| 31.12.2024 | 31.12.2023 | |
| NOK / GBP | 14.22 | 12.93 |
| NOK / DKK | 1.59 | 1.53 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 12,068 | 8,384 | Salaries | 28,181 | 39,720 | |
| 2,120 | 1,400 | Social security tax | 3,312 | 6,947 | |
| 1,095 | 861 | Pension expense | 2,949 | 3,256 | |
| 1,264 | 1,060 | Bonus | 3,256 | 4,900 | |
| 163 | 154 | Other remnueration | 655 | 2,655 | |
| (575) | (349) | Government grants | (3,416) | (5,050) | |
| 16,135 | 11,510 | Total payroll and other employee related cost | 34,938 | 52,428 | |
| 3,135 | 5,709 | Share option expense employees | 5,709 | 3,135 | |
| 42 | (42) | Accrued social security tax on share options | (42) | 42 | |
| 3,177 | 5,667 | Total employee share option cost | 5,667 | 3,177 | |
| 19,312 | 17,178 | Total employee benefit cost | 40,606 | 55,605 | |
| 10 | 5 | Average number of full time equivalent employees | 15 | 25 |
| GROUP 2024 | GROUP 2023 | |
| Short-term employee benefits | 11,943 | 21,554 |
| Post-employment benefit | 1,289 | 1,847 |
| Other long-term benefits | 0 | 0 |
| Termination benefits | 0 | 171 |
| Share-base payment (period cost) | 1,656 | 2,224 |
| Total | 14,888 | 25,796 |
| TOTAL OPTIONS | 2024 | 2023 | ||
| NUMBER OF OPTIONS | WEIGHTED AVERAGE EXERCISE PRICE | NUMBER OF OPTIONS | WEIGHTED AVERAGE EXERCISE PRICE | |
| Balance at 1 January | 115,649,120 | 56.58 | 4,219,845 | 15.13 |
| Adjustment for reverse share split | (113,824,198) | 56.59 | ||
| Granted during the period | 1,315,000 | 11.23 | 112,000,000 | 0.21 |
| Exercised during the period | 0 | 0 | ||
| Forfeited and cancelled | (1,408,309) | 19.69 | (570,725) | 14.30 |
| Balance at 31 December | 1,731,613 | 37.84 | 115,649,120 | 0.68 |
| VESTED OPTIONS | 2024 | 2023 |
| Options vested at 1 January | 25,726 | 1,615,066 |
| Exercised and forfeited in the period | (6,774) | (166,508) |
| Vested in the period | 292,257 | 1,124,057 |
| Options vested at 31 December | 311,209 | 2,572,615 |
| Total outstanding number of options | 1,731,613 | 115,649,120 |
| NUMBER OF | WEIGHTED AVERAGE REMAINING | WEIGHTED AVERAGE | VESTED INSTRUMENTS | WEIGHTED AVERAGE | |
| STRIKE | INSTRUMENTS | CONTRACTUAL LIFE | STRIKE PRICE | 31.12.2024 | STRIKE PRICE |
| PRICE | |||||
| OUTSTANDING INSTRUMENTS | VESTED INSTRUMENTS | ||||
| 11.23 | 885 000 | 7.49 | 11.23 | 0 | 0.00 |
| 21.13 | 820 007 | 6.94 | 21.13 | 286 669 | 21.13 |
| 759.00 | 14 967 | 5.17 | 759.00 | 12 901 | 759.00 |
| 1 500.00 | 5 150 | 3.27 | 1 500.00 | 5 150 | 1 500.00 |
| 2 500.00 | 1 317 | 2.30 | 2 500.00 | 1 317 | 2 500.00 |
| 2 850.00 | 795 | 1.83 | 2 850.00 | 795 | 2 850.00 |
| 2 855.00 | 3 759 | 4.35 | 2 855.00 | 3 759 | 2 855.00 |
| 4 670.00 | 618 | 1.40 | 4 670.00 | 618 | 4 670.00 |
| 1 731 613 | 311 209 | ||||
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 575 | 349 | Payroll and related expenses | 3,416 | 5,050 | |
| 4,570 | 4,427 | Other operating expenses | 4,427 | 4,570 | |
| 5,145 | 4,777 | Total | 7,843 | 9,620 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 227 | 254 | Grants from Research Council, PhD | 254 | 227 | |
| 4,750 | 4,750 | Grants from SkatteFunn | 4,750 | 4,750 | |
| 0 | 0 | Grants R&D UK | 2,925 | 4,410 | |
| 4,977 | 5,004 | Total | 7,929 | 9,387 |
| YEAR ENDED 31 DECEMBER 2024 PARENT/ | ||||
| FURNITURES | EQUIPMENT / FITTINGS | RIGHT TO USE PROPERTY | TOTAL | |
| GROUP | ||||
| Cost at 1 January 2024 | 137 | 1,590 | 3,754 | 5,481 |
| Additions in the year | 0 | 0 | 1,279 | 1,279 |
| Disposals in the year | 0 | (1,590) | (3,754) | (5,344) |
