Evaxion A/S F-1, filed Nov 21, 2025
Evaxion A/S (EVAX)
SECURITIES AND EXCHANGE COMMISSION
UNDER
THE SECURITIES ACT OF 1933
(Exact name of Registrant as specified in its charter)
| |
The Kingdom of Denmark
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(IRS Employer
Identification Number) |
|
2970 Hørsholm
Denmark
Telephone: +45 31 31 97 53
Interim Chief
Executive Officer
Evaxion A/S
2970 Hørsholm
Denmark
Telephone: +45 31 31 97 53
| |
Michael D. Baird
Duane Morris LLP 22 Vanderbilt 335 Madison Avenue, 23rd Floor New York, NY 10017-4669 New York, NY 10169 Telephone: (212) 818-9200 |
| |
Lars Lüthjohan
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
|
| | | |
PAGE
|
| |||
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 36 | | | |
| | | | | 44 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | |
For The Year Ended December 31,
|
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
| Revenue | | | | | 3,344 | | | | | | 73 | | | | | | — | | |
|
Research and development expenses
|
| | | | (10,457) | | | | | | (11,916) | | | | | | (17,056) | | |
|
General and administrative expenses
|
| | | | (7,619) | | | | | | (10,354) | | | | | | (8,208) | | |
|
Operating loss
|
| | | | (14,732) | | | | | | (22,197) | | | | | | (25,264) | | |
|
Finance income
|
| | | | 6,500 | | | | | | 963 | | | | | | 2,831 | | |
|
Finance expenses
|
| | | | (3,123) | | | | | | (1,681) | | | | | | (1,508) | | |
|
Net loss before tax
|
| | | | (11,355) | | | | | | (22,915) | | | | | | (23,941) | | |
|
Income taxes
|
| | | | 788 | | | | | | 790 | | | | | | 772 | | |
|
Net loss for the period
|
| | | | (10,567) | | | | | | (22,125) | | | | | | (23,169) | | |
|
Net loss attributable to equity holders of Evaxion Biotech A/S
|
| | | | (10,567) | | | | | | (22,125) | | | | | | (23,169) | | |
|
Loss per share – basic and diluted
|
| | | | (0.20) | | | | | | (0.81) | | | | | | (0.98) | | |
|
Number of shares used for calculation (basic and diluted)
|
| | | | 53,644,483 | | | | | | 27,335,829 | | | | | | 23,638,685 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
|
Revenue
|
| | | | 37 | | | | | | 205 | | | | | | — | | |
|
Research and development
|
| | | | (4,321) | | | | | | (5,588) | | | | | | (6,788) | | |
|
General and administrative
|
| | | | (3,924) | | | | | | (3,594) | | | | | | (5,283) | | |
|
Operating loss
|
| | | | (8,208) | | | | | | (8,977) | | | | | | (12,071) | | |
|
Finance income
|
| | | | 3,039 | | | | | | 5,838 | | | | | | 332 | | |
|
Finance expenses
|
| | | | (1,629) | | | | | | (2,282) | | | | | | (604) | | |
|
Net loss before tax
|
| | | | (6,798) | | | | | | (5,421) | | | | | | (12,343) | | |
|
Income tax benefit
|
| | | | 387 | | | | | | 417 | | | | | | 419 | | |
|
Net loss for the period
|
| | | | (6,411) | | | | | | (5,004) | | | | | | (11,924) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | (6,411) | | | | | | (5,004) | | | | | | (11,924) | | |
|
Loss per share – basic and diluted
|
| | | | (0.03) | | | | | | (0.10) | | | | | | (0.46) | | |
| | | |
Nine Months Ended Sep 30,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenue
|
| | | | 7,528 | | | | | | 3,222 | | | | | | — | | |
|
Research and development
|
| | | | (7,415) | | | | | | (8,202) | | | | | | (9,618) | | |
|
General and administrative
|
| | | | (5,295) | | | | | | (5,728) | | | | | | (8,215) | | |
|
Operating gain / loss
|
| | | | (5,182) | | | | | | (10,708) | | | | | | (17,833) | | |
|
Finance income
|
| | | | 5,729 | | | | | | 5,922 | | | | | | 404 | | |
|
Finance expenses
|
| | | | (2,988) | | | | | | (2,665) | | | | | | (786) | | |
|
Net gain/ loss before tax
|
| | | | (2,442) | | | | | | (7,451) | | | | | | (18,215) | | |
|
Income tax benefit
|
| | | | 652 | | | | | | 513 | | | | | | 613 | | |
|
Net gain / loss for the period
|
| | | | (1,789) | | | | | | (6,938) | | | | | | (17,602) | | |
|
Net loss attributable to shareholders of Evaxion A/S
|
| | | | (1,789) | | | | | | (6,938) | | | | | | (17,602) | | |
|
Loss per share – basic and diluted
|
| | | | (0.01) | | | | | | (0.13) | | | | | | (0.66) | | |
| | | |
Sep 30, 2025
|
| |
June 30, 2025
|
| |
Dec 31, 2024
|
| |||||||||
|
Cash and cash equivalents
|
| | | | 10,572 | | | | | | 14,746 | | | | | | 5,952 | | |
|
Total assets
|
| | | | 29,737 | | | | | | 22,449 | | | | | | 12,485 | | |
|
Total liabilities
|
| | | | 13,138 | | | | | | 16,223 | | | | | | 14,137 | | |
|
Share Capital
|
