accounting estimates  
and assessments  
For legal purposes, the transaction price forReponex was agreed to  
DKK 1.5 bn. For accounting purposes, the transaction price is based  
on the the market price for the issued shares at the first day of listing  
on 28 March 2023, as this is considered to approximate and to be  
the best estimate of the market price for the shares when these  
were legally issued on 24 March 2023. On this basis the purchase  
price for Reponex was determined to equal DKK 689m.  
3. Revenue  
2024  
TDKK  
2023  
TDKK  
Management fees from Reponex  
1,500  
450  
1.1 Basis of preparation  
1,500  
Total  
450  
The separate financial statement of the parent company has been  
prepared in accordance with International Financial Reporting  
Standards as adopted by the EU (IFRS) and additional requirements  
under the Danish Financial Statements Act (Class D).  
On 31 December 2024, the market capitalization of Pharma Equity  
Group A/S was approx. DKK 220m which implies that the value of  
the investment in Reponex could be impaired. Reference is made to  
note 9, investment in subsidiary for further considerations.  
4. Staff costs  
2024  
TDKK  
2023  
TDKK  
The accounting policies for the financial statements of the parent  
company are unchanged from the previous financial year. The  
accounting policies are the same as for the consolidated financial  
statements with the supplementary accounting policies for the  
parent described below. For a description of the accounting policies  
of the Group, please refer to the consolidated financial statements.  
Wages and salaries  
Pensions  
Social security costs  
Total  
1,643  
64  
1,172  
40  
3
5
Portinho S.A  
1,709  
1,217  
Staff costs are presented as follows in the income statement:  
Reference is made to notes 2.1 and 13 in the consolidated financial  
statements where it is described that Management has assessed the  
net realizable value of the receivable to be DKK 58 million. On this  
basis the Company has in 2023 recognized an allowance of DKK  
12,8m to the principal amount.  
Note disclosures have only been included in the Parent Financial  
Statement where amounts differ from the consolidated financial  
statements.  
Administrative costs  
1,709  
1,217  
Total  
1,709  
1,217  
2024  
Number  
2023  
Number  
The parent company financial statements are presented in DKK,  
which is considered the functional currency of the parent company.  
Average number of employees in theperiod  
1
1
Total  
1
1
2. Significant accounting estimates and judgements  
2024  
TDKK  
2023  
TDKK  
Remuneration of Key Management  
For 2024, Management has especially applied significant accounting  
estimates and judgements in the following areas:  
Board of Directors  
CEO  
Other Key Management Personnel  
1,104  
605  
0
763  
454  
0
Investment in subsidiary  
Total  
1,709  
1,217  
Investments in subsidiary is recognised and measured at cost. The  
investment is examined at year-end for any impairment indicators. In  
the event of any indication of impairment, an impairment test is  
performed.  
5. Financial income  
2024  
2023  
TDKK  
TDKK  
As of 24 March 2023, PEG acquired 100% of the share capital in  
Reponex Pharmaceuticals A/S ("Reponex" by issuing 977,347,625  
shares of DKK 1 each in a rights issue to the shareholders of  
Reponex.  
Interest income on assest measured at cost  
Interest from group company  
Foreign exchange gains, net  
Total  
11  
227  
1
0
0
0
0
238  
Pharma Equity Group A/S  
Annual Report 2024  
55  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Notes to parent financial statement  
8. Financial assets and liabilities  
Financial assets  
6. Financial expenses  
2024  
TDKK  
2023  
TDKK  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Interest expenses on liabilities measured at cost  
Interest to group company  
4,931  
6
1,841  
51  
Loans and other receivables (carried at amortised cost)  
Receivable Portinho S.A.  
