| PARENT 2024 | PARENT 2025 | REVENUE RECOGNIZED | GROUP 2025 | GROUP 2024 |
|---|---|---|---|---|
| Revenue from | ||||
| 5,404 | contract | 23,037 | 1,539 | |
| 1,909 | 805 | Other revenue | 1,190 | |
| 1,909 | 6,209 | Sales revenue | 23,037 | 2,729 |
| PARENT 2024 | PARENT 2025 | GRANTS RECOGNIZED IN STATEMENT OF PROFIT AND LOSS | GROUP 2025 | GROUP 2024 |
| 4,750 | Skattefunn | 4,750 | 4,750 | |
| 27 | Industrial Ph.D grant from The Research Council of Norway | 282 | 624 | |
| 4,777 | 0 | Total grants, other operating income | 5,032 | 5,374 |
| PARENT 2024 | PARENT 2025 | GRANTS RECEIVABLES | GROUP 2025 | GROUP 2024 |
|---|---|---|---|---|
| 4,750 | Skattefunn | 4,750 | 4,750 | |
| 254 | 161 | Industrial Ph.D grant from The Research Council of Norway | 319 | 626 |
| 5,004 | 161 | Total grants receivables | 5,069 | 5,376 |
| PARENT 2024 | PARENT 2025 | SALARY AND BENEFIT EXPENSES | GROUP 2025 | GROUP 2024 |
| 8,384 | 9,830 | Salaries and holiday pay | 46,946 | 45,718 |
| 154 | 1,145 | Social security tax | 7,803 | 8,064 |
| 1,400 | Bonuses | 5,333 | ||
| 861 | 773 | Pension expenses | 3,503 | 3,699 |
| 5,709 | (3,476) | Share-based payment expenses | 3,873 | 2,191 |
| (42) | Social security cost on share-based payments | |||
| 1,060 | 155 | Other personnel costs | 2,262 | |
| 17,527 | 8,427 | Total salaries and personnel expense | 69,721 | 59,076 |
| 5 | 4 | Number of FTEs employed during the financial year | 38 | 40 |
| 5 | 2.5 | Number of FTEs at end of year | 44 | 34 |
| Share base | ||||
| 2025 | benefit | |||
| Short-term | Post employment | |||
| NOK 1,000 | benefit | (period costs) | Total | |
| Øystein Soug (CEO) | 3,807 | 130 | 649 | 4,587 |
| Tore Kvam (CFO) | 2,532 | 129 | 248 | 2,909 |
| Kari Myren (CMO) | 2,580 | 130 | 258 | 2,968 |
| Gro Elisabeth Hjellum (COO) | 2,411 | 131 | 275 | 2,817 |
| Kristine Lofthus (CPO) | 1,722 | 128 | 252 | 2,102 |
| Stian Brekke (Head of Regulatory) | 1,574 | 115 | 260 | 1,949 |
| Anne-Kirsti Aksnes (CCO) | 2,057 | 109 | 237 | 2,403 |
| Anne Cecilie Alvik (Head of QA) | 2,150 | 91 | 240 | 2,480 |
| Total management | 18,833 | 962 | 2,420 | 22,215 |
| Gillies O'Bryan-Tear (chair) | 600 | 67 | 667 | |
| Anne Cecilie Alvik | 370 | 370 | ||
| Hilde Steineger | 370 | 32 | 402 | |
| Kari Grønås | 370 | 32 | 402 | |
| Orlando Oliveira | 370 | 32 | 402 | |
| Olav Hellebø (from Nov 2025) | 370 | 370 | ||
| Johan Häggblad (from Nov 2025) | 370 | 23 | 393 | |
| Total board and other | 2,820 | 0 | 186 | 3006 |
| Share base | ||||
| 2024 | benefit | |||
| Short-term | ||||
| NOK 1,000 | benefit | Post employment | (period costs) | Total |
| Øystein Soug (CEO from Sept 2024) | 918 | 35 | 122 | 1,075 |
| Tore Kvam (CFO) | 1,737 | 119 | 47 | 1,903 |
| Kari Myren (CMO) | 2,053 | 120 | 103 | 2,276 |
| Gro Elisabeth Hjellum (COO) | 1,905 | 122 | 91 | 2,118 |