| | | | 13,813 | | | | | | 11,823 | | | | | | 10,516 | | |
|
Other reserves
|
| | | | 130,108 | | | | | | 121,778 | | | | | | 106,369 | | |
|
Accumulated deficit
|
| | | | (127,322) | | | | | | (124,943) | | | | | | (118,537) | | |
|
Total equity
|
| | | | 16,599 | | | | | | 6,226 | | | | | | 1,652 | | |
|
Total liabilities and equity
|
| | | | 29,737 | | | | | | 22,449 | | | | | | 12,485 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| | | | ||||||
|
Cash and cash equivalents
|
| | | | 10,572 | | | | | | 5,952 | | | | ||
|
Total assets
|
| | | | 29,737 | | | | | | 12,485 | | | | ||
|
Total liabilities
|
| | | | 13,138 | | | | | | 14,137 | | | | ||
|
Share capital
|
| | | | 13,813 | | | | | | 10,516 | | | | ||
|
Other reserves
|
| | | | 130,108 | | | | | | 106,369 | | | | ||
|
Accumulated deficit
|
| | | | (127,322) | | | | | | (118,537) | | | | ||
|
Total equity
|
| | | | 16,599 | | | | | | (1,652) | | | | ||
| | | |
Number of
Ordinary Shares owned prior to Offering(1) |
| |
Maximum
Number of Ordinary Shares Represented by ADSs to be Sold Pursuant to this Prospectus |
| |
Number of
Ordinary Shares Owned After Offering(2) |
| |||||||||||||||||||||
|
Name of Selling Shareholder
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
|
European Investment Bank(3)
|
| | | | 38,823,127 | | | | | | 9.31 | | | | | | 38,450,000 | | | | | | 373,127 | | | | |
|
*
|
| |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
August 2008
|
| | Formation (Nominal DKK 1) | | | | | 250,000 | | | | | | 1.00 | | |
|
March 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 268,148 | | | | | | 120.00 | | |
|
December 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 316,751 | | | | | | 178.22 | | |
|
December 2015
|
| | Cash contribution (Nominal DKK 1) | | | | | 336,549 | | | | | | 435.76 | | |
|
March 2016
|
| | Cash contribution (Nominal DKK 1) | | | | | 342,880 | | | | | | 432.12 | | |
|
September 2017
|
| | Cash contribution (Nominal DKK 1) | | | | | 358,806 | | | | | | 1,034.75 | | |
|
March 2019
|
| | Transfer of reserves (Nominal DKK 1) | | | | | 717,612 | | | | | | 1.00 | | |
|
July 2019
|
| |
Cash contribution and debt conversion (Nominal DKK 2)
|
| | | | 836,994 | | | | | | 914.71(avg) | | |
|
December 2019
|
| | Cash contribution (Nominal DKK 1) | | | | | 843,564 | | | | | | 1,037.50 | | |
|
September 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 884,974 | | | | | | 1,002.90 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
October 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 899,926 | | | | | | 1,008.45 | | |
|
January 2021
|
| | Share split 2-for-1 (Nominal DKK 1) | | | | | 899,926 | | | | | | — | | |
|
January 2021
|
| | Bonus share issuance 17-for-1(Nominal DKK 1) | | | | | 16,198,668 | | | | | | — | | |
|
February 2021
|
| |
Initial public offering (3,000,000 ADSs* / 3,000,000 new share issue)
|
| | | | 19,198,668 | | | | | | 61.99 | | |
|
November 2021
|
| |
Follow-on public offering (3,942,856 ADSs* / 3,942,856 new share issue)
|
| | | | 23,141,524 | | | | | | 45.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,184,656 | | | | | | 1.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,203,808 | | | | | | 1.00 | | |
|
April 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,257,880 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,350,193 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,387,858 | | | | | | 1.00 | | |
|
June 2022
|
| | Conversion of Debt (Nominal DKK 1) | | | | | 23,816,430 | | | | | | 19.54 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,833,694 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,926,007 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,967,092 | | | | | | 1.00 | | |
|
September 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,977,928 | | | | | | 1.00 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (23,405 ADSs* / 23,405 new share issue)
|
| | | | 24,001,333 | | | | | | 21.67 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (26,396 ADSs* / 26,396 new share issue)
|
| | | | 24,027,729 | | | | | | 21.83 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (64,601 ADSs* / 64,601 new share issue)
|
| | | | 24,092,330 | | | | | | 22.60 | | |
|
December 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 24,134,963 | | | | | | 1.00 | | |
|
December 2022
|
| |
JonesTrading Sales Agreement (4,450 ADSs* / 4,450 new share issue)
|
