Bavarian Nordic Announces Interim Results for the First Nine Months of 2023  
COPENHAGEN, Denmark, November 16, 2023 – Bavarian Nordic A/S (OMX: BAVA) announced today its interim financial results for the first  
nine months of 2023 and business progress for the third quarter of 2023.  
•
•
Revenue for the first nine months increased by 148% to DKK 4,615 million compared to the same period last year, while the  
operating profit (EBITDA) increased to DKK 1,552 million.  
The increased revenue was driven by growth across both business areas: travel health and public preparedness. Revenue from  
travel health grew by 56% to DKK 1,608 million, as a result of the continued rebound in global travel, strong brand performance  
and the recent expansion of the travel health portfolio. Revenue from public preparedness grew by 316% to DKK 2,890 million,  
largely driven by contracts with governments related to the 2022/2023 mpox outbreak. Other revenue was DKK 117 million.  
Financial guidance for the full year is maintained at a revenue of approximately DKK 6,900 million and an EBITDA of approximately  
DKK 2,300 million. This assumes that a smaller part of the previously announced smallpox/mpox orders will likely be delivered in  
first half of January 2024 rather than second half of December due to expected delivery schedules. The effect of this is  
compensated by a continued strong travel health business.  
•
DKK million  
Revenue  
EBITDA  
Q3 2023  
1,376  
380  
Q3 2022  
1,004  
226  
9m 2023  
4,615  
9m 2022 FY 2023 Guidance *  
1,860  
14  
6,900  
2,300  
1,552  
* Numbers are approximate  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: “Our travel health business has continued to demonstrate very  
strong performance and with the recent expansion of our portfolio, along with the prospects of launching our chikungunya vaccine, we have  
established a strong foundation for growth and positioned Bavarian Nordic as a global leader in travel vaccines. Strong sales related to the  
2022/23 mpox outbreak also contributed to a nearly 150% increase in revenues for the first nine months and we remain firmly on track to  
deliver on the guidance and report a new record-breaking financial year for the company. While the global demand for mpox vaccines has  
largely been driven by the public health emergency response, the recent national recommendations in the U.S and Germany for mpox  
vaccinations highlight an emerging private market where Bavarian Nordic can improve vaccine access to risk populations, while creating a  
steady commercial business segment complementing the existing smallpox stockpiling business with governments around the world.”  
Highlights from the third quarter  
•
The chikungunya vaccine candidate, CHIKV VLP is progressing towards regulatory submissions in the U.S. and Europe in 2024 after  
reporting positive topline results from two Phase 3 clinical trials in both adults and adolescents aged 12 to 64 years of age and  
adults aged 65 and above. A Phase 3 rollover study was initiated to evaluate the long-term safety and immunogenicity of the  
vaccine candidate as well as responses to a booster vaccination up to five years after the initial vaccination.  
A new contract valued at USD 120 million was received from the U.S. government, primarily supporting manufacturing of new bulk  
vaccine in 2023 to partly replenish the inventory used for the mpox outbreak.  
•
•
A second contract was entered to supply smallpox vaccines to rescEU, a strategic reserve within the EU. The order valued at more  
than EUR 11 million brings the expected total rescEU smallpox revenues for 2024 to EUR 21 million.  
Events after the reporting date  
•
In October, the U.S. CDC Advisory Committee on Immunization Practices (ACIP) voted to recommend the routine use of JYNNEOS®  
in adults at risk of mpox infection, thus broadening its previous recommendation, which only covered outbreak situations. Pending  
approval of the updated recommendations, Bavarian Nordic is targeting a commercial launch of JYNNEOS in the U.S. in the first  
half of 2024.  
•
The Board of Directors has appointed Ms. Montse Montaner Picart as observer to the board with the intent to nominate her for  
election at the annual general meeting in April 2024. Ms. Picart is former and the first Chief Sustainability Officer of Novartis  
where she has held various leading positions. She has more than 30 years of industry and executive experience and has received  
several recognitions for her leadership in driving sustainable organizations.  
Conference call and webcast  
The management of Bavarian Nordic will host an investor/analyst call today at 2 pm CET (8 am EST) to present the interim results followed  
by a Q&A session. A listen-only version of the call and presentation slides can be accessed via https://bit.ly/3tonMNp. To join the Q&A  
session, please register in advance via https://bit.ly/48Cp0F2.  
Contacts  
Europe: Rolf Sass Sørensen, Vice President Investor Relations, Tel: +45 61 77 47 43  
US: Graham Morrell, Paddock Circle Advisors, [email protected], Tel: +1 781 686 9600  
Company Announcement no. 36 / 2023  
Bavarian Nordic A/S
Philip Heymans Alle 3  
DK-2900 Hellerup  
Tel. +45 33 26 83 83  
www.bavarian-nordic.com  
CVR-no. 16 27 11 87  
LEI Code: 2138006JCDVYIN6INP51  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 2  
About Bavarian Nordic  
Bavarian Nordic is a fully integrated vaccine company with a mission to protect and save lives through innovative vaccines. We are a global  
leader in smallpox and mpox vaccines, supplied to governments to enhance public health preparedness and have a strong portfolio of  
vaccines for travelers and endemic diseases. For more information visit www.bavarian-nordic.com.  
Forward-looking statements  
This announcement includes forward-looking statements that involve risks, uncertainties and other factors, many of which are outside of our  
control, that could cause actual results to differ materially from the results discussed in the forward-looking statements. Forward-looking  
statements include statements concerning our plans, objectives, goals, future events, performance and/or other information that is not  
historical information. All such forward-looking statements are expressly qualified by these cautionary statements and any other cautionary  
statements which may accompany the forward-looking statements. We undertake no obligation to publicly update or revise forward-looking  
statements to reflect subsequent events or circumstances after the date made, except as required by law.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 3  
CONSOLIDATED KEY FIGURES (UNAUDITED)  
DKK thousand  
1/7 - 30/9 2023 1/7 - 30/9 2022 1/1 - 30/9 2023 1/1 - 30/9 2022 1/1-31/12 2022  
Income statements  
Revenue  
1,376,400  
514,368  
96,609  
1,003,565  
383,752  
50,243  
4,615,080  
1,626,494  
234,613  
1,781,822  
382,247  
589,904  
(5,277)  
1,860,320  
1,107,248  
135,559  
3,150,793  
1,449,531  
212,932  
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
980,175  
111,309  
(326,061)  
(8,450)  
360,122  
81,482  
649,783  
1,183,092  
376,023  
249,494  
Income before interest and taxes (EBIT)  
Financial items, net  
127,966  
(108,622)  
19,344  
(281,764)  
(205,368)  
(487,132)  
(497,005)  
(70,785)  
(260,826)  
(331,611)  
(347,382)  
Income before company tax  
Net profit for the period  
(334,511)  
(340,647)  
584,627  
573,799  
12,108  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
8,938,037  
1,506,246  
2,954,955  
13,399,238  
9,335,863  
1,176,305  
2,887,070  
7,749,236  
3,241,578  
1,304,186  
12,295,000  
6,957,830  
3,023,692  
2,313,478  
7,906,666  
2,845,166  
1,639,414  
12,391,246  
7,149,987  
2,953,919  
2,287,340  
Equity  
Non-current liabilities  
Current liabilities  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
Cash flow from financing activities  
533,759  
(801,848)  
722,617  
2,603  
(290,783)  
404,966  
220,053  
(877,405)  
635,820  
Financial Ratios1)  
EBITDA  
380,352  
226,374  
1,551,519  
7.5  
14,357  
(7.1)  
98.4  
215  
328,462  
(4.9)  
101.1  
213  
Earnings (basic) per share of DKK 10  
Net asset value per share  
119.8  
159  
Share price at period-end  
Share price/Net asset value per share  
Number of outstanding shares at period-end (thousand)  
Equity share  
1.3  
2.2  
2.1  
77,929  
70%  
70,694  
57%  
70,735  
58%  
Number of employees, converted to full-time, at period-end  
1,351  
917  
975  
1) Earnings per share (EPS) is calculated in accordance with IAS 33 "Earning per share". Other financial ratios have been calculated in accordance with the guidelines from  
the Danish Society of Financial Analysts.  
Reconciliation of EBITDA  
Income before interest and tax (EBIT)  
Depreciation and amortization  
Impairment loss  
(326,061)  
148,730  
557,683  
380,352  
127,966  
98,408  
-
589,904  
403,932  
(281,764)  
296,121  
-
(70,785)  
399,247  
-
557,683  
EBITDA  
226,374  
1,551,519  
14,357  
328,462  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 4  
BAVARIAN NORDIC AT A GLANCE  
About the company  
Bavarian Nordic is a leading global provider of travel vaccines and a preferred partner  
with governments and international organizations on delivering vaccines for improving  
public preparedness, such as mpox/smallpox vaccines.  
The company employs nearly 1,400 people across its research and development facilities  
in Germany and the USA, manufacturing sites in Denmark and Switzerland and within a  
global commercial organization present in strategic markets across Europe and the USA.  
Bavarian Nordic is listed on the Nasdaq Copenhagen exchange under the ticker symbol  
BAVA.CO.  
Our vaccines  
Public preparedness  
Travel health  
Rabipur/RabAvert is indicated for both pre- and post-  
exposure vaccination against rabies. The vaccine is  
marketed globally in 20 countries.  
JYNNEOS/IMVANEX/IMVAMUNE is a vaccine against both  
mpox and smallpox. Sold to governments and  
organizations.  
Encepur is a vaccine against tick-borne-encephalitis  
(TBE) and is marketed in 12 countries in the EU.  
Vivotif is an oral typhoid vaccine approved in 25  
countries.  
