AI Terminal
Karolinska Development
Quarterly Report • Apr 30, 2025
3168_10-q_2025-04-30_d14ec238-fb8f-4646-bc7a-d38639b5ad66.pdf
Quarterly Report
Open in ViewerOpens in native device viewer
Karolinska Development
Karolinska Development (Nasdaq Stockholm: KDEV) is an investment company which offers a unique opportunity to participate in the growth in value of a number of Nordic life science companies with substantial commercial opportunities. All of the portfolio companies are developing potentially ground-breaking treatments for medical conditions with a substantial need for improved therapies, including priming of labor, brittle bone disease, liver diseases, Parkinson's disease, heart failure, sepsis, anemia in chronic kidney disease, nerve pain, serious viral infections, systemic fungal infections and low back pain. To date, two of the companies have launched their first products, and several companies are in late clinical phase with potential business opportunities over the next two years.
For further information, see www.karolinskadevelopment.com
Financial Update
- The net profit/loss for the first quarter was SEK -14.2 million (SEK 0.2 million in the first quarter of 2024). Earnings per share totaled SEK -0.05 (SEK 0.00 in the first quarter of 2024).
- The result of the Change in fair value of shares in portfolio companies for the first quarter amounted to SEK -3.5 million (SEK 1.9 million in the first quarter of 2024). The result is mainly the effect of the downturn in share price in the listed holding Modus Therapeutics. The downturn was partly offset by an upturn in the share price in the listed holdings OssDsign and Promimic.
- The total fair value of the portfolio was SEK 1,434.2 million at the end of March 2025, corresponding to a decrease of SEK 17.3 million from SEK 1,451.5 million at the end of the previous quarter. The net portfolio fair value at the end of March 2025 was SEK 1,103.1 million, corresponding to a decrease of SEK 17.7 million from SEK 1,120.8 million at the end of the previous quarter. The main reason for the net decrease in fair value was the partial divestment of OssDsign and the divestment of Karolinska Development's shares in Promimic and also the downturn in the share price of the listed holding Modus Therapeutics. The decrease was partially offset by the increase in the price of the listed holdings OssDsign and Promimic. The quarter's investments also contributed to the increase in fair value.
- Net asset value amounted to SEK 1,230.4 million, per share SEK 4.6, at the end of March 2025 (SEK 1,254.3 million, per share SEK 4.6 at the end of March 2024).
- Net sales totaled SEK 0.5 million during the first quarter of 2025 (SEK 0.5 million during the first quarter of 2024).
- Karolinska Development invested a total of SEK 15.5 million in portfolio companies during the first quarter of 2025 (SEK 12.0 million in the first quarter of 2024). First quarter 2025 investments in portfolio companies by Karolinska Development and other specialized life sciences investors totaled SEK 25.6 million (SEK 242.8 million in the first quarter of 2024).
- Cash and cash equivalents increased by SEK 9.0 million during the first quarter, totaling SEK 51.1 million on 31 March 2025 (SEK 67.5 million on 31 March 2024).
Significant events during the first quarter
- The portfolio company AnaCardio secured SEK 205 million in a series A extension financing round and reported positive results from the first part of a phase 1b/2a study of AC01 in patients with heart failure and reduced ejection fraction. The final part of the study (phase 2a) is expected to start during the first quarter of 2025 (January 2025).
- The portfolio company Dilafor announced that it successfully completed regulatory meetings with the U.S. Food and Drug Administration, FDA, and European Health Agencies, regarding the continued development of the company's drug candidate tafoxiparin. The completed meetings marked the end of a comprehensive dialogue with regulatory authorities in the US and EU to reach an alignment between the authorities on designing pivotal clinical phase 3 studies in Europe and the US to evaluate tafoxiparin as a new potential treatment for priming of labor (January 2025).
- The portfolio company Promimic published positive results showing a reduction of bacterial growth on the company's implant surface HAnano Surface. The results are published in the Journal of Functional Biomaterials (February 2025).