| | | | 24,139,413 | | | | | | 15.62 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (186,584 ADSs* / 186,584 new share issue)
|
| | | | 24,325,997 | | | | | | 13.82 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (447,829 ADSs* / 447,829 new share issue)
|
| | | | 24,773,826 | | | | | | 13.40 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (94,278 ADSs* / 94,278 new share issue)
|
| | | | 24,868,104 | | | | | | 12.59 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (259,407 ADSs* / 259,407 new share issue)
|
| | | | 25,127,511 | | | | | | 12.24 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (79,657 ADSs* / 79,657 new share issue)
|
| | | | 25,207,168 | | | | | | 11.47 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (71,678 ADSs* / 61,678 new share issue)
|
| | | | 25,278,846 | | | | | | 11.19 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (96,271 ADSs* / 96,271 new share issue)
|
| | | | 25,375,117 | | | | | | 12.42 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (1,003,802 ADSs* / 1,003,802 new share issue)
|
| | | | 26,378,919 | | | | | | 13.86 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (42,808 ADSs* / 42,808 new share issue)
|
| | | | 26,421,727 | | | | | | 11.79 | | |
|
March 2023
|
| |
JonesTrading Sales Agreement (16,280 ADSs* / 16,280 new share issue)
|
| | | | 26,438,007 | | | | | | 8.94 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,572,737 | | | | | | 1.00 | | |
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,623,862 | | | | | | 1.00 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,773,862 | | | | | | 1.00 | | |
|
June 2023
|
| |
JonesTrading Sales Agreement (861,614 ADSs* / 861,614 new share issue
|
| | | | 27,635,476 | | | | | | 12.03 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,640,300 | | | | | | 1.00 | | |
|
July 2023
|
| |
JonesTrading Sales Agreement (11,348 ADSs* / 11,348 new share issue)
|
| | | | 27,651,648 | | | | | | 8,43 | | |
|
September 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,662,484 | | | | | | 1.00 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (54,099 ADSs* / 54,099 new share issue)
|
| | | | 27,716,583 | | | | | | 5.50 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (51,750 ADSs* / 51,750 new share issue)
|
| | | | 27,768,333 | | | | | | 5.33 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (45,807 ADSs* / 45,807 new share issue)
|
| | | | 27,814,140 | | | | | | 5.29 | | |
|
October 2023
|
| |
JonesTrading Sales Agreement (54,829 ADSs* / 54,829 new share issue)
|
| | | | 27,868,969 | | | | | | 6.04 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (50,281 ADSs* / 50,281 new share issue)
|
| | | | 27,919,250 | | | | | | 7.92 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (19,387 ADSs* / 19,387 new share issue)
|
| | | | 27,938,637 | | | | | | 4.95 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (77,119 ADSs* / 77,119 new share issue)
|
| | | | 27,015,756 | | | | | | 5,08 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (43,950 ADSs* / 43,950 new share issue)
|
| | | | 28,059,706 | | | | | | 5.19 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (21,136 ADSs* / 21,136 new share issue)
|
| | | | 28,080,842 | | | | | | 5.40 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (24,316 ADSs* / 24,316 new share issue)
|
| | | | 28,105,158 | | | | | | 5.61 | | |
|
December 2023
|
| |
JonesTrading Sales Agreement (65,724 ADSs* / 65,724 new share issue)
|
| | | | 28,170,882 | | | | | | 5.63 | | |
|
December 2023
|
| |
Capital Increase (PIPE) (9,726,898 ADSs* / 9,726,898
new share issue) |
| | | | 37,897,780 | | | | | | 3.71 | | |
|
January 2024
|
| | Cash Contribution (Nominal DKK1) | | | | | 37,906,996 | | | | | | 1.00 | | |
|
January 2024
|
| |
JonesTrading Sales Agreement (263,355 ADSs / 2,633,550 new share issue)**
|
| | | | 40,540,546 | | | | | | 6.73 | | |
|
February 2024
|
| |
Public offering (445,000 ADSs / 4,450,000 new share issue)**
|
| | | | 44,990,546 | | | | | | 2.76 | | |
|
February 2024
|
| |
Public offering (312,500 ADSs / 3,125,000 new share issue)**
|
| | | | 48,115,546 | | | | | | 2.74 | | |
|
February 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 50,090,546 | | | | | | 1.00 | | |
|
February 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 52,150,546 | | | | | | 1.00 | | |
|
April 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 54,110,546 | | | | | | 1.00 | | |
|
July 2024
|
| | Prefunded Warrant Exercise | | | | | 55,750,546 | | | | | | 1.00 | | |