| Kristine Lofthus (CPO) | 1,445 | 118 | 51 | 1,614 |
| Stian Brekke (Head of Regulatory) | 1,335 | 111 | 63 | 1,509 |
| Anne-Kirsti Aksnes (CCO) | 1,868 | 109 | 44 | 2,021 |
| Anne Cecilie Alvik (Head of QA) | 1,267 | 121 | 23 | 1,411 |
| Total management | 12,528 | 855 | 543 | 13,926 |
| Gillies O'Bryan-Tear | 26 | 26 | ||
| Hilde Steineger | 11 | 11 | ||
| Kari Grønås | 11 | 11 | ||
| Orlando Oliveira | 11 | 11 | ||
| Roy H. Larsen (chair) | 367 | 367 | ||
| Øyvind Sverre Bruland | 298 | 298 | ||
| Petter Jan Fjellstad | 298 | 298 | ||
| Thora J. Jonasdottir | 298 | 298 | ||
| Mona Elisabeth Rootwelt-Revheim | 298 | 298 | ||
| Total board and other | 1,559 | 0 | 59 | 1618 |
| NO. OF OPTIONS | 2025 | 2024 | ||
|---|---|---|---|---|
| # OF OPTIONS* | WEIGHTED AVERAGE STRIKE PRICE* | # OF OPTIONS* | WEIGHTED AVERAGE STRIKE PRICE* | |
| Outstanding options 1.1 | 1 229 808 | 17,73 | 941 260 | 48,97 |
| Options granted | 30 044 000 | 0,84 | 841 110 | 4,96 |
| Options forfeited | (257 109) | 12,51 | (512 562) | 50,77 |
| Options exercised | 0 | 0 | ||
| Option adjusted | 1 044 669 | 5,54 | 0 | |
| Options expired | (30 298) | 38,65 | (40 000) | 52,00 |
| Outstanding options 31.12 | 32 031 070 | 1,55 | 1 229 808 | 18,02 |
| Of which exercisable | 693 122 | 25,51 | 318 682 | 49,96 |
| EXPIRY DATE | AVERAGE STRIKE PRICE* | NUMBER OF SHARE OPTIONS* |
|---|---|---|
| 2026 | 38.70 | 92,047 |
| 2027 | 42.30 | 42,066 |
| 2028 | 50.47 | 127,592 |
| 2029 | 52.00 | 54,956 |
| 2030 | 52.00 | 29,338 |
| 2031 | 1.69 | 1,015,291 |
| 2032 | 0.78 | 30,669,780 |
| 32,031,070 |
| Outstanding options | |||
| at 31.12.2025 | |||
| Exercise price (NOK)* | Number of outstanding options* | Weighted Average remaining | Number of options exercisable* |
| contractual life | |||
| 0.50 | 25,770,000 | 6.98 | |
| 2,16 - 3,04 | 5,537,203 | 6.08 | 212,473 |
| 11.06 | 374,143 | 5.26 | 155,896 |
| 38.65 - 46,38 | 162,008 | 0.88 | 162,008 |
| 52,00 - 55,39 | 187,716 | 3.23 | 162,745 |
| 32,031,070 | 693,122 |
| Number of options held by Management team | Position | 2025* | 2024* |
| Øystein Soug | Chief Executive Officer | 6,106,476 | 530,000 |
| Tore Kvam | Chief Financial Officer | 373,131 | 59,000 |
| Gro Elisabeth Hjellum | Chief Operating Officer | 2,334,820 | 18,400 |
| Anne-Kirsti Aksnes | Chief Clinical Officer | 2,336,763 | 20,000 |
| Kari Myren | Chief Medical Officer | 2,358,414 | 38,000 |
| Kristine Lofthus | Chief Production Officer | 1,829,542 | 14,000 |
| Stian Brekke | Head of Regulatory Affairs | 1,828,814 | 13,400 |
| Anne Cecilie Alvik | Head of Quality Assurance | 1,828,446 | 13,100 |
| Total allocated share options to Management Team | 18,996,406 | 705,900 |
| Number of options held by the Board of Directors | Position | 2025* | 2024* |
|---|---|---|---|