Vaxchora is an oral cholera vaccine approved in 27  
countries and is the only FDA-approved cholera vaccine.  
Third-party products which are marketed and  
distributed in selected markets by Bavarian Nordic:  
IXIARO® is  
a
Japanese encephalitis vaccine and  
DUKORAL® is a cholera vaccine, both from Valneva, and  
marketed and distributed by Bavarian Nordic in Germany  
and Switzerland  
HEPLISAV-B® is  
a
vaccine against hepatitis  
B
from  
Dynavax, marketed and distributed by Bavarian Nordic in  
Germany.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 5  
COMMERCIAL PERFORMANCE  
Q3 sales  
9m sales  
mDKK  
Q3 2023 Q3 2022 Growth  
mDKK  
9m 2023 9m 2022 Growth  
Travel health  
Rabipur/RabAvert  
Encepur  
Travel health  
Rabipur/RabAvert  
Encepur  
432  
89  
338  
62  
28%  
44%  
987  
388  
689  
275  
43%  
41%  
Vivotif  
54  
N/A  
N/A  
11  
N/A  
N/A  
356%  
55%  
Vivotif 1)  
Vaxchora 1)  
82  
N/A  
N/A  
64  
N/A  
N/A  
106%  
56%  
Vaxchora  
12  
19  
Third-party products  
52  
Third-party products  
133  
639  
411  
1,608  
1,028  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
708  
30  
578  
15  
23%  
104%  
37%  
2,890  
117  
695  
138  
316%  
-15%  
148%  
Total  
1,376  
1,004  
Total  
4,615  
1,860  
1
Includes only revenue from mid-May from the time when the acquisition  
of the vaccines was completed.  
Comparative figures for 2022 are shown in brackets. Where  
market shares are mentioned, these are measured by value.  
Revenue from sale of Vaxchora in the third quarter was DKK 12  
million and DKK 19 million for the first nine months1.  
Travel health  
Both Vivotif and Vaxchora have recently been re-launched with an  
ambition to drive combined annual peak revenue to a level of USD  
100 million.  
Rabipur/RabAvert  
The Rabipur/RabAvert business continued the strong growth  
trajectory from 2022 and delivered revenue amounting to DKK  
432 million (DKK 338 million) for the third quarter. The 28%  
growth in revenue versus the prior year was driven by continued  
and significant market growth in the two largest markets, US and  
Germany combined with strong brand performance in these  
markets.  
Third-party products  
Revenue from sale of third-party products in the third quarter  
was DKK 52 million (DKK 11 million) and for the first nine months  
revenue from sale of third-party products amounted to DKK 133  
million (DKK 64 million). The vast majority of third-party product  
revenue stems from the sale of Ixiaro.  
In the third quarter, the US market grew by 23% versus the prior  
year (26% for the first nine months) and RabAvert maintained its  
market share of approximately 70%, which is 2pp higher compared  
to prior year.  
Public preparedness  
Revenue from sale of JYNNEOS/IMVANEX/IMVAMUNE in the third  
quarter was DKK 708 million (DKK 578 million) and includes  
revenue from ongoing contracts with the U.S. government as well  
as contracts entered with various other governments and  
organizations in response to the global mpox outbreak.  
The German market grew by 65% in the third quarter versus the  
prior year (104% for the first nine months). Rabipur maintained a  
high market share of 94%.  
For the first nine months revenue from the sale of  
JYNNEOS/IMVANEX/IMVAMUNE amounted to DKK 2,890 million  
(DKK 695 million).  
For the first nine months Rabipur/RabAvert revenue amounted to  
DKK 987 million (DKK 689 million), i.e. an increase of 43%.  
Encepur  
For the full year, Bavarian Nordic has signed contracts for  
JYNNEOS/IMVANEX/IMVAMUNE worth more than DKK 5,000  
million. Hence, a significant portion of the planned deliveries in  
2023 will occur in the fourth quarter 2023, primarily related to  
larger contracts with the U.S. and Canada.  
The Encepur business delivered strong growth with revenue  
amounting to DKK 89 million (DKK 62 million) for the third  
quarter, i.e. an increase of 44% versus prior year.  
The German market grew by 33% in the third quarter versus the  
prior year (34% for the first nine months). Encepur market share  
was maintained at 27%, demonstrating strong recovery after the  
temporary stock-out situation in fourth quarter 2022.  
Other revenue  
Other revenue in the third quarter was DKK 30 million (DKK 15  
million), mainly stemming from ongoing contracts with the U.S.  
government.  
For the first nine months Encepur revenue amounted to DKK 388  
million (DKK 275 million), i.e. an increase of 41%.  
For the first nine months other revenue amounted to DKK 117  
million (DKK 138 million). The higher revenue in 2022 was  
primarily related to an RSV milestone payment of DKK 83 million.  
Vivotif and Vaxchora  
Revenue from sale of Vivotif in the third quarter was DKK 54  
million and DKK 82 million for the first nine months1.  
1
from this date is included in the reported numbers. Comparative figures for  
2022 are not available.  
Vivotif and Vaxchora were added to the product portfolio in mid-May upon  
completion of the acquisition from Emergent BioSolutions, and only revenue  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 6  
BUSINESS UPDATES  
Travel health – integration of acquired assets.  
recommendations for the use of JYNNEOS / IMVANEX in risk  
populations in the U.S and Germany.  
After closing of the acquisition of the travel vaccine portfolio  
from Emergent BioSolutions in May 2023, a main priority for  
Bavarian Nordic has been to ensure an effective integration of  
the acquired business and assets into its existing infrastructure.  
In addition to integration of people, systems and processes, an  
essential part of this work is to take over marketing and  
distribution of the two marketed vaccines, Vivotif and Vaxchora.  
The first marketing authorizations have been successfully  
transferred and more than half of all submissions have been  
completed with near-term anticipated approval. Bavarian Nordic  
is working with the regulatory authorities in remaining markets  
with the aim to complete all submissions by the end of 2023.  
Mpox vaccine recommended for routine use in the U.S.  
In October, Bavarian Nordic’s mpox vaccine received a  
recommendation from the U.S. Centers for Disease Control and  
Prevention’s (CDC) Advisory Committee on Immunization  
Practices (ACIP) of the routine use of JYNNEOS in adults at risk of  
mpox infection in the U.S. Previously, ACIP recommended  
JYNNEOS for individuals at risk of mpox only during an outbreak.  
Pending approval of the updated recommendations, Bavarian  
Nordic is targeting a commercial launch of JYNNEOS in the U.S. in  
the first half of 2024. The recommendations follow a similar  
endorsement by the Standing Committee for Vaccination (STIKO)  
in Germany during 2022, and more recently the European AIDS  
Clinical Society (EACS) recommended the vaccine for adults  
infected with HIV, or on pre-exposure prophylaxis (PrEP)  
treatment, which may support additional national  
Rightsizing of R&D organization  
As part of the acquisition, Bavarian Nordic assumed R&D facility  
and personnel in San Diego, U.S., whose main priority was to  
continue the development of the chikungunya vaccine towards  
licensure. As part of a consolidation exercise, the R&D  
organization at both facilities in Munich and San Diego were sized  
according to the planned overall R&D activities at Bavarian  
Nordic. The rightsizing of the R&D organizations will generate  
annual run-rate cost reductions of approximately DKK 70 million.  
recommendations for the use of the vaccine in the future. These  
recommendations are recognizing the significance of maintaining  
a high awareness of the disease among risk groups and the  
importance of ensuring broader access to the vaccine.  
New contracts entered during third quarter  
Manufacturing operations  
The U.S. government ordered a significant number of vaccines for  
delivery in 2022 and 2023 for which existing bulk vaccine was  
used. This bulk, manufactured under previous contracts with the  
U.S., was originally intended for manufacturing a freeze-dried  
version of the vaccine and would thus need to be replaced in  
order to fulfil the freeze-dried contract.  
Operations at the manufacturing facility in Bern, Switzerland  
which was also part of the acquisition, remains unchanged. The  
facility performs end-to-end manufacturing of both Vivotif and  
Vaxchora and is furthermore ramping up production of the  
chikungunya vaccine as part of the preparations for commercial  
launch.  
During the third quarter, Bavarian Nordic received a new order  
valued at USD 120 million from the U.S. government, primarily  
for manufacturing of new bulk vaccine in 2023 to partly replenish  
the inventory. As result of this order, combined with other minor  
mpox vaccine orders secured during the quarter, the full year  
guidance was upgraded on August 3.  
Mpox / smallpox  
During the 2022/2023 global mpox outbreak, a series of contracts  
were entered with governments and organizations worldwide,  
mostly to fulfil the immediate demand for vaccination of risk  
groups, but some also resulting in longer-term commitments, in  
addition to the strong partnerships already in place with  
governments in the U.S. and Canada. These partnerships are  
primarily focused on stockpiling of vaccines for the nations’  
outbreak preparedness.  
Subsequently, Bavarian Nordic also received a second smaller  
U.S. order valued at USD 5.5 million for additional bulk vaccine  
and final drug product in 2023.  
Revenue from the mpox/smallpox business remains largely  
dependent on governments’ continued prioritization and  
commitment to building and maintaining these stockpiles.  
However, a private market is emerging following the national  
The Company furthermore received a second contract to supply  
smallpox vaccines to rescEU, a strategic reserve within the EU.  
The order is valued at more than EUR 11 million and will be  
delivered in 2024 along with the EUR 10 million order received  
earlier this year.  
PIPELINE PROGRESS  
Chikungunya  
chikungunya in individuals 12 years and above, with antibody  
titers equal to or above the threshold agreed with authorities as  
a marker of seroprotection.  