|
August 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,760,546 | | | | | | 1.75 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
September 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,770,546 | | | | | | 1.67 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,780,546 | | | | | | 2.13 | | |
|
September 2024
|
| | Prefunded Warrant Exercise | | | | | 56,850,546 | | | | | | 1.00 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (31,618 ADSs** / 316,180 new share issue)
|
| | | | 57,166,726 | | | | | | 2.08 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (25,383 ADSs** / 253,830 new share issue)
|
| | | | 57,420,556 | | | | | | 2.08 | | |
|
October 2024
|
| | Prefunded Warrant Exercise | | | | | 58,660,556 | | | | | | 1.00 | | |
|
December 2024
|
| | Prefunded Warrant Exercise | | | | | 70,130,556 | | | | | | 1.00 | | |
|
January 2025
|
| | Prefunded Warrant Exercise | | | | | 78,640,556 | | | | | | 1.00 | | |
|
January 2025
|
| |
Reduction of share capital from DKK 1 to DKK 0.25 per share
|
| | | | 19,660,139 | | | | | | | | |
|
January 2025
|
| |
JonesTrading Sales Agreement (696,400 ADSs /
34,820,000 new share issue) |
| | | | 28,365,139 | | | | | | 1.02 | | |
|
January 2025
|
| |
Public Offering (3,997,361 ADSs /199,868,050 new share issue)
|
| | | | 78,332,151.50 | | | | | | 0.39 | | |
|
February 2025
|
| | Warrant exercise (investor warrants) | | | | | 78,957,151.50 | | | | | | 0.39 | | |
|
September 2025
|
| |
Jones Trading Sales Agreement (1,018,000 ADSs/50,900,000 new share issue)
|
| | | | 91,682,151.50 | | | | | | 0.56 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97,108,426.50 | | | | | | 0.34 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97.439.714 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97.845.964 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.314.714 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.783.464 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.817.839 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 99.048.464 | | | | | | 0.38 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 99.554.714 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 101.143.314 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 101.174.564 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 102.512.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 102.612.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.080.814 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.587.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.637.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.705.814 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.783.939 | | | | | | 0.35 | | |
|
November 2025
|
| | Warrant exercise (investor warrants) | | | | | 104.252.689 | | | | | | 0.35 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of
Warrants |
| |||
|
December 19, 2016
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 758,448 | | |
|
December 10, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 632,700 | | |
|
December 19, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 141,804 | | |
|
December 17, 2020
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 757,620 | | |
|
June 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 62,147 | | |
|
December 7, 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 5.38
|
| | | | 523,599 | | |
|
March 11 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.96
|
| | | | 35,000 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise
Price |
| |
Number of
warrants |
| |||
|
June 14, 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.83
|
| | | | 65,000 | | |
|
September 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.42
|
| | | | 11,000 | | |
|
December 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.23
|
| | | | 380,612 | | |
|
March 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.90
|
| | | | 10,000 | | |
|
September 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.02
|
| | | | 100,000 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 216,074 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 90,000 | | |
|
May 2024
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.40
|
| | | | 438,460 | | |
|
May 2024
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.40
|
| | | | 100,000 | | |
|
February 2025
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.07