| Gillies O'Bryan-Tear | Chair | 353,726 | 136,111 |
| Kari Grønås | Board member | 165,166 | 58,333 |
| Hilde Steineger | Board member | 165,166 | 58,333 |
| Orlando Oliveira | Board member | 165,166 | 58,333 |
| Johan Häggblad | Board member | 95,021 | 40,000 |
| Total allocated share options to the Board | 944,245 | 351,110 |
| No. RSUs | Vested | Expires | |
| Ludvik Sandnes | 2,885 | AGM 2023 | AGM 2023 + 3 years |
| Total number of RSU's | 2,885 |
| GROUP | EQUIPMENT | LABORATORY EQUIPMENT | LAND, BUILDINGS AND OTHER PROPERTY | OFFICE MACHINERY | 2025 TOTAL |
|---|---|---|---|---|---|
| Accumulated cost 1 Jan. | 3 096 | 22 169 | 34 015 | 2 941 | 62 222 |
| Additions | 119 | 119 | |||
| Accumulated cost 31 Dec. | 3 096 | 22 169 | 34 015 | 3 061 | 62 341 |
| Depreciation 1 January | (2 441) | (19 277) | (17 251) | (2 650) | (41 619) |
| Depreciation | (469) | (2 245) | (5 602) | (219) | (8 535) |
| Depreciation 31 Dec. | (2 910) | (21 522) | (22 854) | (2 868) | (50 154) |
| Net book value 31 Dec. | 186 | 647 | 11 161 | 192 | 12 187 |
| Economic life | 5 years | 5 years | 10 years | 3 years | |
| Depreciation method | linear | linear | linear | linear |
| GROUP | EQUIPMENT | LABORATORY EQUIPMENT | LAND, BUILDINGS AND OTHER PROPERTY | OFFICE MACHINERY | 2024 TOTAL |
|---|---|---|---|---|---|
| Accumulated cost 1 Jan. | 3 059 | 22 140 | 33 115 | 2 871 | 61 185 |
| Additions | 37 | 29 | 900 | 70 | 1 037 |
| Accumulated cost 31 Dec. | 3 096 | 22 169 | 34 015 | 2 941 | 62 222 |
| Depreciation 1 January | (1 865) | (16 596) | (11 680) | (2 274) | (32 415) |
| Depreciation | (576) | (2 681) | (5 571) | (376) | (9 204) |
| Depreciation 31 Dec. | (2 441) | (19 277) | (17 251) | (2 650) | (41 619) |
| Net book value 31 Dec. | 655 | 2 892 | 16 764 | 292 | 20 603 |
| Economic life | 5 years | 5 years | 10 years | 3 years | |
| Depreciation method | linear | linear | linear | linear |
| LABORATORY | LAND, BUILDINGS | OFFICE | 2025 | ||
| PARENT | EQUIPMENT | EQUIPMENT | AND OTHER | MACHINERY | TOTAL |
| PROPERTY | |||||
| Accumulated cost 1 Jan. | 137 | 137 | |||
| Additions | |||||
| Disposals in the year | (137) | (137) | |||
| Accumulated cost 31 Dec. | 0 | 0 | 0 | 0 | 0 |
| Depreciation 1 January | (126) | (126) | |||
| Depreciation | (10) | (10) | |||
| Disposals in the year | 136 | 136 | |||
| Depreciation 31 Dec. | 0 | 0 | 0 | 0 | 0 |
| Net book value as 31 Dec. | 0 | 0 | 0 | 0 | 0 |
| Economic life | 5 years | 5 years | |||
| Depreciation method | Straight-line | Straight-line |
| LABORATORY | LAND, BUILDINGS | OFFICE | 2024 | ||
| PARENT | EQUIPMENT | EQUIPMENT | AND OTHER | MACHINERY | TOTAL |
| PROPERTY | |||||
| Accumulated cost 1 Jan. | 137 | 1,590 | 1,727 | ||
| Additions | 0 | ||||
| Disposals in the year | (1,590) | (1,590) | |||