Chikungunya represents an attractive opportunity for Bavarian  
Nordic’s travel vaccine portfolio. This emerging and debilitating  
disease is caused by chikungunya virus, which is spread to people  
by infected mosquitoes. Symptoms include fever, joint pain,  
headache, muscle pain, joint swelling or rash, with some  
symptoms lasting months or even years. Chikungunya has been  
identified in more than 110 countries worldwide, and there is  
currently no licensed vaccine to prevent chikungunya virus.  
Results from these studies will form the basis for submission of a  
Biologics License Application (BLA) to the U.S. Food and Drug  
Administration (FDA) and a Marketing Authorization Application  
(MAA) to the European Medicines Agency (EMA) in 2024 to support  
potential launch of the vaccine in 2025.  
Bavarian Nordic’s virus-like particle (VLP)-based chikungunya  
vaccine candidate, CHIKV VLP (PXVX0317) was part of the  
acquisition from Emergent BioSolutions in May 2023.  
One study (NCT05072080) enrolled 3,254 healthy adults and  
adolescents aged 12 to 64 years of age, who were randomized to  
receive either a single intramuscular injection of CHIKV VLP, or  
placebo. The results up to day 22 post vaccination showed that  
CHIKV VLP was highly immunogenic in healthy adolescents and  
adults, as demonstrated by the strong induction of chikungunya  
neutralizing antibodies in 98% of vaccinees in the active group.  
Two Phase 3 trials of CHIKV VLP were reported in June and  
August 2023 respectively.  
Both studies met their primary endpoints, demonstrating that  
CHIKV VLP induced high levels of neutralizing antibodies against  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 7  
Importantly, CHIKV VLP induced significant neutralizing  
antibodies in 47% and 97% of the subjects at 1 or 2 weeks post  
vaccination, confirming a rapid onset of protective levels of  
immunity. These responses were robust and durable, as 86% of  
the subjects had seroprotective levels of neutralizing antibodies  
6 months post vaccination.  
Equine encephalitis  
Bavarian Nordic has an ongoing partnership with the U.S.  
Department of Defense (DOD) to develop MVA-BN® WEV, a  
prophylactic vaccine candidate against Western, Eastern and  
Venezuelan equine encephalitis virus.  
After having concluded a Phase 1 clinical trial, Bavarian Nordic  
was awarded a contract by the DOD of up to USD 83 million in  
December 2022 to advance the development of MVA-BN WEV. The  
base agreement of USD 55 million has been secured for the  
period 2023-2026 and covers the costs for a clinical Phase 2 dose  
finding study, further non-clinical studies, process development  
and manufacturing of clinical trial material. Options under this  
contract are valued at USD 28 million and could support Phase 3  
preparations.  
A similar study, which enrolled 413 healthy adults ≥65 years of  
age (NCT05349617), showed neutralizing antibodies in 87% of the  
vaccinees 22 days after a single vaccination. Seroprotective  
antibodies were confirmed in 82% of the individuals at day 15.  
CHIKV VLP was well-tolerated across both studies and adverse  
events were mainly mild or moderate in nature.  
In continuation of the Phase 3 study in healthy adults and  
adolescents, a new Phase 3 study (NCT06007183) was initiated in  
August to evaluate the safety and long-term immunogenicity of a  
single dose of CHIKV VLP in up to 5 years after vaccination and to  
evaluate antibody responses after a booster vaccination with  
CHIK VLP administered 3, 4, or 5 years post-initial vaccination  
with CHIKV VLP. The study is planned to enroll 800 participants  
from the previous study (NCT05072080).  
The base contract was increased to USD 64 million in August  
2023, primarily due to higher non-clinical costs associated with  
the development.  
Preparations are ongoing to initiate the Phase 2 study in 2024.  
OTHER MATTERS  
Signing of revolving credit facility  
Developments in the share capital  
There were no changes in the share capital during the third  
quarter of 2023.  
Bavarian Nordic has signed a revolving credit facility (RCF)  
agreement with Nordea and Danske Bank as equal partners. The  
facility is for DKK 1 billion and the size of the agreement is as per  
the Company’s request. The facility has a maturity date three  
years after the effective date, with options to extend two times  
for one year, subject to approval from both banks.  
By September 30, 2023, Bavarian Nordic’s share capital was DKK  
779,286,040, comprising 77,928,604 shares of a nominal value of  
DKK 10 each.  
The agreement is prepared for becoming sustainability linked  
(SLL) and in the first half 2024, Bavarian Nordic will work towards  
linking the facility to ESG targets set by the Company and in  
alignment with the banks.  
Financial calendar 2024  
2023 Annual Report  
Annual General Meeting*  
Three-month report (Q1)  
Half-year report (Q2)  
Nine-month report (Q3)  
March 6, 2024  
April 16, 2024  
May 8, 2024  
August 22, 2024  
November 15, 2024  
Nordea has acted as Coordinator and Documentation agent and  
Danske Bank as Facility Agent. Further, Danske Bank will advise  
on the sustainability linkage.  
* Pursuant to Article 12 of the Articles of Association,  
shareholders who wish to submit a request for proposals for  
consideration at the annual general meeting must lodge this with  
the Company no later than Monday, March 4, 2024.  
Obtaining this facility is a strong recognition that Bavarian Nordic  
has become a bankable business. The facility is intended to  
provide additional financial flexibility, e.g., to absorb  
fluctuations in working capital or to handle periodic significant  
milestone payments related to previous acquisitions.  
Appointment of board observer  
The Board of Directors has appointed Ms. Montse Montaner Picart  
as observer to the board with the intent to nominate her for  
election at the annual general meeting in April 2024.  
Ms. Picart is former and the first Chief Sustainability Officer of  
Novartis where she has held various leading positions. She has  
more than 30 years of industry and executive experience,  
demonstrating a proven track record in sustainability,  
compliance, operations excellence, and business transformation,  
and has received several recognitions for her leadership in driving  
sustainable organizations.  
Ms. Picart currently serves as a board member of at Children´s  
Tumor Foundation and is member of the advisory board and the  
executive council of 09 Solutions, Inc, scientific advisor at Nordic  
Capital and Sustainability Fellow at Deloitte.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 8  
FINANCIAL REVIEW  
Financial statements for the period January 1 – September 30, 2023 are un-audited. Comparison figures for the same period 2022 are stated  
in brackets.  
Impact from the acquisition of travel vaccine portfolio  
The acquisition from Emergent BioSolutions has been included in  
the Consolidated Financial Statements of Bavarian Nordic as of  
the date of completion of the transaction on May 15, 2023. The  
acquisition includes two marketed travel vaccines, a Phase 3  
vaccine candidate for the prevention of Chikungunya virus, and  
four subsidiaries: a Swiss-based biologics manufacturing facility  
and three small sales entities in southern Europe. US-based sales  
and research and development activities have been carved-out  
from Emergent BioSolutions and integrated into the Company’s  
current U.S. entity. See note 19 “Acquisition of businesses” for  
further information.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 235 million (DKK 136  
million) split between costs for distribution of products of DKK 43  
million (DKK 19 million) and costs for running the commercial  
organization and activities of DKK 192 million (DKK 117 million).  
The increase in distribution costs is linked to higher revenue,  
whereas the increase in running costs is partly related to  
acquired activity from Emergent BioSolutions.  
Research and development costs  
Research and development costs totaled DKK 1,782 million (DKK  
650 million), adjusted for the impairment losses of DKK 558  
million the total costs amounted to DKK 1,224 million. The  
increase compared to 2022 relates to the Phase 3 study for RSV  
and the acquired chikungunya Phase 3 study including running  
cost for the R&D facility in San Diego taken over from Emergent  
BioSolutions. The amount excludes R&D costs of DKK 85 million  
(DKK 14 million) recognized as production costs, see note 5.  
Write-down of ABNCoV2 development program  
Following the Phase 3 results announced in August, where  
ABNCoV2 demonstrated a reduced level of neutralizing antibodies  
against a circulating variant, the asset no longer represents a  
commercial opportunity for Bavarian Nordic and therefore  
Management has decided to fully write-down all assets and  
liabilities related to the development program. The net write-  
down amounts to DKK 558 million and has been recognized as an  
impairment loss and included as part of the research and  
development costs. In note 20, a summarized income statement  
and a summarized financial position highlights how the write-  
down has impacted the interim report. As part of the net write-  
down, current accounts payable and accrual for committed and  
projected costs of DKK 321 million has been included and this  
amount reflects the expected negative future cash flow from the  
development program.  
Administrative costs  
Administrative costs totaled DKK 382 million (DKK 249 million).  
Costs related to the acquisition of subsidiaries and activities from  
Emergent BioSolutions was expensed by DKK 64 million. Cost  
related to the integration of the new activities amounted to DKK  
36 million.  
EBIT/EBITDA  
Income before interest and tax (EBIT) was a gain of DKK 590  
million, compared to a loss of DKK 282 million in the first nine  
months of 2022. Adjusted for the impairment losses of DKK 558  
million the EBIT for the first nine months of 2023 would have  
amounted to DKK 1,148 million.  
Revenue  
Revenue for the period was DKK 4,615 million (DKK 1,860  
million). Revenue was composed of DKK 1,375 million (DKK 963  
million) from sales of Rabipur/RabAvert and Encepur, DKK 2,890  
million (DKK 695 million) from sale of  
EBITDA was a profit of DKK 1,552 million (gain of DKK 14 million).  
Amortization of product rights amounted to DKK 219 million (DKK  
205 million) whereas depreciation on other fixed assets  
amounted to DKK 185 million (DKK 91 million). The increase in  
depreciations relates to the Bern production site and  
depreciations on the rebuilt plant in Kvistgaard. The impairment  
losses on ABNCoV2 development program amounted to DKK 558  
million.  