|
| | | | 1,372,407 | | |
|
Exercised
|
| | | | | | | | | | | | | (811,196) | | |
|
Lapsed or annulled without
exercise |
| | | | | | | | | | | | | (603,290) | | |
|
Total issued and outstanding
as of November 4, 2025 |
| | | | | | | | | | | |
|
4,280,385
|
| |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| $5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
Any cash distribution to ADS holders
|
|
| $0.05 (or less) per ADS | | | | |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
| $0.05 (or less) per ADS per calendar year | | | Depositary services | |
| Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| Expenses of the depositary | | | Cable and facsimile transmissions (when expressly provided in the deposit agreement) | |
| | | |
Converting foreign currency to United States dollars
|
|
| Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
| |
SEC registration fee
|
| | | $ | 553 | | |
| |
Legal fees and expenses
|
| | | $ | 50,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 20,000 | | |
| |
Miscellaneous expenses
|
| | | $ | 10,000 | | |
| |
Total
|
| | | $ | 80,553 | | |
Dr. Neergaards Vej 5F
2970 Hørsholm
Denmark
Tel:+ 45 53 53 18 50
769,000 AMERICAN DEPOSITARY SHARES
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 3.1 | | | | |
6-K
|
| |
11/18/2025
|
| |
1.1
|
| |
001-39950
|
| |
| | 4.1 | | | | |
F-6
|
| |
01/12/2021
|
| |
1
|
| |
333-252038
|
| |
| | 4.2 | | | | | | | | | | | | | | | | |
| | 5.1** | | | Form of Opinion of Mazanti-Andersen regarding the validity of the Ordinary Shares being registered | | | | | | | | | | | | | |
| | 8.1** | | | | | | | | | | | | | | | | |
| | 10.1 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.1
|
| |
333-251982
|
| |
| | 10.2 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.2
|
| |
333-251982
|
| |
| | 10.3 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.3
|
| |
333-251982
|
|
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 10.4 | | | Clinical Trial Collaboration and Supply Agreement by and among Evaxion Biotech A/S, MSD International GmbH and MSD International Business GmbH, subsidiaries of Merck & Co., Inc., (known collectively as MSD outside the United States and Canada) (Incorporate by Reference to Exhibit 99.2 to Form 6-K filed with the Commission on October 25, 2021). | | |
6-K
|
| |
10/25/2021
|
| |
99.2
|
| |
001-39950
|
|
| | 10.5 | | | | |
6-K
|
| |
06/07/2022
|
| |
10.1
|
| |
001-3950
|
| |
| | 10.6 | | | | |
6-K
|
| |
06/07/2022
|
| |
10.2
|
| |
001-3950
|
| |
| | 10.7 | | | | |
6-K
|
| |
10/04/2022
|
| |
1.1
|
| |
001-3950
|
| |
| | 10.8 | | | | |
6-K
|
| |
08/04/2023
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.9 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.10 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.2
|
| |
001-39950
|
| |
| | 10.11 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.3
|
| |
001-39950
|
| |
| | 10.12 | | | | |
6-K
|
| |
12/21/2023
|
| |
4.1
|
| |
001-39950
|
| |
| | 10.13 | | | | |
F-1/A
|
| |
1/31/2024
|
| |
1.1
|
| |
333-276505
|
| |
| | 10.14 | | | | |
F-1/A
|
| |
1/30/2024
|
| |
4.6
|
| |
333-276505
|
| |
| | 10.15 | | | | |
6-K
|
| |
02/05/2024
|
| |
99.1
|
| |
001-39950
|
| |
| | 10.16 | | | | |
6-K
|
| |
02/05/2024
|
| |
99.2
|
| |
001-39950
|
| |
| | 10.17 | | | | |
6-K
|
| |
02/05/2024
|
| |
99.3
|
| |
001-39950
|
| |
| | 10.18 | | | | |
6-K
|
| |
05/24/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.19 | | | | |
6-K
|
| |
06/24/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.20 | | | | |
6-K
|
| |
07/02/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.21 | | | | |
6-K
|
| |
07/02/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.22 | | | | |
F-1/A
|
| |
1/28/2025
|
| |
1.1
|
| |
333-283304
|
| |
| | 10.23 | | | | |
F-1
|
| |
12/17/2024
|
| |
4.7
|
| |
333-283304
|
| |
| | 10.24 | | | | |
F-1
|
| |
12/17/2024
|
| |
4.8
|
| |
333-283304
|
| |
| | 10.25 | | | | |
F-1/A
|
| |
1/28/2025
|
| | | | |
333-283304
|
| |
| | 10.26 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.27 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.2
|
| |
001-39950
|
| |
| | 10.28 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.3
|
| |
001-39950
|
| |
| | 10.29 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.4
|
| |
001-39950
|
|
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 21.1 | | | | |
F-1/A
|
| |
11/03/2021
|
| |
21.1
|
| |
333-260493
|