| Accumulated cost 31 Dec. | 137 | 0 | 0 | 0 | 137 |
| Depreciation 1 January | (113) | (1,590) | (1,703) | ||
| Depreciation | (13) | (13) | |||
| Disposals in the year | 1,590 | 1,590 | |||
| Depreciation 31 Dec. | (126) | 0 | 0 | 0 | (126) |
| Net book value 31 Dec. | 11 | 0 | 0 | 0 | 11 |
| Economic life | 5 years | 5 years | |||
| Depreciation method | Straight-line | Straight-line | 71 |
| PARENT 2024 | PARENT 2025 | RIGHT-OF-USE ASSETS | GROUP 2025 | GROUP 2024 |
| 408 | 1,244 | Right-of-use asset as per 1 January | 6,108 | 12,040 |
| (443) | (284) | Depreciations costs during the year | (2,715) | (5,351) |
| 1,279 | (959) | Extension options exercised / additions/reductions | (2,319) | |
| Adjustment of right to use asset | 1,739 | |||
| 1,244 | Value of right-of-use assets | 3,394 | 6,108 | |
| 2.8 | 0 | Remaining lease term or economic life | 1.3 | 2.3 |
| Linear depreciation method |
| PARENT 2024 | PARENT 2025 | LEASE LIABILITY | GROUP 2025 | GROUP 2024 |
| 418 | 1,260 | Lease liability as per January 1st | 7,453 | 12,173 |
| 1,279 | (959) | Additions / changed liabilities | (2,319) | |
| Adjustment of lease liability | (1,381) | 1,606 | ||
| (438) | (301) | Cash payments for the principal portion of the lease liability | (2,523) | (4,007) |
| (35) | (8) | Cash payments for the interest portion of the lease liability | (408) | (687) |
| 35 | 8 | Interest expense on lease liabilities | 408 | 687 |
| Currency exchange differences | ||||
| 1,260 | 0 | Lease liability as per Dec. 31st | 3,549 | 7,453 |
| 442 | 0 | Current lease liabilities | 2,875 | 2,711 |
| 817 | 0 | Non-current lease liabilities | 675 | 4,742 |
| PARENT 2024 | PARENT 2025 | LEASE EXPENSES | GROUP 2025 | GROUP 2024 |
|---|---|---|---|---|
| 443 | 284 | Depreciation expenses of right-of-use asset | 2,715 | 5,351 |
| 35 | 8 | Interest expense on lease liabilities | 408 | 687 |
| 475 | Expense short-term leases | |||
| 35 | Expense low-value leases | 404 | 423 | |
| 998 | 293 | TOTAL RECOGNIZED IN PROFIT AND LOSS | 3,527 | 6,461 |
| PARENT 2024 | PARENT 2025 | UNDISCOUNTED LEASE LIABILITIES | GROUP 2025 | GROUP 2024 |
| 459 | Less than 1 year | 3,017 | 2,863 | |
| 926 | 1-2 years | 769 | 2,863 | |
| 2-3 years | 716 | |||
| 3-4 years | ||||
| 4-5 years | ||||
| More than 5 years | ||||
| 1,385 | Total undiscounted lease liabilities at Dec. 31st | 3,787 | 6,442 |
| PARENT 2024 | PARENT 2025 | OTHER OPERATING EXPENSES | GROUP 2025 | GROUP 2024 |
|---|---|---|---|---|
| 117,968 | 50,490 | R&D expenses | 62,819 | 52,003 |
| 117,968 | 50,490 | Clinical trials | 44,715 | 30,245 |
| Manufacturing | 17,940 | 12,033 | ||
| Other R&D expenses | 164 | 9,725 | ||
| Laboratory expenses and equipment | 2,483 | 4,581 | ||
| 4,592 | 1,026 | Patents | 1,381 | 733 |
| 2,015 | 1,616 | Rent, Office and IT | 4,328 | 3,213 |