JYNNEOS/IMVANEX/IMVAMUNE, DKK 101 million (DKK 0 million)  
from sale of Vaxchora and Vivotif (included from May 15, 2023),  
DKK 133 million (DKK 94 million) from sale of third-party products  
(DUKORAL, IXIARO and HEPLISAV-B), and finally DKK 117 million  
(DKK 25 million) from contract work. Milestone payments of DKK  
83 million received in 2022 related to the RSV partner agreement  
with Nuance Pharma. Other product sale for 2022 included DKK  
30 million from sale of Mvabea (Ebola) to Janssen. Revenue  
reported for the three months ended September 30, 2023, was  
DKK 1,376 million (DKK 1,004 million).  
Financial items  
Financial items totaled a net expense of DKK 5 million (net  
expense of DKK 205 million) and consisted of interest income of  
DKK 26 million (DKK 0 million), net gains on derivative financial  
instruments DKK 15 million (net loss of DKK 11 million), financial  
income from securities of DKK 32 million (net expense of DKK 194  
million), and net foreign exchange rate gain of DKK 19 million  
(gain of DKK 23 million) due to increase in USD exchange rate.  
This is partly offset by interest expense on debt of DKK 9 million  
(DKK 16 million) and net value adjustment of deferred  
consideration of DKK 87 million (DKK 7 million) from the  
acquisition of Encepur and Rabipur/RabAvert and Vivotif and  
Vaxchora.  
Production costs  
Production costs totaled DKK 1,626 million (DKK 1,107 million).  
Costs related directly to revenue amounted to DKK 1,235 million  
(DKK 568 million), of which cost of goods sold totaled DKK 1,150  
million (DKK 554 million). Contract costs totaled DKK 85 million  
(DKK 14 million). Amortization of product rights was recognized  
as part of the production costs with a total of DKK 219 million  
(DKK 205 million). Amortization of product rights mainly relates  
to Rabipur/RabAvert and Encepur, DKK 205 million (DKK 205  
million), whereas amortization of Vivotif and Vaxchora amounted  
to DKK 14 million (DKK 0 million). Other production costs totaled  
DKK 172 million (DKK 335 million). During the first eight months  
of 2022 the bulk manufacturing facility was shut down due to the  
expansion of the facility for future production of  
The net value adjustment of deferred consideration, amounting  
to DKK 87 million (DKK 7 million), consists of three components;  
Adjustment of deferred consideration due to change in estimated  
timing of payments of DKK 7 million income (income of DKK 53  
million), currency adjustments of DKK 21 million expense  
(expense of DKK 0 million) and unwinding of the discounting  
Rabipur/RabAvert and Encepur. The shutdown resulted in a  
limited absorption of indirect production costs and hence a high  
level of other production cost. In the third quarter of 2023,  
production costs were DKK 535 million (DKK 384 million).  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 9  
effect related to deferred consideration of DKK 73 million (DKK  
60 million), see note 6 and 7.  
impaired and recognized as part of the impairment loss for  
ABNCoV2.  
Income before company tax was a gain of DKK 585 million (loss of  
DKK 487 million).  
Part of the technology transfer of the production and packaging  
activities for Encepur and Rabipur/RabAvert takes place at CMOs  
(filling of Encepur, labelling, and packing). Costs related to the  
technology transfer activities are recognized as prepayments  
when costs incur and then recognized as inventory in concurrence  
with purchase of production services from the CMOs. As per  
September 30, 2023, DKK 7 million (DKK 15 million as of  
December 31, 2022) has been recognized as non-current  
prepayments.  
Tax  
Tax on income was DKK 11 million (DKK 10 million) and relates to  
taxes in subsidiaries. The effective tax rate is close to 2% for the  
Group as no tax has been recognized for the Parent Company due  
to a substantial non-recognized tax asset which can be utilized to  
reduce future income tax payables.  
After the acquisition from Emergent BioSolutions, the Group has  
recognized a deferred tax asset of DKK 2 million. In the Parent  
Company no deferred tax asset has been recognized. The Parent  
Company retains the right to use the tax losses carried forward  
that was written down in prior year, see note 13 in the Annual  
Report for 2022. The deferred tax liability recognized with an  
amount of DKK 28 million relates to Bavarian Nordic Berna GmbH,  
Swiss subsidiary acquired from Emergent BioSolutions.  
Securities, cash and cash equivalents  
Securities, cash and cash equivalents were DKK 1,506 million as  
of September 30, 2023, and no repo pledged securities included  
(DKK 2,845 million as of December 31, 2022, including repo  
pledged securities of DKK 1,104 million). The net cash position  
amounts to DKK 1,506 million (DKK 1,741 million as of December  
31, 2022).  
Cash flow  
Net profit  
Cash flow generated by operating activities was positive by DKK  
534 million (positive by DKK 3 million) following an EBITDA of DKK  
1,552 million. Working capital increased by DKK 1,046 million  
(increased by DKK 47 million) due to inventory build-up and  
increased trade receivable position compared to December 31,  
2022.  
For the first nine months of 2023, Bavarian Nordic reported a net  
gain of DKK 574 million (net loss of DKK 497 million). Adjusted for  
the impairment losses of DKK 558 million the net profit would  
have amounted to DKK 1,132 million.  
Product rights  
Product rights recognized in the balance sheet totaled DKK 5,281  
million (DKK 4,640 million as of December 31, 2022) and relates  
to Rabipur/RabAvert, Encepur, Vaxchora and Vivotif. Vaxchora  
and Vivotif was acquired from Emergent BioSolutions, and the  
initial valuation of these product rights amounts to DKK 860  
million and is amortized over 20 years.  
Cash flow from investment activities was negative by DKK 802  
million (negative by DKK 291 million). Cash used for acquisition of  
subsidiaries and product rights from Emergent BioSolutions.  
amounted to DKK 1,835 million and investment in ABNCoV2  
development asset amounted to DKK 390 million. The investment  
activities were partly funded by sale of securities of DKK 1,730  
million.  
Acquired rights and development in progress  
After the write-down of the ABNCoV2 development program  
acquired rights and development in progress only consist of the  
acquired chikungunya Phase 3 study and stood at DKK 876 million  
(DKK 1,013 million as of December 31, 2022). The chikungunya  
development asset consists of the initial calculated fair value of  
DKK 876 million, including the net present value of probable  
future development milestones, DKK 499 million. Further  
described in note 19.  
Cash flow from financing activities was a contribution of DKK 723  
million (DKK 405 million), primarily from capital increase (DKK  
1,599 million in net proceeds) and funding received from the  
Danish Ministry of Health (DKK 240 million), partly offset by  
repayment of repo position (DKK 1,104 million). The net change  
in cash was positive by DKK 455 million (positive by DKK 117  
million).  
Equity  
The write-down of the ABNCoV2 development program amounted  
to DKK 1,403 million and included the upfront payment to  
AdaptVac of DKK 33 million, the net present value of probable  
future sales/development milestones DKK 596 million and  
capitalization of development costs for running Phase 2 study and  
Phase 3 study, DKK 774 million (see note 14).  
The Group’s equity as of September 30, 2023, stood at DKK 9,336  
million (DKK 7,150 million as of December 31, 2022). In February  
2023 an accelerated book-building was completed to partly fund  
the acquisition from Emergent BioSolutions. The net proceeds  
from the capital increase amounted to DKK 1,599 million.  
Deferred consideration  
Prepayments  
Deferred consideration to GlaxoSmithKline for purchase of  
product rights amounted to DKK 2,078 million. The deferred  
consideration consists of likely milestone payments to  
GlaxoSmithKline dependent on operational steps in the ongoing  
technology transfer of the Encepur and Rabipur related  
production activities.  
Cost related to scale-up activities at the CMO to prepare for  
future production of drug substance for commercial launch of  
ABNCoV2 has previously been recognized as non-current  
prepayments. But following the discontinuation of the ABNCoV2  
development program these prepayments have been impaired  
and recognized as part of the impairment loss for ABNCoV2 with  
DKK 236 million. At year-end 2022 these prepayments stood at  
DKK 193 million.  
The net present value of probable future development milestone  
payments to Emergent BioSolutions. for the chikungunya  
development asset amounts to DKK 525 million and has been  
recognized as deferred consideration.  
As part of the scale-up activity future commercial batches were  
produced at the CMO. Since the ABNCoV2 product was not yet  
approved the costs for this production, DKK 221 million (DKK 132  
million as of December 31, 2022), have been recognized as  
current prepayments. These prepayments have also been  
As part of the ABNCoV2 write-down the previous recognized  
deferred consideration of DKK 596 million has been reduced to  
DKK 74 million, reflecting the most likely milestone scenario. The  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 10  
revaluation of the deferred consideration is offsetting the  
impairment losses on the development asset.  
participate, and the different plans all participate in the various  
risks relating to the foundation.  
Prepayment and loan from Government  
The pension scheme in Bavarian Nordic Switzerland AG (our  
existing subsidiary in Switzerland) is a fully insured plan and  
therefore no obligation has been recognized.  
The Group secured DKK 800 million in financing for the ABNCoV2  
development program from the Danish Ministry of Health.  
Repayment of the financing is conditional upon regulatory  
approval of the vaccine and upon commercial success.  
Management assesses that regulatory approval cannot be  
obtained as regulators (e.g. FDA, EMA and WHO) request variant-  
adapted COVID vaccines updated annually; a requirement which  
ABNCoV2 cannot meet. Based on this assessment the received  
financing has been reclassified from a financial liability to a  
conditional grant received. The grant has been recognized in the  
income statement partly offsetting the impairment losses on the  
development asset, see note 20.  