- The portfolio company AnaCardio dosed the first patient in the phase 2a part of the GOAL-HF1 clinical study. The study will evaluate AnaCardio's drug candidate AC01 in patients with heart failure and reduced ejection fraction. Study results from GOAL-HF1 are expected by the end of the year (February 2025).
- The portfolio company PharmNovo received positive feedback regarding its most advanced drug candidate, PN6047, in a pre-IND meeting with the U.S. Food and Drug Administration (FDA). The meeting aimed to provide guidance on the design of the company's planned phase 2a clinical trial for the treatment of peripheral neuropathy and allodynia (March 2025).
- The portfolio company AnaCardio was granted patent for its drug candidate AC01 in patients with heart failure and reduced ejection fraction in the EU (March 2025).
- The portfolio company Umecrine Cognition provided an update regarding the ongoing clinical phase 1b/2a trial evaluating the drug candidate golexanolone in patients with Primary biliary cholangitis, PBC. Due to technical issues in the production of capsules used in the study, the clinical trial has been delayed. No patient safety concerns have been noted, and Umecrine Cognition is working intensively together with its supplier to resolve the issue (March 2025).
Significant post-period events
- The portfolio company Umecrine Cognition presented recent preclinical data showing that golexanolone reverses dopamine loss and sustains improvements of Parkinsonian symptoms at the 19th International Conference on Alzheimer's and Parkinson's Diseases (AD/PD) 2025, in Vienna, Austria (April 2025).
- Karolinska Development announced that Viktor Drvota took over as CEO of the portfolio company Umecrine Cognition. Viktor Drvota remains the CEO of Karolinska Development (April 2025).
Viktor Drvota, CEO of Karolinska Development, comments:
"Developmental intensity levels remain high in our portfolio companies, many of which have progressed their positions during the first quarter of the year."
Contact information
For further information, please contact: Viktor Drvota, Chief Executive Officer +46 73 982 52 02 [email protected]
Hans Christopher "HC" Toll, Chief Financial Officer +46 70 717 00 41 [email protected]
Chief Executive's Report
Developmental intensity levels remain high in our portfolio companies, many of which have progressed their positions during the first quarter of the year. A number of clinical studies are ongoing this year and are yielding exciting readouts, while preparatory studies that will form the basis for registration are currently being conducted by Dilafor and BOOST Pharma for the most advanced pharmaceutical projects.
AnaCardio initiates phase 2a study and recruits its first patient
Having begun the year strongly with a financing round that yielded SEK 205 million, AnaCardio has initiated the clinical phase 2a study evaluating its AC01 candidate drug in patients with heart failure and reduced ejection fraction. The first patient was recruited to the study – which is being conducted in Sweden, the Netherlands, Italy, and the UK – at the end of February. The company has previously reported promising data in the first part of the study (phase 1b), and the topline results for the phase 2a part are scheduled for presentation at the end of 2025.
AnaCardio has, furthermore, been granted additional patent protection for AC01 in the EU for its specific type of treatment as an inotropic agent. The patent secures exclusivity in all of the major European markets, and hence entails an increase in the project's commercial value.
Promimic publishes positive results for HAnano Surface
Karolinska Development's portfolio company Promimic has published results in the Journal of Functional Biomaterials showing a reduction in bacterial growth on the company's implant surface, HAnano Surface. The company has previously seen a reduction in the adhesion of bacteria to the implant surface, but the new results, which suggest a reduction in bacterial growth, indicate that the effect is not bactericidal – thereby reducing the risk of bacterial resistance. The effect was apparent in bacterial strains that are common in implant-related infections. There is a very real need in the medical sector for implants that promote healing and reduce the risk of bacterial growth, and with these new results, Promimic has demonstrated that an HAnano Surface-modified surface has a positive effect in both respects.