| 1,851 | 2,941 | Audit, legal and consulting | 6,348 | 8,362 |
| 14,778 | 10,885 | Other operating expenses | 6,432 | 6,598 |
| Merger effect (cost of non-identified assets BerGenBio) | 21,637 | |||
| 141,203 | 66,960 | Total operating expenses | 105,429 | 75,489 |
| PARENT 2024 | PARENT 2025 | GROUP 2025 | GROUP 2024 | |
| 228 | 400 | Statutory audit | 600 | 291 |
| 264 | 496 | Other assurance services | 775 | 264 |
| Other non-assurance services | ||||
| 22 | 22 | Tax consultant services | 22 | 22 |
| 513 | 919 | Total | 1,397 | 577 |
| PARENT 2024 | PARENT 2025 | FINANCE INCOME | GROUP 2025 | GROUP 2024 |
|---|---|---|---|---|
| 102 | 89 | Interest income on tax repaid | 89 | 99 |
| 3,299 | 2,215 | Interest income on bank deposits | 3,397 | 1,244 |
| 13,135 | 2,526 | Other finance income | 617 | 206 |
| 16,536 | 4,830 | Total financial income | 4,103 | 1,548 |
| PARENT 2024 | PARENT 2025 | FINANCE EXPENSES | GROUP 2025 | GROUP 2024 |
|---|---|---|---|---|
| Other financial expenses | (23) | (80) | ||
| (57,185) | Value adjustment shares in subsidiaries | |||
| (3,962) | (3,330) | Foreign exchange losses | (820) | (652) |
| (3,962) | (60,514) | Total financial expenses | (843) | (732) |
| PARENT 2024 | PARENT 2025 | GROUP 2025 | GROUP 2024 | |
| (139,927) | (125,156) | Profit before tax | (155,070) | (140,201) |
| (30,784) | (27,532) | Income taxes calculated at 22% | (34,115) | (30,844) |
| 5 | Adjustment in respect of current income tax of previous | |||
| years | ||||
| Changes in unrecognised deferred tax asset | ||||
| 1,279 | 12,581 | Non-deductible expenses | 853 | |
| (1,323) | (823) | Non-taxable income | (19) | (1,440) |
| Change in temporary differences | ||||
| Effect of change in tax rate | ||||
| 30,828 | 15,770 | Change in deferred tax asset not recognized | 33,282 | 32,285 |
| 0 | 0 | Tax expense | 0 | 0 |
| PARENT 2024 | PARENT 2025 | GROUP 2025 | GROUP 2024 | |
| Deferred tax assets (22% of temporary differences) | ||||
| (473,201) | (488,537) | Tax losses carried forward | (666,015) | (148,335) |
| (11) | (6) | Property, plant and equipment | (1,444) | (1,238) |
| (4) | Other | (34) | (296) | |
| 473,215 | 488,543 | Deferred tax asset not recognized | 667,493 | 149,869 |
| 0 | 0 | Deferred tax assets - gross | 0 | 0 |
| EARNINGS PER SHARE | GROUP 2025 | GROUP 2024 |
| Profit (loss) for the year (amounts in 1 000 NOK) | (155,070) | (140,201) |
| Average number of outstanding shares during the year | 123,924,878 | 24,989,403 |
| EPS - basic and diluted per share | ( |
( |
| PARENT 2024 | PARENT 2025 | OTHER RECEIVABLES | GROUP 2025 | GROUP 2024 |
| 5,004 | 161 | Government grants receivables (ref. note 4) | 5,069 | 5,376 |
| 5,229 | 259 | Prepayments | 1,919 | 2,784 |
| 247 | 1,726 | VAT refund | 1,726 | 0 |
| 10,480 | 2,146 | TOTAL | 8,715 | 8,161 |