Significant risks and uncertainties  
Bavarian Nordic faces a number of risks and uncertainties,  
common for the biotech/pharma industry. These relate to  
operations, research and development, manufacturing,  
commercial and financial activities. For further information  
about risks and uncertainties which Bavarian Nordic faces, refer  
to page 40-43 “Risk Management” in the 2022 Annual Report.  
OUTLOOK FOR 2023  
Debt to credit institutions  
As of September 30, 2023, debt to credit institutions amounted  
to DKK 18 million and consists of a mortgage loan. The repo  
position amounting to DKK 1,104 million as of December 31,  
2022, has been settled following the capital increase in February  
2023.  
Bavarian Nordic maintains its financial guidance for 2023 at a  
revenue of approximately DKK 6,900 million and an EBITDA of  
approximately DKK 2,300 million.  
This assumes that a smaller part of the previously announced  
smallpox/mpox orders will likely be delivered in first half of  
January 2024 rather than second half of December due to  
expected delivery schedules. The effect of this is compensated  
by a continued strong travel health business.  
Retirement benefit obligations  
With the acquisition of the Swiss subsidiary Bavarian Nordic Berna  
GmbH, the Group has recognized a retirement benefit obligation  
of DKK 56 million. The pension plan is part of a collective  
foundation in which other plans of non-related employers also  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 11  
FINANCIAL STATEMENTS  
Unaudited Condensed Consolidated Income Statements for the Periods Ended September 30, 2023 and  
2022 and December 31, 2022  
DKK thousand  
Note  
1/7 - 30/9 2023  
1/7 - 30/9 2022  
1/1 - 30/9 2023  
1/1 - 30/9 2022  
1/1-31/12 2022  
Revenue  
3
4
1,376,400
514,368
1,003,565
383,752
4,615,080
1,626,494
1,860,320
1,107,248
3,150,793
1,449,531
Production costs  
Gross profit  
862,032
619,813
2,988,586
753,072
1,701,262
Sales and distribution costs  
Research and development costs  
Administrative costs  
96,609
980,175
111,309
50,243
360,122
81,482
234,613
1,781,822
382,247
135,559
649,783
249,494
212,932
1,183,092
376,023
5
Total operating costs  
1,188,093
(326,061)
491,847
127,966
2,398,682
589,904
1,034,836
(281,764)
1,772,047
(70,785)
Income before interest and tax (EBIT)  
Financial income  
6
7
38,087
46,537
9,033
97,461
91,030
78,537
Financial expenses  
117,655
102,738
296,398
339,363
Income before company tax  
(334,511)
19,344
584,627
(487,132)
(331,611)
Tax on income for the period  
6,136
7,236
10,828
9,873
15,771
Net profit for the period  
(340,647)
12,108
573,799
(497,005)
(347,382)
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
(4.4)
(4.4)
0.2
0.2
7.5
7.5
(7.1)
(7.1)
(4.9)
(4.9)
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Periods Ended September  
30, 2023 and 2022 and December 31, 2022  
DKK thousand  
1/7 - 30/9 2023  
(340,647)
1/7 - 30/9 2022  
12,108
1/1 - 30/9 2023  
573,799
1/1 - 30/9 2022  
(497,005)
1/1-31/12 2022  
(347,382)
Net profit for the period  
Items that might be reclassified to the  
income statement:  
Exchange rate adjustments on translating  
foreign operations  
8,912
30,250
5,557
19,915
7,002
Change in fair value of financial instruments  
entered into to hedge future cash flows  
(30,791)
(21,879)
(362,526)
(2,493)
27,757
39,865
(50,243)
(44,686)
529,113
(25)
19,890
33,245
40,247
Other comprehensive income after tax  
Total comprehensive income  
(477,115)
(307,135)
 
Bavarian Nordic | Interim Report Q3 2023  
Page 12  
Unaudited Condensed Consolidated Statements of Cash Flow for the Periods Ended September 30, 2023  
and 2022 and December 31, 2022  
DKK thousand  
1/1 - 30/9 2023  
573,799
1/1 - 30/9 2022  
(497,005)
1/1-31/12 2022  
(347,382)
Net profit for the period  
Adjustment for non-cash items:  
Financial income  
(97,461)
102,738
10,828
(91,030)
296,398
9,873
(78,537)
339,363
15,771
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
961,615
41,395
296,121
33,429
(111,171)
(153,688)
-
399,247
49,284
(439,029)
(133,167)
-
Changes in inventories  
(691,356)
(691,712)
387
Changes in receivables  
Changes in provisions  
Changes in current liabilities  
337,089
217,693
423,407
Cash flow from operations (operating activities)  
547,322
620
228,957
Received financial income  
Paid financial expenses  
Paid company taxes  
42,660
(47,943)
(8,280)
18,216
(13,824)
(2,409)
18,552
(24,244)
(3,212)
Cash flow from operating activities  
533,759
2,603
220,053
Investments in products rights  
-
(519,614)
(213,648)
(1,835,449)
(42,468)
3,595
(279,483)
(295,047)
-
(594,920)
(425,411)
(361,244)
-
Investments in other intangible assets  
Investments in property, plant and equipment  
Cash used for acquisition of businesses  
Investments in/disposal of financial assets  
Investments in securities  
(126,940)
(380,460)
787,552
(169,460)
(414,613)
1,088,243
(8,929)
Disposal of securities  
1,818,260
Cash flow from investment activities  
(801,848)
(290,783)
(877,405)
Payment on loans  
(1,105,076)
240,000
(24,070)
21,459
(1,617)
400,000
(16,115)
32,087
-
(374,339)
1,003,661
(21,981)
37,918
-
Proceeds from loans  
Repayment of lease liabilities  
Proceeds from warrant programs exercised  
Proceeds from capital increase through private placement  
Cost related to issue of new shares  
Purchase of treasury shares  
1,641,913
(42,621)
(8,988)
(61)
(111)
(9,328)
(9,328)
Cash flow from financing activities  
Cash flow of the period  
722,617
454,528
404,966
116,786
635,820
(21,532)
Cash as of 1 January  
575,407
2,247
591,820
10,040
591,820
5,119
Currency adjustments 1 January  
Cash end of period  
1,032,182
718,646
575,407
 
Bavarian Nordic | Interim Report Q3 2023  
Page 13  
Unaudited Condensed Consolidated Statements of Financial Position - Assets as of September 30, 2023 and  
2022 and December 31, 2022  
DKK thousand  
Assets  
Note  
30/9 2023  
30/9 2022  
31/12 2022  
Product rights  
5,281,232
875,947
15,134
4,708,129
897,233
16,352
4,639,895
1,013,484
14,768
Acquired rights and development in progress  
Software  
Intangible assets in progress  
363,035
242,805
274,490
Intangible assets  
14  
6,535,348
5,864,519
5,942,637
Land and buildings  
930,523
21,424
329,491
16,357
630,138
24,765
Leasehold improvements  
Plant and machinery  
402,279
706,259
235,243
236,382
215,314
846,457
321,745
511,195
196,130
Fixtures and fittings, other plant and equipment  
Assets under construction  
Property, plant and equipment  
Right-of-use assets  
Other receivables  
2,295,728
85,711
12,176
7,327
1,644,001
70,613
5,310
1,683,973
67,433
5,086
15  
Prepayments  
164,793
170,103
-
207,537
212,623
-
Financial assets  
19,503
1,747
Deferred tax assets  
Total non-current assets  
Inventories  
8,938,037
1,739,948
7,749,236
591,214
7,906,666
919,072
8
9
Trade receivables  
Tax receivables  
Other receivables  
Prepayments  
1,162,322
84
654,282
-
523,145
-
10  
20,178
32,423
26,177
32,513
43,263
153,934
Receivables  
1,215,007
712,972
720,342
Securities  
16, 17  
474,064
2,522,932
718,646
2,269,759
575,407
Cash and cash equivalents  
1,032,182
Securities, cash and cash equivalents  
Total current assets  
1,506,246
4,461,201
3,241,578
4,545,764
2,845,166
4,484,580
Total assets  
13,399,238
12,295,000
12,391,246
 
Bavarian Nordic | Interim Report Q3 2023  
Page 14  
Unaudited Condensed Consolidated Statements of Financial Position - Equity and Liabilities as of September  
30, 2023 and 2022 and December 31, 2022  
DKK thousand  
Note  
30/9 2023  
30/9 2022  
31/12 2022  
Equity and liabilities  
Share capital  
779,286
(1,537)
706,943
(1,463)
707,354
(1,463)
Treasury shares  
Retained earnings  
Other reserves  
8,426,317
131,797
6,131,979
120,371
6,300,575
143,521
Equity  
9,335,863
6,957,830
7,149,987
Deferred consideration for product rights  
Prepayment and loan from Government  
Debt to credit institutions  
1,025,592
-
2,392,272
564,616
17,280
-
2,324,657
566,420
17,008
-
11  
15  
15,592
56,375
27,794
50,952
Retirement benefit obligations  
Deferred tax liabilities  
-
-
Lease liabilities  
49,524
45,834
Non-current liabilities  
1,176,305
3,023,692
2,953,919
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
1,651,039
1,923
761,622
874,372
23,998
19,327
381,904
6,663
287,436
1,105,583