PharmNovo receives positive FDA feedback ahead of IND application
Our portfolio company PharmNovo, which is developing the PN6047 candidate drug as a new treatment for complex pain conditions, has received positive feedback from the US Food & Drug Administration (FDA) in conjunction with a pre-IND meeting. The meeting was held ahead of the submission of an Investigational New Drug (IND) application to enable clinical studies to be conducted in the USA. PharmNovo plans, in the wake of the positive feedback, to submit an IND application to the FDA before the end of 2025. The company also plans, in parallel with this, to apply for permission to initiate a clinical phase 2a study in Europe during the third quarter of the year.
Umecrine Cognition's clinical study delayed
Umecrine Cognition has encountered technical problems in the production of the capsules used in the ongoing clinical study of Primary biliary cholangitis (PBC), resulting in some delays to the study's timetable. The problems have no impact on patient safety and the hope is that the company, together with its supplier, will be able to resolve the production issues shortly.
Umecrine Cognition has presented preclinical data for golexanolone, showing a normalisation of dopamine loss in Parkinson's disease, which is a progressive disease caused by the loss of nerve cells in the brain that produce the signalling substance, dopamine, which leads, in turn, to various symptoms that reduce the patient's well-being and quality of life. The results, which are based on trials using a well-established
laboratory model of Parkinson's disease, also show that golexanolone can maintain improvements in these symptoms. Umecrine Cognition's study data was presented at the annual Alzheimer's & Parkinson's Diseases Conference (ADPD) held in Vienna, Austria, in early April.
High tempo in several portfolio companies
Development in our other portfolio companies has continued in parallel with the above-mentioned progress. Dilafor is working intensively on preparations for its clinical phase 3 programme, while BOOST Pharma is working on the development plan for the company's cellular therapy for the rare bone disease, Osteogenesis Imperfecta – another phase 3 development project.
During the quarter, we strengthened the company's cash position by SEK 29 million by divesting holdings in two of our portfolio companies, through a sale of two million shares in OssDsign, and by divesting a smaller holding in Promimic. After the sale, we maintain a holding corresponding to 2.6% in OssDsign and 12% in Promimic, the latter via a holding in KDev Investments.
After the period end, Karolinska Development announced that the undersigned had forged closer links with one of our biggest holdings, Umecrine Cognition. Effective as of 1 April, I will be taking over as CEO of Umecrine Cognition and dividing my working time equally between it and Karolinska Development. Both organisations are well-oiled operations, led by experienced and competent teams, and this solution is a cost-effective way of taking the two companies forward.
Solna, 30 April 2025
Viktor Drvota Chief Executive Officer
Portfolio Companies
High potential for continued value inflection in portfolio
Karolinska Development's investments in therapeutic companies are conducted in syndicates with other professional life science investors, normally until proof-of-concept is demonstrated in phase 2 trials, at which point different exit options are evaluated. When engaging in MedTech companies, the business model is to finance the companies until they show a positive operating profit.
The portfolio, per March 31, 2025, consisted of eleven companies focused on developing innovative treatment methods for severe or life-threatening diseases where there is currently a great need and there is a lack of effective treatment alternatives. Nine of the portfolio companies have drug candidates in ongoing or planned clinical trials and two companies have MedTech products in commercial phases. During the period 2025–2026, two portfolio companies are expected to present data from phase 1 studies and three portfolio companies are expected to present data from phase 2 studies. Additionally, Dilafor and BOOST Pharma are preparing to start phase 3 studies. These study results have the potential to significantly increase the opportunities for attractive divestments or license transactions. Comparable drug candidates have in recent years been out licensed or sold at contract values that have amounted to billions (SEK) for the individual projects.
In addition to the portfolio companies, Karolinska Development has interests in one other life science company, Forendo Pharma, in the form of an earn-out agreement with the acquirer Organon. The agreement stipulates significant milestone payments, provided milestones are met, in both the drug development phase and the commercial phase.