| PARENT 2024 | PARENT 2025 | GROUP 2025 | GROUP 2024 | |
| 437 | 708 | Restricted employee withheld tax | 4,147 | 2,323 |
| 0 | 0 | Restricted cash for lease contract | 2,065 | 2,027 |
| 61,498 | 27,125 | Money market funds | 27,125 | 0 |
| 72,298 | 136,734 | Cash at bank | 146,333 | 131,345 |
| 134,232 | 164,566 | Cash and cash equivalents | 179,670 | 135,695 |
| PARENT, as of 31 December | Number of shares* | Nominal value (NOK) | Book value (NOK) |
|---|---|---|---|
| Ordinary shares 2025 | 447,841,125 | 0.50 | 223,920,562.50 |
| Ordinary shares 2024 | 39,087,116 | 1.00 | 39,087,116.00 |
| Org number | 2025* | 2024* | |
|---|---|---|---|
| Ordinary shares 1 January | 992 219 688 | 39,087,116 | 2,688,689,214 |
| Shared issued in the merger | 992 219 688 | 117,554,012 | |
| Issue of new shares | 992 219 688 | 260,000,000 | 1,220,022,386 |
| Shares issued as settlement of transaction fees | 992 219 688 | 31,199,997 | |
| Reverse share split | 992 219 688 | (3,869,624,484) | |
| Ordinary shares 31 December | 447,841,125 | 39,087,116 |
| GROUP, as of 31 December | Number of shares | Nominal value (NOK) | Book value (NOK) |
|---|---|---|---|
| Ordinary shares 2025 | 447,841,125 | 0.50 | 223,920,562.50 |
| Ordinary shares 2024 | 92,243,343 | 0.10 | 9,224,334.30 |
| Org number | 2025 | 2024 | |
|---|---|---|---|
| Ordinary shares at 1 January | 92,243,343 | 19,444,495 | |
| Issue of new shares - repair issue | 995 764 458 | 5,500,000 | |
| Adjustment of shares due to triangular merger | 995 764 458 | (97,743,343) | |
| Shared issued as merger | 992 219 688 | 156,641,128 | |
| Issue of new shares | 992 219 688 | 260,000,000 | 72,798,848 |
| Shares issued as settlement of transaction fees | 992 219 688 | 31,199,997 | |
| Ordinary shares at 31 December | 447,841,125 | 92,243,343 |
| Shareholder | Number of shares* | Percentage share of | |
| total shares | |||
| SKANDINAVISKA ENSKILDA BANKEN AB | NOMINEE | 69,737,711 | 15.6 % |
| MP PENSJON PK | 33,571,555 | 7.5 % | |
| HADEAN CAPITAL I AS | 31,228,084 | 7.0 % | |
| SBAKKEJORD AS | 18,219,890 | 4.1 % | |
| CANICA AS | 16,460,907 | 3.7 % | |
| SKANDINAVISKA ENSKILDA BANKEN AB | NOMINEE | 13,751,243 | 3.1 % |
| GEVERAN TRADING COMPANY LTD | 10,997,008 | 2.5 % | |
| HADEAN GROWTH FUND I AS | 10,040,511 | 2.2 % | |
| NORDNET LIVSFORSIKRING AS | 9,081,622 | 2.0 % | |
| MYRLID AS | 9,066,847 | 2.0 % | |
| METEVA AS | 9,011,505 | 2.0 % | |
| STAVANGER FORVALTNING AS | 8,224,060 | 1.8 % | |
| HELENE SUNDT AS | 7,597,483 | 1.7 % | |
| KRISTIAN FALNES AS | 7,436,410 | 1.7 % | |
| MORGAN STANLEY & CO INTERNATIONAL | 7,380,089 | 1.6 % | |
| SCIENCONS AS | 6,048,000 | 1.4 % | |
| NORDA ASA | 4,660,624 | 1.0 % | |
| LUCELLUM AS | 4,000,000 | 0.9 % | |
| FALNES, OLAV KRISTIAN | 3,800,000 | 0.8 % | |