24,487
-
11, 16  
15  
37,625
-
Prepayment from customers  
Trade payables  
12  
793,693
7,611
605,928
6,337
Company tax  
Other liabilities  
13  
395,179
245,592
257,569
Current liabilities  
2,887,070
4,063,375
13,399,238
2,313,478
5,337,170
12,295,000
2,287,340
5,241,259
12,391,246
Total liabilities  
Total equity and liabilities  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 15  
Unaudited Condensed Consolidated Statements of Changes in Equity for the Periods September 30, 2023  
and 2022  
Reserves for  
Reserves for  
currency  
adjustment  
fair value of  
financial  
instruments  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
707,354
Equity  
Equity as of January 1, 2023  
(1,463)
6,300,575
(23,557)
31,894
135,184
7,149,987
Comprehensive income for the period  
Net profit  
-
-
-
573,799
-
-
-
573,799
5,557
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
5,557
-
-
Change in fair value of financial  
instruments entered into to hedge future  
cash flows  
-
-
-
-
(50,243)
-
(50,243)
Total comprehensive income for the  
period  
-
-
573,799
5,557
(50,243)
-
529,113
Transactions with owners  
Share-based payment  
-
-
-
-
25,613
-
-
-
-
-
-
-
-
-
-
-
-
-
-
45,000
45,000
21,459
Warrant program exercised  
1,464
(5,618)
Capital increase through private placement  
Cost related to issue of new shares  
Purchase of treasury shares  
70,468
-
1,571,445
(42,621)
(8,548)
-
1,641,913
(42,621)
(8,988)
-
-
-
-
-
-
-
(440)
366
(74)
Transfer regarding restricted stock units  
Total transactions with owners  
6,054
(6,420)
32,962
71,932
1,551,943
1,656,763
Equity as of September 30, 2023  
779,286
(1,537)
8,426,317
(18,000)
(18,349)
168,146
9,335,863
Reserves for  
fair value of  
financial  
Reserves for  
currency  
adjustment  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
704,684
instruments  
Equity  
Equity as of January 1, 2022  
(1,112)
6,588,908
(30,559)
(1,351)
114,097
7,374,667
Comprehensive income for the period  
Net profit  
-
-
-
(497,005)
-
-
-
(497,005)
19,915
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
19,915
-
-
Change in fair value of financial  
instruments entered into to hedge future  
cash flows  
-
-
-
-
(25)
-
(25)
Total comprehensive income for the  
period  
-
-
(497,005)
19,915
(25)
-
(477,115)
Transactions with owners  
Share-based payment  
-
-
-
39,049
5,971
-
-
-
-
-
-
-
-
-
-
-
-
-
-
37,580
(9,221)
(5,971)
-
37,580
32,087
-
Warrant program exercised  
Warrant program expired  
2,259
-
-
-
Cost related to issue of new shares  
Purchase of treasury shares  
Transfer regarding restricted stock units  
Total transactions with owners  
-
-
(61)
(61)
-
-
(716)
365
(351)
(8,612)
3,729
-
(9,328)
-
(4,094)
18,294
2,259
40,076
60,278
Equity as of September 30, 2022  
706,943
(1,463)
6,131,979
(10,644)
(1,376)
132,391
6,957,830
 
Bavarian Nordic | Interim Report Q3 2023  
Page 16  
NOTES  
1. Significant accounting policies  
2. Significant accounting estimates, assumptions and  
uncertainties  
13. Other liabilities  
14. Intangible assets  
15. Right-of-use assets and lease liabilities  
3. Revenue  
4. Production costs  
16. Transferred financial assets that are not derecognized  
17. Financial instruments  
5. Research and development costs  
6. Financial income  
18. Warrants  
19. Acquisition of businesses  
7. Financial expenses  
8. Inventories  
9. Trade receivables  
20. Impact from write-down of ABNCoV2  
21. Significant changes in contingent liabilities and other  
contractual obligations  
10. Other receivables  
11. Debt to credit institutions  
12. Prepayment from customers  
22. Significant events after the balance sheet date  
23. Approval of the unaudited condensed consolidated  
interim financial statements  
1. Significant accounting policies  
The interim financial statements are prepared in accordance with IAS 34, Interim Financial Reporting, as adopted by EU and the additional  
Danish requirements for submission of interim reports for companies listed on Nasdaq Copenhagen. The interim report has not been audited  
or reviewed by the Company’s auditors.  
The interim financial statements are presented in Danish Kroner (DKK), which is considered the primary currency of the Group’s activities  
and the functional currency of the parent company.  
The accounting policies used in the interim financial statements are consistent with those used in the consolidated financial statements for  
2022 and in accordance with the recognition and measurement policies in the International Financial Reporting Standards (IFRS) as adopted  
by EU.  
As of September 30, 2023, the Company has implemented all new or amended accounting standards and interpretations as adopted by the  
EU and applicable for the 2023 financial year. None of the new or amended standards or interpretations are assessed to have significant  
impact on the consolidated financial statements.  
2. Significant accounting estimates, assumptions and uncertainties  
In the preparation of the interim financial statements according to IAS 34, Interim Financial Reporting, as adopted by the EU, Management is  
required to make certain estimates as many financial statement items cannot be reliably measured but must be estimated. Such estimates  
comprise judgments made on the basis of the most recent information available at the reporting date. It may be necessary to change  
previous estimates as a result of changes to the assumptions on which the estimates were based or due to supplementary information,  
additional experience or subsequent events.  
Similarly, the value of assets and liabilities often depends on future events that are somewhat uncertain. In that connection, it is necessary  
to set out e.g. a course of events that reflects Management’s assessment of the most probable course of events.  
Further to the significant accounting estimates, assumptions and uncertainties, which are stated in the Annual Report 2022, the Management  
has not changed significant estimates and judgments regarding recognition and measurement, except for the write-down of the ABNCoV2  
development program.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 17  
1/7 - 30/9  
2023  
1/7 - 30/9  
2022  
1/1 - 30/9  
2023  
1/1 - 30/9  
2022  
1/1-31/12  
2022  
DKK thousand  
3. Revenue  
JYNNEOS/IMVANEX/IMVAMUNE  
Rabipur/RabAvert  
Encepur  
707,533  
431,876  
89,281  
54,110  
11,968  
51,822  
1,346,590  
-
577,719  
337,931  
61,957  
-
2,889,718  
987,018  
387,838  
81,606  
18,992  
132,939  
4,498,111  
-
694,503  
688,863  
274,976  
-
1,730,472  
879,341  
298,736  
-
Vivotif  
Vaxchora  
-
-
-
Other product sale  
Sale of goods  
11,366  
988,973  
-
94,101  
1,752,443  
83,048  
24,829  
107,877  
108,496  
3,017,045  
83,048  
50,700  
133,748  
Milestone payments  
Contract work  
Sale of services  
29,810  
29,810  
14,592  
14,592  
116,969  
116,969  
Revenue  
1,376,400  
1,003,565  
4,615,080  
1,860,320  
3,150,793  
Total revenue includes:  
Fair value adjustment concerning financial instruments  
entered into to hedge revenue  
7,212  
-
7,212  
-
-
4. Production costs  
Cost of goods sold  
380,439  
20,322  
78,989  
34,618  
206,848  
9,229  
1,150,516  
84,809  
554,073  
13,974  
644,683  
19,889  
Contract costs  
Amortization product rights  
Other production costs  
68,234  
99,441  
219,041  
172,128  
204,701  
334,500  
512,024  
272,935  
Production costs  
514,368  
383,752  
1,626,494  
1,107,248  
1,449,531  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
442,814  
369,351  
1,308,948  
663,757  
1,202,981  
Contract costs recognized as production costs  
Impairment loss of ABNCoV2 development program  
(20,322)  
557,683  
(9,229)  
-
(84,809)  
557,683  
(13,974)  
-
(19,889)  
-
Research and development costs  
980,175  
360,122  
1,781,822  
649,783  
1,183,092  
Impairment loss of ABNCoV2 development program  
Acquired rights and development in progress  
Intangible assets in progress  
1,403,264  
26,224  
-
-
-
-
-
1,403,264  
26,224  
-
-
-
-
-
-
-
-
-
-
Prepayments  
456,551  
456,551  
Prepayment and loan from Government  
Deferred consideration  
(806,420)  
(521,936)  
(806,420)  
(521,936)  
Impairment loss of ABNCoV2 development program  
For further information refer to note 20.  