Project (First-in-class) Tafoxiparin
Primary indication Priming of Labor
Development phase Phase 2b complete Phase 3 ready
Holding in company* Karolinska Development 3% KDev Investments 29%
Other investors Opocrin The Foundation for Baltic and East European Studies Lee's Pharmaceutical Praktikerinvest Rosetta Capital
Origin Karolinska Institutet
More information dilafor.com
* Fully-diluted ownership based on current investment plans.
Deal values for similar projects
- USD 500 million ObsEva (licensor) & Organon (licensee) 2021
- USD 397 million Velo Bio (seller) & AMAG Pharmaceuticals (buyer) 2018
Priming of labor reduces maternal and neonatal complications
Dilafor (Solna, Sweden) is developing tafoxiparin, a heparin analogue, aimed at priming spontaneous onset of labor leading to a normal vaginal delivery and minimizing the risk for maternal and fetal complications associated with labor induction. Over 30 percent of all pregnant women undergo induction in labor, with induction methods such as prostaglandins and oxytocin, requiring fetal and maternal surveillance in hospital due to high risk of complications for both mother and fetus. Clinical guidance for labor induction have recently been revised to encourage delivery as early as gestational week 39 in the US and weeks 40–41 in Europe, to reduce the risk of complications such as stillbirth, neonatal complications and to improve operative deliveries leading to improved maternal and neonatal outcomes The new guidance will increase the number of deliveries requiring initiation of labor, and thus new, safer treatment options are essential in obstetric care. Tafoxiparin is a patented substance that supplements the remodeling process of the cervix and uterus required for a natural spontaneous onset of labor. Tafoxiparin is planned to be safely administered at home, freeing up hospital beds and resources that would otherwise be required for the induction process.
Tafoxiparin has been shown to be safe for both mother and child in a phase 2a clinical trial with 263 pregnant women. A phase 2b trial with 170 first-time mothers undergoing priming of labor showed significant results in the highest dose group and in an extension of the phase 2b trial with 164 women, positive results were also shown in lower doses. Dilafor has successfully completed meetings with the US FDA and the European Health Agencies and is now preparing the phase 3 development of tafoxiparin.
The market
Dilafor AB
Over 30 percent of all pregnant women need labor induction. The current standard treatment includes administration of prostaglandins and oxytocin. Frequently the induction fails, leading to slow progress of labor, operative deliveries, or other maternal and fetal complications. Market analyses show that a drug with a good effect on initiation of labor has the potential to reach annual sales over USD 1 billion in the US market alone.
Recent progress
- In February 2023, Dilafor announced that the extended phase 2b study of tafoxiparin had resulted in additional positive data, showing that the effect of tafoxiparin obtained in the phase 2b study is maintained when the drug candidate is administered in additional doses.
- In January 2025, Dilafor announced successfully having completed regulatory meetings with the FDA, and European Health Agencies, regarding the continued development of tafoxiparin. The completed meetings marked the end of a comprehensive dialogue with regulatory authorities to reach an alignment on designing pivotal clinical phase 3 studies in Europe and the US.
Expected milestones
• Start of phase 3 study with tafoxiparin for priming of labor.
Project (First-in-class) BOOST Cells
Primary indication Osteogenesis Imperfecta
Development phase Phase 2 reported Preparing phase 3
Holding in company* Karolinska Development 14%
Other investors
Industrifonden Origin Karolinska Institutet
More information boostpharma.com
*Ownership based on current investment plans
Deal values for similar projects
USD 535 million IPSEN (licensee) & Blueprint medicines (licensor), 2019
USD 304 million Ultragenyx (licensee) & Mereo BioPharma (licensor), 2020
BOOST Pharma ApS
Cell therapy reducing fractures in rare bone disease
BOOST Pharma (Copenhagen, Denmark) is developing a first-in-class and potentially groundbreaking cellbased treatment of the rare bone disease Osteogenesis Imperfecta (OI), also known as brittle bone disease. OI is a congenital condition that is caused by gene mutations that code for bone formation and lead to fragile bones, constant fractures and bone deformity leading to much pain, stunted growth and limited mobility.