| MYNA AS | 3,559,750 | 0.8 % | |
| Top 20 shareholders | 283,873,299 | 63.4 % | |
| Total other shareholders | 163,967,826 | 36.6 % | |
| Total number of shares | 447,841,125 | 100.0 % |
| Shareholdings Board and CEO | Shares at 31 December 2025* | Shares at 31 December 2024* |
|---|---|---|
| Charles Gillies O´Bryan-Tear | 2,636,938 | 350,000 |
| Kari Grønås (through K og K AS) | 90,201 | 75,000 |
| Ingrid Akay (through Tekay Invest) | 1,067,054 | 247,104 |
| Olav Hellebø | 200,000 | |
| Anne Cecilie Alvik | 55,875 | 4,700 |
| Øystein Soug - CEO (through Abakus Invest AS) | 1,057,608 | 150,000 |
| Total | 5,107,676 | 826,804 |
| PARENT 2024 | PARENT 2025 | OTHER CURRENT LIABILITIES | GROUP 2025 | GROUP 2024 |
| 824 | 683 | Holiday pay payable | 4,974 | 4,436 |
| 14,306 | 1,629 | Other accrued expenses | 28,893 | 27,553 |
| 15,130 | 2,312 | TOTAL | 33,867 | 31,989 |
| PARENT 2024 | PARENT 2025 | Amounts in 1 000 NOK | GROUP 2025 | GROUP 2024 | ||||
| CARRYING | FAIR | CARRYING | FAIR | CARRYING | FAIR VALUE | CARRYING | FAIR | |
| AMOUNT | VALUE | AMOUNT | VALUE | AMOUNT | AMOUNT | VALUE | ||
| Financial assets: | ||||||||
| 10,480 | 10,480 | 2,146 | 2,146 | Other short-term receivables | 8,715 | 8,715 | 8,161 | 8,161 |
| Financial liabilities: | ||||||||
| (817) | (817) | Lease liability (non-current) | (675) | (675) | (4,742) | (4,742) | ||
| (442) | (442) | Lease liability (current) | (2,875) | (2,875) | (2,711) | (2,711) | ||
| (11,445) | (11,445) | (7,388) | (7,388) | Accounts payables | (15,069) | (15,069) | (14,744) | (14,744) |
| (12,704) | (12,704) | (7,388) | (7,388) | TOTAL LIABILITIES | (18,619) | (18,619) | (22,197) | (22,197) |
| Name of entity | Oncoinvent Solutions AS | BerGenBio Ltd | BerGenBio ApS |
|---|---|---|---|
| Place of business | Oslo, |
Oxford, U.K. | Copenhagen, DK |
| Ownership interest held by the Group | 100 % | 100 % | 100 % |
| Principal activities | Clinical trials R&D | Clinical management services Entity under liquidation as of 31.12.2025 | CMC and management services Entity under liquidation as of 31.12.2025 |
| Investments in subsidiaries | 31 12 2025 | 31 12 2024 |
|---|---|---|
| Oncoinvent Solutions AS | 219,442 | 0 |
| BerGenBio Ltd | 0 | 0 |
| BerGenBio ApS | 62 | 62 |
| Total investment in subsidiaries | 219,504 | 62 |
| Historical cost shares in Oncoinvent Solutions AS | 276,627 | |
| Adjustment of value 2025, write down | (57,185) | |
| Value of shares in Oncoinvent Solutions AS end of 2025 | 219,442 |
| Intercompany balances ASA | 31 12 2025 | 31 12 2024 |
|---|---|---|
| Oncoinvent Solutions AS | 0 | 0 |
| BerGenBio Ltd | 665 | 5,071 |
| BerGenBio ApS | 0 | 0 |
| Total intercompany receivables | 665 | 5,071 |
| Oncoinvent Solutions AS | 84,105 | 0 |
| BerGenBio ApS | 173 | 534 |
| Total intercompany payables | 84,279 | 534 |