6. Financial income  
557,683  
-
557,683  
-
-
Financial income from bank and deposit contracts  
Interest income from financial assets measured at  
amortized cost  
10,354  
10,354  
-
-
25,571  
25,571  
27  
27  
26  
26  
Financial income from securities  
3,320  
6,409  
-
11,628  
19,900  
15,312  
-
19,543  
-
Fair value adjustments on securities  
(1,382)  
Adjustment of deferred consideration due to change in  
estimated timing of payments  
(306)  
26,222  
6,509  
52,541  
54,390  
Net gains on derivative financial instruments at fair value  
through the income statement  
-
(8,921)  
15,087  
18,766  
-
-
Net foreign exchange gains  
26,101  
(14,677)  
23,150  
4,578  
Financial income  
38,087  
9,033  
97,461  
91,030  
78,537  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 18  
1/7 - 30/9  
2023  
1/7 - 30/9  
2022  
1/1 - 30/9  
2023  
1/1 - 30/9  
2022  
1/1-31/12  
2022  
DKK thousand  
7. Financial expenses  
Interest expenses on debt  
Interest expenses on financial liabilities measured at  
amortized cost  
2,035  
2,035  
-
7,143  
7,143  
9,067  
9,067  
-
15,614  
15,614  
16,640  
16,640  
Fair value adjustments on securities  
Unwinding of the discounting effect related to deferred  
consideration  
81,921  
209,190  
190,301  
27,843  
16,659  
17,676  
(1,001)  
73,187  
20,484  
59,647  
31  
103,049  
11,597  
Currency adjustment deferred consideration  
Net loss on derivative financial instruments at fair value  
through the income statement  
-
11,916  
-
11,916  
17,776  
Financial expenses  
46,537  
117,655  
102,738  
296,398  
339,363  
DKK thousand  
30/9 2023  
30/9 2022  
31/12 2022  
8. Inventories  
Raw materials and supply materials  
Work in progress  
561,178  
895,195  
163,955  
300,112  
206,211  
641,183  
Manufactured goods and commodities  
Write-down on inventory  
468,506  
252,475  
234,097  
(184,931)  
(125,328)  
(162,419)  
Inventories  
1,739,948  
591,214  
919,072  
Write-down on inventory 1 January  
Write-down during the period  
Use of write-down  
(162,419)  
(42,612)  
20,100  
-
(172,941)  
(6,579)  
45,055  
9,137  
(172,941)  
(78,101)  
46,031  
Reversal of write-down  
42,592  
Write-down end of period  
(184,931)  
(125,328)  
(162,419)  
9. Trade receivables  
Trade receivables from JYNNEOS/IMVANEX/IMVAMUNE  
Trade receivables from Encepur and Rabipur/RabAvert  
Trade receivables from Vivotif and Vaxchora  
Trade receivables from other product sale  
Trade receivables from contract work  
593,067  
540,849  
18,885  
169  
226,590  
329,897  
391,292  
167,332  
-
-
-
-
9,352  
36,400  
25,916  
Trade receivables  
1,162,322  
654,282  
523,145  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
14,615  
1,737  
3,806  
20  
16,873  
1,854  
7,450  
-
-
31,894  
11,369  
-
Other receivables  
Other receivables  
20,178  
26,177  
43,263  
11. Debt to credit institutions  
Mortgage  
17,515  
19,457  
372,195  
500,000  
18,930  
-
European Investment Bank (loan in DKK)  
Security lending (repo transactions)  
-
-
1,103,661  
Debt to credit institutions  
17,515  
891,652  
1,122,591  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 19  
DKK thousand  
30/9 2023  
30/9 2022  
31/12 2022  
12. Prepayment from customers  
Prepayments from customers as of January 1  
Prepayments received during the period  
Recognized as revenue during the period  
-
-
-
16,904  
2,423  
-
16,904  
-
(16,904)  
Prepayments from customers end of period  
-
19,327  
-
13. Other liabilities  
Financial instruments at fair value  
Liability relating to phantom shares  
Payable salaries, holiday accrual etc.  
Gross to net deduction accrual  
Other accrued costs  
20,086  
(424)  
11,684  
17,729  
73,793  
123,237  
19,149  
-
8,302  
11,102  
107,952  
97,679  
22,319  
10,215  
175,989  
189,133  
10,395  
-
Payable VAT and duties  
Other liabilities  
395,179  
245,592  
257,569  
14. Intangible assets  
Acquired  
rights and  
development  
in progress  
Other  
intangible  
assets in  
progress  
DKK thousand  
Product rights  
Software  
Total  
Cost as of January 1, 2023  
Additions  
5,458,700  
1,013,484  
106,094  
3,159  
2,023  
9,775  
160  
274,490  
115,547  
(2,023)  
1,212  
6,852,768  
508,452  
-
-
389,746  
Transfer  
-
860,379  
-
-
875,981  
-
Additions from acquisition of businesses  
Exchange rate adjustments  
1,747,347  
193  
33  
Cost as of September 30, 2023  
6,319,079  
2,279,211  
121,211  
389,259  
9,108,760  
Amortization and impairment losses as of January 1, 2023  
Amortization  
818,805  
-
91,326  
9,089  
5,568  
-
-
910,131  
228,131  
5,568  
219,042  
-
-
Additions from acquisition of businesses  
Impairment losses  
-
-
-
-
1,403,264  
-
-
26,224  
-
1,429,488  
94  
Exchange rate adjustments  
94  
Amortization and impairment losses as of September 30,  
2023  
1,037,847  
5,281,232  
1,403,264  
875,947  
106,077  
15,134  
26,224  
2,573,412  
6,535,348  
Carrying amount as of September 30, 2023  
363,035  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 20  
15. Right-of-use assets and lease liabilities  
Right-of-use assets  
DKK thousand  
Rent facility  
Car leasing  
Equipment  
Total  
Right-of-use assets as of January 1, 2023  
Additions  
58,467  
431  
8,392  
574  
67,433  
7,907  
7,476  
-
Additions from acquisition of businesses  
Modifications  
41,943  
(285)  
-
-
41,943  
(285)  
-
-
Disposals  
(7,415)  
(21,394)  
701  
-
(4,170)  
-
-
(7,415)  
(25,868)  
701  
Depreciations  
(304)  
Reversal depreciations  
Exchange rate adjustments  
-
-
1,273  
22  
1,295  
Right-of-use assets as of September 30, 2023  
73,721  
11,720  
270  
85,711  
Lease liabilities  
DKK thousand  
30/9 2023  
Non-current  
Current  
50,952  
37,625  
Lease liabilities  
88,577  
Amounts included in the income statement  
DKK thousand  
1/1 - 30/9 2023  
2,019  
Interest expense leases  
Depreciation recognized on right-of-use assets  
Cost recognized for short term leases (less than 12 months)  
25,868  
17,799  
In the first nine months of 2023 the total cash outflow relating to lease was DKKt 26,089 split between interests of DKKt 2,019 and  
repayment of DKKt 24,070.  
16. Transferred financial assets that are not derecognized  
The Company has entered into transactions that transferred ownership of securities to a counterparty, while the Company retains the risks  
associated with the holding of the securities (repo transactions). As the Company retains all risks, the securities remain in the balance sheet,  
and the transactions are accounted for as loans received against collateral (securities lending). The transactions involve selling the securities  
to be repurchased at a fixed price at a later date. Counterparties are entitled to sell the securities or deposit them as collateral for loans.  
DKK thousand  
30/9 2023  
30/9 2022  
31/12 2022  
Carrying amount of transferred securities  
Carrying amount of associated liabilities (repo transactions)  
Net position  
-
-
-
499,355  
(500,000)  
(645)  
1,084,916  
(1,103,661)  
(18,745)  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 21  
17. Financial instruments  
Method and assumption to determine fair value  
The Group has financial instruments measured at fair value at level 1 and level 2.  
Securities (level 1)  
The portfolio of publicly traded government bonds and publicly traded mortgage bonds is valued at listed prices and price quotas.  
Derivative financial instruments (level 2)  
Currency forward contracts, currency option contracts and currency swap contracts are valued according to generally accepted valuation  
methods based on relevant observable swap curves and exchange rates.  
Fair value hierarchy for financial instruments measured at fair value  
As of September 30, 2023  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
474,064  
-
474,064  
Financial assets measured at fair value through the income statement  
474,064  
-
474,064  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
(20,086)  
1,737  
(20,086)  
1,737  
Financial assets/liabilities used as hedging instruments  
-
(18,349)  
(18,349)  
Liability relating to phantom shares  
-
424  
424  
Financial liabilities measured at fair value through the income statement  
-
424  
424  
As of December 31, 2022  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
1,184,843  
1,084,916  
-
-
1,184,843  
1,084,916  
Transferred securities that are not derecognized  
Financial assets measured at fair value through the income statement  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
2,269,759  
-
30,025  
1,869  
2,269,759  
30,025  
-
-
1,869  
Financial assets/liabilities used as hedging instruments  
-
31,894  
31,894  
Derivative financial instruments at fair value (repo transactions)  
Liability relating to phantom shares  
-
-
(8,302)  
(8,302)  
(11,102)  
(11,102)  
Financial liabilities measured at fair value through the income statement  
-
(19,404)  
(19,404)  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 22  
18. Warrants  
Outstanding warrants as of September 30, 2023  
Outstanding as of  
Warrants  
exercised  
Trans-  
ferred  
Outstanding as of  
September 30  
January 1  
Annulled Terminated  
Corporate Management  
Other Executive Management  
Other employees  
725,932  
-
(23,000)  
(80,541)  
(42,848)  
-
-
-
-
-
-
-
725,932  
406,550  
429,550  
-
(39,630)  
-
1,982,127  
514,398  
(1,175)  
1,175  
1,860,781  
472,725  
Resigned employees  
Total  
3,652,007  
231  
(146,389)  
147  
(39,630)  
254  
-
-
-
-
3,465,988  
235  
Weighted average exercise price  
Weighted average share price at  
exercise  
191  
Numbers of warrants which can be exercised as of  
September 30, 2023  
721,255  
145  
at a weighted average exercise price  
of DKK  
The total recognized cost of the warrant programs was DKK 35.8 million in the first nine months of 2023 (DKK 29.7 million).  
Specification of parameters for Black-Scholes  
model  
Nov  
2018  
Nov  
2019  
Jan  
2020  
Nov  
2020  
Nov  
2021  
Apr  
2022  
Dec  
DKK  
20223)  
Average share price  
159.00  
179.60  
154.05  
185.40  
171.20  
197.00  
179.84  
206.82  
307.20  
353.06  
171.35  
190.11  
224.70  
270.91  
Average exercise price at grant  
Average exercise price at grant -  
Executive Management  
224.70  
Average exercise price determined at  
date of rights issue March 30, 2020 (DKK)  
142.00  
53.3%  
3.0  
146.60  
52.2%  
3.0  
155.80  
53.0%  
3.0  
-
39.8%  
3.0  
-
41.8%  
3.0  
-
42.3%  
3.0  
Applied volatility rate2)  
Expected life (years)  
Risk-free interest rate p.a.  
Fair value at grant1)  
46.6%  
3.0  
-0.43%  
52  
-0.69%  
45  
-0.65%  
53  
-0.66%  
41  
-0.53%  
76  
0.39%  
47  
2.04%  
64  
Fair value at grant – Executive  
Management1)  
78  
1) Fair value of each warrant applying the Black-Scholes model  
2) The applied volatility is based on the historical volatility of the Bavarian Nordic share, except for November 2020, November 2021 and  
April 2022 programs where the volatility is based on the volatility for a peer group.  