| Cost at 31 December 2024 | 137 | 0 | 1,279 | 1,416 |
| Accumulated depreciation at 1 January 2024 | (113) | (1,590) | (3,347) | (5,050) |
| Depreciation in the year | (13) | 0 | (443) | (456) |
| Disposals in the year | 1,590 | 3,754 | 5,344 | |
| Accumulated depreciation at 31 December 2024 | (126) | 0 | (35) | (162) |
| Net carrying amount at 31 December 2024 | 11 | 0 | 1,244 | 1,253 |
| Estimated useful life | 5 years | 5 years | 2 / 5 years | |
| Depreciation method | Straight-line | Straight-line | Over right of use time |
| Year ended 31 December 2023 Parent/Group | Furnitures | Equipment / fittings | Right to use property | Total |
| Cost at 1 January 2023 | 137 | 1,590 | 3,143 | 4,870 |
| Additions in the year | 0 | 0 | 611 | 611 |
| Disposals in the year | 0 | 0 | 0 | 0 |
| Cost at 31 December 2023 | 137 | 1,590 | 3,754 | 5,481 |
| Accumulated depreciation at 1 January 2023 | (94) | (1,590) | (3,143) | (4,827) |
| Depreciation in the year | (19) | 0 | (204) | (223) |
| Accumulated depreciation at 31 December 2023 | (113) | (1,590) | (3,347) | (5,050) |
| Net carrying amount at 31 December 2023 | 24 | 0 | 408 | 431 |
| Estimated useful life | 5 years | 5 years | 2 / 5 years | |
| Depreciation method | Straight-line | Straight-line | Over right of use time |
| PARENT 2023 | PARENT 2024 | SUMMARY OF THE LEASE LIABILITIES | GROUP 2024 | GROUP 2023 | |
| 0 | 418 | Total lease liabilities at 1 January | 418 | 0 | |
| 611 | 462 | New lease liabilities recognised in the year | 462 | 611 | |
| (193) | (438) | Cash payments for the principal portion of the lease liability | (438) | (193) | |
| (17) | (35) | Cash payments for the interest portion of the lease liability | (35) | (17) | |
| 17 | 35 | Interest expense on lease liabilities | 35 | 17 | |
| 0 | 0 | Currency exchange differences | 0 | 0 | |
| 418 | 443 | Total lease liabilities at 31 December | 442 | 418 | |
| 418 | 442 | Current lease liabilities (note 18) | 442 | 418 | |
| 0 | 817 | Non-current lease liabilities | 817 | 0 | |
| 210 | 473 | Total cash outflows for leases | 473 | 210 |
| PARENT 2023 | PARENT 2024 | UNDISCOUNTED LEASE LIABILITIES AND MATURITY OF CASH OUTFLOWS | GROUP 2024 | GROUP 2023 | |
| 436 | 459 | Less than 1 year | 517 | 487 | |
| 0 | 926 | 1-5 years | 926 | 0 | |
| 436 | 1,385 | Total undiscounted lease liabilities at 31 December | 1,443 | 487 |
| PARENT 2023 | PARENT 2024 | SUMMARY OF OTHER LEASE EXPENSES RECOGNISED IN PROFIT OR LOSS | GROUP 2024 | GROUP 2023 | |
| 0 | 0 | Variable lease payments expensed in the period | 0 | 0 | |
| 210 | 475 | Operating expenses in the period related to short-term leases | 1,132 | 2,069 | |
| 34 | 35 | Operating expenses in the period related to low value assets | 35 | 34 | |
| 244 | 509 | Total lease expenses included in other operating expenses | 1,166 | 2,103 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| Financial income | |||||
| 69 | 102 | Interest income on tax repaid | 102 | 69 | |
| 2,769 | 3,299 | Interest income on bank deposits | 3,419 | 2,986 | |
| 10,331 | 13,135 | Other finance income | 13,132 | 10,354 | |
| 13,169 | 16,536 | Total financial income | 16,653 | 13,409 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| Financial expense | |||||
| 592 | 0 | Other interest expense | 0 | 578 | |
| 11,345 | 3,962 | Other finance expense | 4,700 | 11,413 | |
| 11,945 | 3,962 | Total financial expense | 4,700 | 11,991 | |