| |
| |
23.1**
|
| | | | | | | | | | | | | | | |
| |
23.2**
|
| | | | | | | | | | | | | | | |
| |
24.1**
|
| | Power of Attorney (included on signature page to this registration statement). | | | | | | | | | | | | | |
| | 107** | | | | | | | | | | | | | | | |
Title: Interim Chief Executive Officer
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Birgitte Rønø
Birgitte Rønø
|
| | Interim Chief Executive Officer (Principal Executive Officer) | | |
November 21, 2025
|
|
| |
/s/ Thomas Schmidt
Thomas Schmidt
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
November 21, 2025
|
|
| |
/s/ Marianne Søgaard
Marianne Søgaard
|
| | Chairman of the Board of Directors | | |
November 21, 2025
|
|
| |
/s/ Roberto Prego
Roberto Prego
|
| | Director | | |
November 21, 2025
|
|
| |
/s/ Lars Holtug
Lars Holtug
|
| | Director | | |
November 21, 2025
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Lars Staal Wegner
Lars Staal Wegner
|
| | Director | | |
November 21, 2025
|
|
| |
/s/ Helen Tayton-Martin
|
| | Director | | |
November 21, 2025
|
|
Director
Exhibit 5.1
|
Mazanti-Andersen | Amaliegade 10 |
| Advokatpartnerselskab | DK-1256 København K | |
| VAT: DK35892052 | +45 3314 3536 | |
| www.mazanti.dk | Klosterbakken 12 | |
| DK-5000 Odense C | ||
| +45 6314 1414 |
Evaxion A/S
Dr Neergaards Vej 5F
DK-2970 Hørsholm
Denmark
November 21, 2025
Ref. 70451/LLJ
ID 3159
Lars Lüthjohan
Attorney-at-law
D: +45 3319 3749
M: +45 4028 3536
llj@mazanti.dk
Re. Evaxion A/S – Form F-1 Registration Statement (File No. 333-[___])
| 1. | Introduction |
I act as Danish legal adviser to Evaxion A/S (the “Company”), in connection with the Registration Statement on Form F-1 (the “Registration Statement”) filed by the Company with the Securities and Exchange Commission (the “Commission”) on November 21, 2025 for purposes of registering under the Securities Act of 1933 (the “Securities Act”) the resale of 38,450,000 ordinary shares, DKK 0.25 nominal value per share, represented by 769,000 American Depositary Shares (“ADSs”), with each ADS representing fifty (50) ordinary shares (the ”Shares”) which are issuable upon exercise of warrants, each issued to the selling shareholder as part of a debt settlement agreement, that closed on July 11, 2025.
| 1.1 | This opinion is being rendered in connection with the filing of the Registration Statement with the Commission. Certain terms used in this opinion are defined in Annex 1 (Definitions). |
| 2. | Danish Law |
| 2.1 | This opinion is limited to Danish law in effect on the date of this opinion and we express no opinion with regard to the laws of any other jurisdiction. The opinion (including all terms used in it) is in all respects to be construed in accordance with Danish law. This opinion does not include an assessment or opinion as to whether the Shares have been subscribed at market price in accordance with the Danish Companies Act. |
1

| 3. | Scope of Inquiry |
| 3.1 | For the purpose of this opinion, I have examined, and relied upon the accuracy of the factual statements and compliance with the undertakings in, the following documents: |
| 3.1.1 | A copy of the Registration Statement, in the form filed and to be filed with the Commission, and the exhibits filed or to be filed in connection therewith. |
| 3.1.2 | A copy of: |
| (a) | the Company’s deed of incorporation and articles of association as in effect on today’s date; |
| (b) | a compiled summary from the Danish Business Authority dated as of today’s date; and |
| (c) | the Owners’ Register. |
| 3.2 | A copy of: |
| (a) | the form of Debt Settlement Agreement dated July 11, 2025 between the Company and European Investment Bank filed as Exhibit 10.26 to the Registration Statement (the ”Debt Settlement Agreement”); and |
| (b) | the form of Warrant to Subscribe for Ordinary Shares represented by American Depositary Shares dated July 11, 2025 between the Company and the European Investment Bank filed as Exhibit 10.27 to the Registration Statement (the ”Warrant”). |
| 3.3 | In addition, I have examined such documents, and performed such other investigations, as I consider necessary for the purpose of this opinion. My examination has been limited to the text of the documents. With your consent I have relied upon certificates and other assurances of officers of the Company and others as to factual matters without having independently verified such factual matters. |
2