BOOST Pharma's novel cell therapy is based on mesenchymal stem cells (MSCs), which are stem cells with high bone-forming capabilities. In September 2024, BOOST Pharma presented positive top line results from BOOSTB4, which is a phase 1/2 clinical study. The results showed that the treatment was safe and well tolerated both when administered before and after birth. The results also showed that fracture rates were reduced by over 75 percent, up to twelve months after the last dose.
A previous study, a human proof-of-concept study with four children with moderate to severe types of OI, also showed great promise; A significant reduction of fractures was observed; the children followed their own growth curve, and grew in length faster, compared to other OI patients, and the cells showed great safety.
The cell therapy is uniquely positioned in that treatment can start directly at diagnosis, either at the prenatal stage, or after the child is born. By starting treatment early, the benefits for the patient increase in later years. The cell therapy targets the underlying cause of the disease, which is defective collagen production in the bones, while other treatments target symptom relief and management.
BOOST Pharma has received Rare Pediatric Disease designation in the U.S. and Orphan Drug Designation in both the U.S. and EU.
The market
There are very few therapies available and those that exist, such as physiotherapy, surgery, and bisphosphates (BPs), are merely palliative and fail to reduce the frequency of fractures. Generally, OI sufferers have an almost normal life span with severe disabilities due to bone defects and hundreds of painful bone fractures, even during fetal life, causing irreversible damage.
Approximately 4,000 children are born worldwide each year with severe OI.
Recent progress
- In May 2024, BOOST Pharma received funding from Karolinska Development and Industrifonden in a syndicate, to support continued clinical development. The financing is carried out in two tranches. The second tranche was deployed in November, after a positive pre-IND meeting with the FDA.
- In September 2024, BOOST Pharma announced positive top line results from a phase 1/2 study with over 75 percent reduction in fracture rates in children with OI.
Expected milestones
A registration-enabling phase 3 study is expected to start early in 2026.
Project (First-in-class) Golexanolone (GR3027)
Primary indications Primary biliary cholangitis (PBC) Parkinson's disease
Development phase Phase 2
Holding in company* Karolinska Development 62%
Other investors Fort Knox Förvaring AB PartnerInvest
Origin Umeå University
More information umecrinecognition.com
* Fully-diluted ownership based on current investment plans.
Deal values for similar projects
- USD 794 million Intercept Pharmaceuticals (seller) & Alfasigma (buyer) 2023
- USD 601 million GENFIT (licensor) & IPSEN (licensee) 2021
Umecrine Cognition AB
Developing a new and safe approach to treat cognitive impairment
Umecrine Cognition (Solna, Sweden) is developing golexanolone (GR3207), a candidate drug in a new class of pharmaceuticals that affect the GABA system, the chief inhibitory neurotransmitter in the central nervous system. The GABA system is suspected of being overactivated in liver failure and in other severe inflammatory diseases such as Parkinson's disease, causing very serious clinical symptoms, including cognitive impairments and sleep disturbances. Golexanolone counters the increased activation of the GABA system and has been shown to restore different types of neurological impairments in experimental models.
Umecrine Cognition is developing golexanolone for two indications: Primary Biliary Cholangitis (PBC) and Parkinson's disease. The company has also conducted a phase 2a clinical study of golexanolone in patients with Hepatic encephalopathy (HE), which is a serious neuropsychiatric and neurocognitive condition that occurs in acute and chronic liver damage. The results showed that the drug candidate was well tolerated and exerts a significant effect on brain signaling, with a correlated positive effect on extreme daytime fatigue. Based on these study results, the company has established a plan for the further development of the drug candidate in PBC, where extreme daytime fatigue is one of the disease's most debilitating symptoms that prevents patients from living a normal life. The company is currently conducting a phase 2 study in PBC. Golexanolone has also been tested in preclinical models of Parkinson's disease which showed positive effects on symptoms and neuroinflammation as well as sustained effects on dopamine signaling.