Receivable group companies  
Other receivables  
58,000  
9,404  
185  
58,000  
0
797  
Total  
4,937  
1,892  
Cash and cash equivalents  
3,789  
2,293  
Other short term financial assets  
Total financialassets  
71,378  
71,378  
61,090  
61,090  
2024  
DKK  
2023  
DKK  
7. Tax  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Tax on profit/loss for theyear:  
Current tax  
Financial liabilities  
0
-1,910  
1,910  
0
-5,388  
5,388  
Financial liabilities carried at amortised costs  
Trade and other payables  
Payableto group companies  
Bank debt  
Financial loans  
Loans from related parties  
Change in deferred tax  
Deferred tax asset not capitalized  
2,908  
0
1,192  
1,519  
0
7,730  
1,416  
4,085  
17,847  
0
Total  
0
0
Reconciliation of effective tax rate:  
Loss before tax  
Subordinated convertible debt current liability  
Subordinated convertible debt long-term liability  
0
0
-12,478  
-2,745  
0
-19,311  
-4,248  
1
8,100  
7,838  
Tax computed on the loss beforetax at a tax rate of 22%  
Permanent differences  
Total financialliabilities  
13,719  
38,916  
Change in non-capitalized deferred tax asset  
2,745  
4,248  
The fair value of the above financial assets and liabilities are deemed approximate to their book  
values due to either their relative short-term nature as at 31 December 2024 and 31 December  
2023 or where interest levels for interest bearing financial assets and liabilities are at arms-length-  
terms applying level 3 in IFRS 9 to determining fair values.  
Total - Effective tax rate (0.0%)  
0
0
2024  
TDKK  
2023  
TDKK  
9. Investment in subsidiary  
Deferred tax is related to the following assets and liabilities:  
Deferred taxes arising from temporary differences aresummarised below:  
Amortized loan costs  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
30  
-2,805  
78  
0
Reservation for loss receivables  
Cost as at 01-01  
Additions  
Total  
689,030  
0
0
689,030  
689,030  
Tax losses carried forward  
-29,080  
31,855  
-27,143  
27,065  
Deferred tax asset not capitalized  
689,030  
Total deferred tax  
0
0
The subsidiary consists of Reponex Pharmaceuticals A/S (Hørsholm, Denmark) that has been 100%  
owned since 24 March 2023. Reference is made to company announcement no. 16 of 24 March  
2023.  
The Company has an accumulated tax loss of DKK 131m, the value of which equals DKK 29m (tax  
rate 22%). The value of the tax losses has not been recognized on the balance sheet. Any  
recognition awaits that the Company will become profitable on a sustainable basis.  
Reponex Pharmaceuticals A/S had in 2024 a loss of DKK 11.9 million Equity amounted on 31-12-  
2024 DKK -8.8 million.  
Tax losses incurred after 24 March 2023 can also be used by Reponex, in which case, Reponex  
would pay a tax contribution for the use of the Company's tax losses.  
For legal purposes, the transaction price for Reponex was agreed to be DKK 1.5 billion. For  
accounting purposes, the transaction price is based on the fair value of the market price for the  
issued shares on the first day of listing on 28 March 2023, as this is considered to approximate and  
to be the best estimate of the market price for the shares when these were legally issued on 24  
March 2023. On this basis the purchase price for Reponex was determined to equal DKK 689 million  
Pharma Equity Group A/S  
Annual Report 2024  
56  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Notes to parent financial statement  
12. Cash and cash equivalents  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Specification of cost price of the investment in Reponex  
Transaction price 977,347,625 shares of each DKK 1.57  
Value adjustment to fair value in connection with thetransaction  
Total  
1,534,435  
(845,405)  
689,030  
Bank deposits  
3,789  
2,293  
Total  
3,789  
2,293  
The value of the investment has been subject to an impairment test where it is concluded that the  
investment is not impaired. Reference is made to note 2.  
13. Other liabilities  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
The Pharma Equity Group share is assessed to be illiquid with relatively few buyers and sellers, which is also  
described as a less efficient market. The Pharma Equity Group share is exposed to high volatility and large  
spreads in relation to sell and buy prices. If it is a question of the market for a smaller listed share, then the  
"market" is not necessarily the same as for a larger listed company and thus the pricing is not necessarily  
correct as the market does not necessarily consist of a larger number of buyers and sellers.  
A-tax (withholding tax) and other social securities  
Salaries  
27  
143  
44  
306  
The price of the Pharma Equity Group share has been falling in 2024. It is the management's opinion that  
the price decline is primarily due to a small number of shareholders' divestment of the share with  
approximately 30 million shares, which due to the illiquidity in the share, affected the price significantly as  
there are no buyers in the market for a large number of shares being sold. This puts downward pressure on  
the share price. The price decline has occurred without any bad clinical news on the part of the Company.  
The Pharma Equity Group share is monitored by a number of equity analysts (Danske Bank Equity Research,  
Analyst Group in Sweden and HC Andersen Capital in Denmark), who continuously analyze the stock.  