| 1,224 | 12,574 | Net financial income | 11,953 | 1,418 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| (190,597) | (139,927) | Profit before tax | (139,282) | (190,401) | |
| (41,931) | (30,784) | Income taxes calculated at 22% | (30,642) | (41,888) | |
| 0 | 0 | Adjustment in respect of current income tax of previous years | 0 | 0 | |
| 705 | 1,279 | Non deductible expenses | 1,279 | 705 | |
| (1,045) | (1,323) | Non-taxable income | (1,045) | (1,045) | |
| 42,272 | 30,828 | Change in deferred tax asset not recognized | 30,408 | 42,229 | |
| 0 | 0 | Tax expense | 0 | 0 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| Deferred tax assets (22% of temporary differences) | |||||
| (442,357) | (473,201) | Tax losses carried forward | (473,201) | (442,357) | |
| (11) | (11) | Property, plant and equipment | (11) | (11) | |
| (9) | (4) | Other | (4) | (9) | |
| 442,377 | 473,215 | Deferred tax asset not recognized | 473,215 | 442,377 | |
| 0 | 0 | Deferred tax assets - gross | 0 | 0 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 98,153 | 84,650 | Program expenses, clinical trials and research | 84,820 | 99,282 | |
| 309 | 183 | Office rent and expenses | 994 | 3,727 | |
| 55,225 | 33,318 | Consultants R&D projects | 2,871 | 8,504 | |
| 6,002 | 4,592 | Patent and licence expenses | 4,592 | 6,002 | |
| 18,203 | 18,461 | Other operating expenses | 22,171 | 23,400 | |
| (4,570) | (4,427) | Government grants | (4,427) | (4,570) | |
| 173,323 | 136,776 | Total | 111,020 | 136,345 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 228 | 228 | Statutory audit | 291 | 291 | |
| 264 | 264 | Other assurance services | 264 | 264 | |
| 0 | 0 | Other non-assurance services | 0 | 0 | |
| 22 | 22 | Tax consultant services | 22 | 22 | |
| 513 | 513 | Total | 577 | 577 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| (190,597) | (139,927) | Profit after tax | (139,282) | (190,401) | |
| 1,431,301,497 | 35,276,635 | Weighted average number of outstanding shares during the year | 35,276,635 | 1,431,301,497 | |
| (0.13) | (3.97) | Earnings (loss) per share - basic and diluted (NOK) | ( |
( |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 4,977 | 5,004 | Government grants | 7,929 | 9,387 | |
| 355 | 247 | Refundable VAT | 247 | 355 | |
| 7,008 | 5,229 | Prepaid expenses | 5,532 | 7,390 | |
| 410 | 743 | Other receivables | 679 | 349 | |
| 6,199 | 5,071 | Receivables intercompany | |||
| 18,948 | 16,294 | Total | 14,387 | 17,482 |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 452 | 437 | Employee withholding tax | 437 | 452 | |
| 85,608 | 72,298 | Short-term bank deposits | 78,221 | 93,392 | |
| 62,577 | 61,498 | Money market fonds | 61,498 | 62,577 | |
| 148,637 | 134,232 | Total | 140,155 | 156,421 |
| AS OF 31 DECEMBER | NUMBER OF AUTHORIZED SHARES | NOMINAL VALUE (NOK) | BOOK VALUE (NOK) |
| Ordinary shares 2024 | 39,087,116 | 1.00 | 39,087,116.00 |
| Ordinary shares 2023 | 2,688,689,214 | 0.10 | 268,868,921.40 |
| 2024 | 2023 | |
| Ordinary shares at 1 January | 2,688,689,214 | 88,660,532 |
| Issue of ordinary shares | 1,220,022,386 | 2,600,028,682 |
| Reverse share split | (3,869,624,484) | |
| Ordinary shares at 31 December | 39,087,116 | 2,688,689,214 |
| SHAREHOLDER | NUMBER OF SHARES | PERCENTAGE SHARE OF TOTAL SHARES | |
| METEVA AS | 9,011,505 | 23.1 % | |
| INVESTINOR DIREKTE AS | 2,287,633 | 5.9 % | |
| BERA AS | 837,684 | 2.1 % | |
| NORDNET BANK AB | NOMINEE | 660,057 | 1.7 % |
| NORDNET LIVSFORSIKRING AS | 638,538 | 1.6 % | |
| J.P. MORGAN SE | NOMINEE | 464,919 | 1.2 % |
| MARSTIA INVEST AS | 402,558 | 1.0 % | |