3) The December 2022 program has two set of exercise conditions. Executive Management can subscribe future shares at a exercise price of  
DKK 224.70 per share equivalent to the market price of Bavarian Nordic's shares at the time of grant. Vesting of the warrants is subject to  
prior fulfilment of KPI's as determined by the Board of Directors. Other employees can subscribe future shares at a exercise price of DKK  
270.91 per share, determined as the average market price (closing price) of the Company's shares on Nasdaq Copenhagen over a period of 15  
business days prior to grant plus 15%.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 23  
19. Acquisition of businesses  
On February 15, 2023, Bavarian Nordic A/S entered into an agreement with Emergent BioSolutions. to acquire two marketed travel vaccines,  
Vivotif® for the prevention of typhoid fever and Vaxchora® against cholera as well as a Phase 3 vaccine candidate for the prevention of  
chikungunya virus. The acquisition further includes a Swiss-based biologics manufacturing facility, US-based research and development  
facilities related to the development of the chikungunya vaccine, and EU/US-based commercial operations with a specialty salesforce. The  
acquisition includes four subsidiaries, the main being the manufacturing facility in Switzerland. The US-based activities are carved-out from  
Emergent BioSolutions and are integrated into Bavarian Nordic’s current U.S. entity.  
The transaction closed on May 15, 2023. The consideration included an upfront payment of USD 270 million and up to USD 110 million in  
future conditional milestone payments. Additionally, USD 4 million were added to the cash payment to Emergent BioSolutions which includes  
estimated adjustments for net working capital, debt, and other customary closing adjustments. The actual value of the estimated  
adjustments will be assessed post-closing and could lead to minor changes.  
Details of the acquisition  
The purchase price allocation for the acquisition from Emergent BioSolutions is considered provisional since the transaction was closed on  
May 15, 2023, leaving limited time to identify and determine fair value of assets acquired and liabilities assumed. Adjustments may be  
applied to the purchase price allocation for a period of up to 12 months from the acquisition date. The transaction was not subject to  
recognition of goodwill.  
Transaction costs of DKK 64 million are included in administration costs in the income statement.  
Bavarian Nordic is conditioned to pay Emergent BioSolutions upon the achievement of milestones related to the successful development of  
the chikungunya vaccine (USD 80 million) and sales performance of the marketed vaccines (USD 30 million). Based on current regulatory  
plans and expectations for future submission and approval of applications related to the chikungunya-vaccine all development milestones are  
assumed probable. The net present value of the probable milestone payments, DKK 499 million, has been recognized as part of the "Acquired  
rights and development in progress" (further addition to the asset) and a corresponding liability has been recognized as deferred  
consideration. The sales milestone of USD 30 million related to future sale of Vivotif® and Vaxchora® is currently not considered probable.  
The acquisition has been included in the Consolidated Financial Statements of Bavarian Nordic as of the date of acquisition May 15, 2023.  
Bavarian Nordic has made the following provisional calculation of the fair value of the acquired net assets at the time of the acquisition:  
DKK thousand  
Total acquisition  
860,379  
875,981  
5,419  
Product rights  
Development asset  
Other intangible assets  
Property, plant and equipment  
Right-of-use assets  
Inventories  
681,453  
41,943  
130,804  
20,503  
Receivables  
Prepayments  
39,899  
Cash  
66,531  
Deferred tax assets (liabilities), net  
Retirement benefit obligations  
Trade payables  
(25,814)  
(55,988)  
(136,686)  
(41,943)  
(61,189)  
2,401,292  
(499,312)  
1,901,980  
(66,531)  
1,835,449  
280  
Leasing liabilities  
Other payables  
Total acquisition price  
Contingent consideration  
Consideration transferred  
Cash acquired  
Cash used for acquisition of business  
Number of employees  
The receivables acquired include trade receivables of a fair value of DKK 21 million corresponding to the gross amount receivable according to  
contract.  
Accounting policies  
The purchase price for the acquisition comprises of identifiable assets and liabilities and contingent liabilities assumed measured at fair  
value at the date of acquisition by applying relevant valuation methods. Acquisition-related costs are expensed as incurred.  
Cost of acquired product rights are measured at cash consideration and present value of any probable deferred milestone payments for those  
rights. A corresponding deferred consideration is recognized at initial recognition. Subsequently, the deferred consideration is measured at  
amortized cost.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 24  
20. Impact from write-down of ABNCoV2  
Following the Phase 3 results announced in August, where ABNCoV2 demonstrated a reduced level of neutralizing antibodies against a  
circulating variant, the asset no longer represents a commercial opportunity for Bavarian Nordic and therefore Management has decided to  
fully write-down all assets and liabilities related to the development program.  
Income statement  
including write-down  
ABNCoV2  
write-down  
Income statement  
excluding write-down  
DKK thousand  
Revenue  
4,615,080  
1,626,494  
2,988,586  
234,613  
-
4,615,080  
1,626,494  
2,988,586  
234,613  
Production costs  
-
Gross Profit  
-
- Sales and distribution costs  
- Research and development costs  
- Administrative costs  
Total operating costs  
-
557,683  
-
1,781,822  
382,247  
1,224,139  
382,247  
2,398,682  
557,683  
1,840,999  
Income before interest and tax (EBIT)  
589,904  
1,551,519  
573,799  
(557,683)  
-
1,147,587  
1,551,519  
1,131,482  
EBITDA  
Net Profit  
(557,683)  
Financial position  
ABNCoV2  
Financial position  
DKK thousand  
including write-down  
write-down  
excluding write-down  
Intangible assets  
6,535,348  
2,295,728  
85,711  
1,429,488  
7,964,836  
2,295,728  
85,711  
Property, plant and equipment  
Right-of-use assets  
Financial assets  
-
-
235,711  
-
19,503  
255,214  
1,747  
Deferred tax assets  
1,747  
Total non-current assets  
8,938,037  
1,665,199  
10,603,236  
Inventories  
1,739,948  
1,215,007  
1,506,246  
-
220,840  
-
1,739,948  
1,435,847  
1,506,246  
Receivables  
Securities, cash and cash equivalents  
Total current assets  
Total Assets  
4,461,201  
220,840  
4,682,041  
13,399,238  
1,886,039  
15,285,277  
Equity  
9,335,863  
2,676,631  
150,713  
557,683  
521,936  
806,420  
-
9,893,546  
3,198,567  
957,133  
Deferred consideration  
Other non-current liabilities  
Other current liabilities  
1,236,031  
1,236,031  
Total equity and liabilities  
13,399,238  
1,886,039  
15,285,277  
The net write-down of ABNCoV2 development program amounted to DKK 558 million and consist of the following components:  
•
Intangible assets DKK 1,429 million: Includes the upfront payment to AdaptVac of DKK 33 million, the net present value of probable  
future sales/development milestones DKK 596 million, capitalized development costs for running Phase 2 study and Phase 3 study  
DKK 774 million and DKK 26 million in capitalized scale-up activities in Kvistgaard.  
•
•
•
Financial assets DKK 236 million: Relates to incurred cost for scale-up activities at the CMO for preparation for commercial launch.  
Receivables DKK 221 million: Commercial batches produced at CMO as part of the process qualification process.  
Deferred consideration DKK 522 million: As part of the ABNCoV2 write-down the previous recognized deferred consideration of DKK  
596 million has been reduced to DKK 74 million, reflecting the most likely milestone scenario.  
•
Other non-current liabilities DKK 806 million: The obtained funding from Danish Ministry of Health has been reclassified from an  
obligation to a grant received. The amount includes DKK 6 million in amortized cost.  
21. Significant changes in contingent liabilities and other contractual obligations  
No significant changes in contingent liabilities and other contractual obligations have occurred since December 31, 2022.  
22. Significant events after the balance sheet date  
On October 25, 2023, Bavarian Nordic announced that its mpox vaccine received a recommendation from the U.S. Centers for Disease Control  
and Prevention’s (CDC) Advisory Committee on Immunization Practices (ACIP) for routine use in adults at risk of mpox infection.  
23. Approval of the unaudited condensed consolidated interim financial statements  
The unaudited condensed consolidated interim financial statements were approved by the Board of Directors and Corporate Management and  
authorized for issue on November 16, 2023.  
 
Bavarian Nordic | Interim Report Q3 2023  
Page 25  
STATEMENT FROM THE BOARD OF DIRECTORS AND CORPORATE MANAGEMENT
The Board of Directors and Corporate Management have, today reviewed and approved the Bavarian Nordic A/S interim report for the period
January 1 to September 30, 2023.
The interim report has been prepared in accordance with IAS 34 “Interim Financial Reporting” as adopted by the EU and additional Danish
disclosure requirements for interim reports of listed companies, including those of Nasdaq Copenhagen.
In our opinion, the interim report gives a true and fair view of the group’s assets and liabilities and financial position as of September 30,
2023, and the results of the group’s activities and cash flows for the period January 1 to September 30, 2023.
In our opinion, the management’s review provides a true and fair description of the development in the group’s activities and financial
affairs, the results for the period and the group’s financial position as a whole as well as a description of the most important risks and
uncertainty factors faced by the group.
Hellerup, November 16, 2023
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Luc Debruyne
Chairman of the Board
Anders Gersel Pedersen
Deputy Chairman
Peter H. Kürstein-Jensen
Johan van Hoof
Frank A.G.M. Verwiel
Anne Louise Eberhard
Heidi Hunter
Thomas Alex Bennekov
Anja Gjøl
Karen Merete Jensen
Linette Munksgaard Andersen
Employee-elected
Employee-elected
Employee-elected
Employee-elected