Other liabilities - current  
333  
187  
14. Related party transactions  
Pharma Equity Group has carried out impairment tests of the drug candidates in the subsidiary Reponex  
Pharmaceuticals A/S. In the impairment test, the management has considered the factors included in the  
WACC calculation, such as the risk-free interest rate, the market's risk premium and Beta. Specific business  
risks such as risk in relation to the size of market shares, risk in relation to the pricing of a finished product,  
the size of royalty rates, etc. are also included in the impairment test. The impairment test in total and for  
the individual drug candidates shows an NPV value that is significantly higher compared to the share price  
as of 31.12.2024.  
Reference is made to note 19 in the consolidated financial statements for transactions with related parties. Note  
19 in the consolidated financial statements does not reflect transactions between the parent company and  
Reponex, which are eliminated in the consolidated financial statements. Thise transactions can be summarized as  
follows:  
2024  
TDKK  
2023  
TDKK  
Management fees from Reponex  
Interest expenseto Reponex  
Interest expensefrom Reponex  
Debt to Reponex at 31.12.  
1,500  
6
227  
0
450  
51  
0
1,416  
0
10. Receivable Portinho S.A  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
Receivable Portinho S.A.  
Total  
58,000  
58,000  
58,000  
58,000  
Receivable from Reponex at 31.12.  
9,404  
Reference is made to note 2 of the parent company financial statements and note 2.2 and 13 in the  
consolidated financial statements.  
15. Contingent liabilities  
As from 24 March 2023, the parent company became jointly taxed with Reponex with the parent company as the  
administration company of the joint taxation. According to the joint taxation provisions of the Danish Corporation  
Tax Act, as from 24 March 2023 the parent company is therefore liable for income taxes etc. for the jointly taxed  
entities, and obligations, if any, relating to the withholding of tax on interest, royalties and dividend for the jointly  
taxed entities. Corporate income tax payable for the Danish jointly taxed companies amounted to DKK 0k of 31  
December 2024.  
11. Other receivables  
31-12-2024  
TDKK  
31-12-2023  
TDKK  
VAT  
185  
185  
797  
797  
The net carrying value of other receivables is considered to be a reasonable approximation of fair value.  
Pharma Equity Group A/S  
Annual Report 2024  
57  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
Parent Company Financial Statements  
Notes to parent financial statement  
16. Financial risks and financial insruments  
Financial risks and financial instruments  
Within 1 year  
1-2 year(s)  
2-5 years  
Over 5 years  
Total  
As at 31 December 2023  
Trade payables  
Payable to group companies  
Bank debt  
Financial loans  
Subordinated convertible debt (see note 25)  
Other payables  
7,543  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,543  
1,416  
4,085  
17,847  
7,838  
187  
1,416  
4,085  
17,847  
0
187  
0
7,838  
0
Other payables  
Total  
0
0
31,078  
7,838  
38,916  
Within 1 year  
1-2 year(s)  
2-5 years  
Over 5 years  
Total  
As at 31 December 2024  
Trade payables  
Bank debt  
Financial loans  
Subordinated convertible debt (see note 24)  
Other payables  
Total  
2,574  
1,192  
1,519  
0
333  
5,619  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,574  
1,192  
1,519  
8,100  
333  
8,100  
0
8,100  
13,719  
Reference is made to note 23 in the consolidated financial statements.  
All financial liabilities as at 31 December 2024 and 2023 are measured at amortized cost.  
The classification of long-term and short-term debt is based on the agreed payment plans. For some of the  
loans, repayment of the loans mirrors the payment received from Portinho S.A. Hence some parts of the  
repayment of debt can be deferred if no payments are received from Portinho S.A in 2025. See note 20 in the  
consolidated financial statements for further information.  
Pharma Equity Group A/S  
Annual Report 2024  
58  
 
Product and development  
Corporate  
Matters  
a  
Statement of the Board of Directors  
and Executive Management  
Independent  
Auditor’s Report  
Consolidated  
financial statements  
Financial statements  
Hamb  
Menu  
Overview  
programs  
of the parent company  
End of report  
Pharma Equity Group A/S  
Slotsmarken 18, 2. th.  
2970 Hørsholm  
Denmark  
Registered number: 26 79 14 13  
www.pharmaequitygroup.com  
Pharma Equity Group A/S  
Annual Report 2024  
59