| 4. | Assumptions |
In giving this opinion we have assumed, without further verification, the completeness and accuracy of all documentation that we have reviewed. We have also relied upon the following assumptions, which we have not independently verified:
| 4.1 | Copies of documents, conformed copies or drafts of documents provided to us are true and complete copies of, or in the final forms of, the originals. | |
| 4.2 | That the final forms of the Debt Settlement Agreement and the Warrant as signed by the parties thereto will conform in all material respects to the drafts thereof as filed with the Registration Statement. |
| 4.3 | All signatures, initials and seals are genuine. |
| 4.4 | The accuracy and completeness of all factual representations expressed in or implied by the documents we have examined. |
| 4.5 | That all public records of the Company which we have examined are accurate, true and complete and that such information has not since then been altered and did not fail to disclose any information which had been delivered for registration but did not appear on the public records. |
| 4.6 | The Board Resolutions remain in full force and effect and have not been revoked. |
| 4.7 | There is nothing under any law (other than the law of the Kingdom
of Denmark) which would or might affect the opinions hereinafter appearing. Specifically, we have made no independent investigation of the laws of the USA. |
| 5. | Opinion |
| 5.1 | Based on the documents and investigations referred to in paragraph 3 above, I am of the following opinion: |
| 1. | upon issuance of the Shares against full payment therefor in the circumstances contemplated by the Debt Settlement Agreement and the Warrant, |
| 2. | registration of the Board of Directors’ resolutions to increase the share capital and issue the Warrants with the Danish Business Authority, and |
3

| 3. | the due entry into the Owners’ Register of the Shares by the Company’s share registrar |
the Company is authorised to issue the Shares to be issued by the Company for issuance in connection with the ADSs and when issued, the Shares will have been validly issued and will be fully paid and nonassessable. Nonassessable shall in this context mean, in relation to a share, that the issuer of the share has no right to require the holder of the share to pay to the issuer any amount (in addition to the amount required for the share to be fully paid) solely as a result of his shareholding.
| 6. | Reliance |
| 6.1 | This opinion is for your benefit in connection with the Registration Statement and may be relied upon by you and by persons entitled to rely upon it pursuant to the applicable provisions of the Securities Act. It may not be supplied, and its contents or existence may not be disclosed, to any person other than as an exhibit to the Registration Statement and may not be relied upon for any purpose other than the Registration. |
| 6.2 | Any and all liability and other matters relating to this opinion shall be governed exclusively by Danish law and the Danish courts shall have exclusive jurisdiction to settle any dispute relating to this opinion. |
| 6.3 | The Company may: |
| (a) | file this opinion as an exhibit to the Registration Statement; and |
| (b) | refer to Mazanti-Andersen Law Firm giving this opinion under the heading “Legal Matters” in the Registration Statement. |
| 6.4 | The previous sentence is no admittance from me (or Mazanti-Andersen Law Firm) that I am (or Mazanti-Andersen Law Firm is) in the category of persons whose consent for the filing and reference in that paragraph is required under Section 7 of the Securities Act or any rules or regulations of the SEC promulgated under it. |
Yours sincerely,

Lars Lüthjohan
4

Annex 1 – Definitions
In this opinion:
“Danish law” means the law directly applicable in Denmark.
“Company” means Evaxion A/S, with corporate seat in Hørsholm, Denmark.
“Owners’ Register” means the Company’s owners’ register.
“Registration” means the registration of the Shares represented by ADSs, with the SEC under the Securities Act.
“Registration Statement” means the registration statement on Form F--1 (Registration No. 333-[___]) filed with the SEC on November 21, 2025, in relation to the Registration, as amended and supplemented to the date hereof.
“SEC” means the U.S. Securities and Exchange Commission.
“Securities Act” means the U.S. Securities Act of 1933, as amended.