| MOHN, MARIT | 382,398 | 1.0 % | |
| JAKOB HATTELAND HOLDING AS | 377,000 | 1.0 % | |
| SARSIA DEVELOPMENT AS | 360,915 | 0.9 % | |
| HØSE AS | 310,065 | 0.8 % | |
| MÆHLEN, NILS INGAR | 306,721 | 0.8 % | |
| HOLMEFJORD, IVAR | 254,499 | 0.7 % | |
| DANSKE BANK A/S | NOMINEE | 252,576 | 0.6 % |
| ZAIM, KEVIN | 205,800 | 0.5 % | |
| KJOSBAKKEN, SVEN MORE | 205,000 | 0.5 % | |
| BOYE HANSEN, ARNE | 169,361 | 0.4 % | |
| JAHATT AS | 150,750 | 0.4 % | |
| BERNER, JOACHIM | 145,000 | 0.4 % | |
| TJERVÅG, REIDUN PETRA KLOCK | 143,500 | 0.4 % | |
| Top 20 shareholders | 17,566,479 | 44.9 % | |
| Total other shareholders | 21,520,637 | 55.1 % | |
| Total number of shares | 39,087,116 | 100.0 % |
| SHAREHOLDER | NUMBER OF SHARES | PERCENTAGE SHARE OF TOTAL SHARES | |
| METEVA AS | 704,815,981 | 26.2 % | |
| INVESTINOR DIREKTE AS | 182,337,576 | 6.8 % | |
| BERA AS | 55,768,426 | 2.1 % | |
| NORDNET LIVSFORSIKRING AS | 47,483,089 | 1.8 % | |
| SARSIA DEVELOPMENT AS | 33,675,000 | 1.3 % | |
| ZAIM, KEVIN | 28,000,000 | 1.0 % | |
| NORDNET BANK AB | NOMINEE | 27,610,715 | 1.0 % |
| MARSTIA INVEST AS | 26,833,824 | 1.0 % | |
| JAKOB HATTELAND HOLDING AS | 25,200,000 | 0.9 % | |
| THE BANK OF NEW YORK MELLON SA/NV, RE 259567 | NOMINEE | 25,025,058 | 0.9 % |
| MOHN, MARIT | 24,817,824 | 0.9 % | |
| HØSE AS | 21,006,588 | 0.8 % | |
| SKANDINAVISKA ENSKILDA BANKEN AB | 14,651,278 | 0.5 % | |
| DANSKE BANK A/S | NOMINEE | 14,545,506 | 0.5 % |
| THE BANK OF NEW YORK MELLON SA/NV, RE 585665 | NOMINEE | 10,905,250 | 0.4 % |
| J.P. MORGAN SECURITIES PLC | 10,817,020 | 0.4 % | |
| HOLM, JØRGEN | 10,474,332 | 0.4 % | |
| HOLØ, JOHAN | 10,100,000 | 0.4 % | |
| JAHATT AS | 10,075,000 | 0.4 % | |
| SILBERG, JOHNNY | 10,000,000 | 0.4 % | |
| Top 20 shareholders | 1,294,142,467 | 48.1 % | |
| Total other shareholders | 1,394,546,747 | 51.9 % | |
| Total number of shares | 2,688,689,214 | 100.0 % |
| PARENT 2023 | PARENT 2024 | GROUP 2024 | GROUP 2023 | ||
| 848 | 753 | Unpaid duties and charges | 1,201 | 1,499 | |
| 1,121 | 824 | Unpaid vacation pay | 824 | 1,121 | |
| 418 | 442 | Current lease liabilities | 442 | 418 | |
| 21,014 | 14,306 | Other accrued costs | 16,886 | 25,173 | |
| 23,401 | 16,326 | Total | 19,353 | 28,212 |
| PARENT 2023 | PARENT 2024 | SOCIAL SECURITY CONTRIBUTIONS ON SHARE OPTIONS | GROUP 2024 | GROUP 2023 | |
| 0 | 42 | Balance at 1 January | 42 | 0 | |
| 42 | (42) | Change in provisions recognised | (42) | 42 | |
| 42 | 0 | Balance at 31 December | 0 | 42 | |
| 42 | 0 | Current | 0 | 42 | |
| 0 | 0 | Non-current | 0 | 0 |
| CURRENT LEASE LIABILITIES (NOTE 9) | NON-CURRENT LEASE LIABILITIES (NOTE 9) | |
| 1 january 2024 | 418 | 0 |
| Cash flows | (438) | 0 |
| New leases | 1,279 | 817 |
| 31 December 2024 | 442 | 817 |
| 1 january 2023 | 0 | 0 |
| Cash flows | (193) | 0 |
| New leases | 611 | 0 |
| Other | 0 | 0 |
| 31 December 2023 | 418 | 0 |
| Name of entity | BerGenBio Limited | BerGenBio ApS |
| Place of business | Oxford, U.K. | Copenhagen, DK |
| Ownership interest held by the Group | 100% | 100% |
| Principal activities | Clinical management sevices | CMC and management services |
| PARENT 2024 | PARENT 2023 | |
| Purchase from BerGenBio Limited (included in other operation expenses) | 22,125 | 50,284 |
| Receivables BerGenBio Limited (included in other current assets) | 5,071 | 4,640 |
| Purchase from BerGenBio Aps (included in other operation expenses) | 10,944 | |
| Liabilities BerGenBio Aps (included in accounts payable) | 534 |