5
Exhibit 8.1
![]() |
Mazanti-Andersen | Amaliegade 10 |
| Advokatpartnerselskab | DK-1256 København K | |
| VAT: DK35892052 | +45 3314 3536 | |
| www.mazanti.dk | Klosterbakken 12 | |
| DK-5000 Odense C | ||
| +45 6314 1414 |
EVAXION A/S
Dr Neergaards Vej 5F
2970 Hørsholm
November 21, 2025
Ref. 61047LLJ
ID 3158

Lars Lüthjohan
Attorney-at-law
D: +45 3319 3749
M: +45 4028 3536
llj@mazanti.dk
Opinion regarding the registration with the US Securities and exchange Commission of American Depositary Shares representing ordinary shares in the share capital of Evaxion A/S
| 1. | Introduction |
| 1.1 | I act as a Danish tax adviser to Evaxion A/S (the “Issuer”) with the Registration Statement on Form F-1 (Registration No. 333-[___]) (the “Registration Statement”) filed on November 21, 2025, as amended and supplemented to the date hereof. This opinion is being furnished in accordance with the requirements of Item 601(b)(8) of Regulation S-K under the Securities Act, and no opinion is expressed herein as to any matter pertaining to the contents of the Registration Statement or related prospectus (the “Prospectus”) other than expressly stated herein with respect to the statements in the Registration Statement under the heading “Danish Tax Considerations” on pages 44-49. Certain terms used in this opinion are defined in Annex 1 (Definitions). |
| 2. | Danish Law |
| 2.1 | This opinion is limited to Danish law in effect on the date of this opinion and we express no opinion with regard to the laws of any other jurisdiction. The opinion (including all terms used in it) is in all respects to be construed in accordance with Danish law. |
| 3. | Scope of Inquiry |
| 3.1 | For the purpose of this opinion, I have examined, and relied upon the accuracy of the factual statements and compliance with the undertakings in, the following documents: |
| 3.1.1 | A copy of the Registration Statement. |
1

| 3.1.2 | A copy of the Issuer’s deed of incorporation and articles of association as in effect on today’s date; |
| 3.2 | In addition I have examined such documents, and performed such other investigations, as I consider for the purpose of this opinion. My examination has been limited to the text of the documents. With your consent I have relied upon certificates and other assurances of officers of the Issuer and others as to factual matters without having independently verified such factual matters. |
| 4. | Opinion |
| 4.1 | Based on the documents and investigations referred to in paragraph 3, I am of the following opinion: |
The statements in the Registration Statement under the heading “Danish Tax considerations” on pages 44-49, insofar they purport to constitute summaries of certain provisions of Danish tax law include accurate summaries thereof in all material respects.
| 5. | Reliance |
| 5.1 | This opinion is an exhibit to the Registration Statement and may be relied upon for the purpose of the Registration. It may not be supplied, and its contents or existence may not be disclosed, to any person other than as an exhibit to (and therefore together with) the Registration Statement and may not be relied upon for any purpose other than the Registration. |
| 5.2 | Any and all liability and other matters relating to this opinion shall be governed exclusively by Danish law and the Danish courts shall have exclusive jurisdiction to settle any dispute relating to this opinion. |
| 5.3 | The Issuer may: |
| (a) | file this opinion as an exhibit to the Registration Statement; and |
| (b) | refer to Mazanti-Andersen Law Firm giving this opinion under the heading “Danish Tax Considerations” in the Registration Statement. |
2

| 5.4 | The previous sentence is no admittance from me (or Mazanti-Andersen Law Firm) that I am (or Mazanti-Andersen Law Firm is) in the category of persons whose consent for the filing and reference in that paragraph is required under Section 7 of the Securities Act or any rules or regulations of the SEC promulgated under it. |
Yours sincerely

Lars Lüthjohan
3

Annex 1 – Definitions
In this opinion:
“Danish law” means the law directly applicable in Denmark.
“Issuer” means Evaxion A/S, with corporate seat in Hørsholm, Denmark.
“Registration” means the registration of the Shares with the SEC under the Securities Act.
“Registration Statements” means the registration statement on Form F-1 (Registration No. Registration No. 333-[___]) in relation to the Registration filed with the SEC on November 21, 2025, as amended and supplemented to the date hereof.
“SEC” means the U.S. Securities and Exchange Commission.
“Securities Act” means the U.S. Securities Act of 1933, as amended.
“Shares” means up to 38,450,000 ordinary shares, which may be represented by 769,000 American Depositary Shares and that may be issued from time to time by the Company as set out in the Registration Statement.
4
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" in the Registration Statement (Form F-1) and related Prospectus of Evaxion A/S for the registration of 38,450,000 ordinary shares represented by 769,000 American Depositary Shares, and to the incorporation by reference therein of our report dated April 1, 2025, with respect to the consolidated financial statements of Evaxion A/S included in its Annual Report (Form 20-F) for the year ended December 31, 2024 filed with the Securities and Exchange Commission.
/s/ EY Godkendt Revisionspartnerselskab
Copenhagen, Denmark
November 21, 2025