The market
PBC is a rare autoimmune liver disease that attacks the bile ducts and mainly affects women. Common symptoms include fatigue, cognitive impairment, itching and, in more advanced cases, jaundice. The global market for the treatment of PBC was estimated at USD 584 million in 2021 and is expected to grow to USD 3 billion by 2027.
Parkinson's disease is a neurodegenerative disorder that causes severe cognitive impairment and impairs motor functions. Approximately 10 million people worldwide suffer from the disease. Current medications are mainly focused on improving motor functions and there is a lack of treatments for cognitive impairment. The global market for this type of treatment was USD 3.4 billion in 2019 and is expected to grow by over 6 percent per year until 2029.
Recent progress
- In November 2024, positive interim data from the ongoing phase 1b/2a clinical trial of golexanolone in patients with Primary biliary cholangitis, PBC, were presented.
- During 2024, in total SEK 52.1 million in debt financing were secured, respectively, from Karolinska Development and several other investors.
- In March 2025, the company announced a delay in the ongoing PBC study, due to technical issues in the production of the capsules used in the study. No patient safety issues have been noted and the company is working with its supplier to resolve the production challenges.
- In April 2025, new preclinical data were presented showing that golexanolone normalizes dopamine loss and maintains improvements in Parkinson's symptoms
- In April, Viktor Drvota took office as the new CEO. Viktor Drvota also remains as CEO of Karolinska Development.
Expected milestones
Topline data from the phase 2 study of golexanolone in patients with PBC are expected in early 2026.
Project (First-in-class) Sevuparin
Primary indication Anemia chronic inflammation/ kidney disease Sepsis/Septic shock Severe malaria
Development phase Phase 2
Holding in company* Karolinska Development 66% KDev Investments 8%
Other investors John Öhd Nordnet Pensionsförsäkring Hans Wigzell
Origin Karolinska Institutet Uppsala University
More information modustx.com
*Fully-diluted ownership based on current investment plans
Modus Therapeutics AB
Develops sevuparin for life threatening diseases
Modus Therapeutics AB (Stockholm, Sweden) is developing the drug candidate sevuparin for the treatment of both acute and chronic severe conditions. The company's clinical project portfolio includes anemia associated with chronic inflammation and kidney disease, sepsis/septic shock, and severe malaria.
At the end of 2024, Modus Therapeutics initiated a phase 2 clinical study to evaluate sevuparin as a treatment for chronic kidney disease with anemia. The study consists of two parts: the first assesses safety and determines dosage levels for sevuparin through single-dose administration to patients with varying degrees of renal impairment, as well as a small reference group of healthy volunteers. The second part will focus on the effects of repeated doses and clinical outcomes, including hemoglobin levels, kidney function, hepcidin levels, and other biomarkers in patients with advanced chronic kidney disease and anemia. Research has shown that elevated hepcidin levels contribute to disrupted iron availability in chronic kidney disease and other chronic inflammatory conditions, worsening anemia associated with these diseases.
Sepsis/septic shock is a life-threatening medical condition for which there are currently no effective medical therapies. Patients with sepsis are at risk of developing multiple organ failure, and in severe cases, death. Data from preclinical animal models and in vitro experiments with human cells have shown that sevuparin may protect blood vessels and counteract plasma leakage during systemic inflammation.
In severe malaria, sevuparin is being developed as an adjunct therapy, administered before standard antimalarial treatment takes effect. Sevuparin is currently being evaluated in a clinical study conducted in collaboration with Imperial College London at trial sites in Kenya and Zambia.
The market
Septic shock is a leading cause of death in intensive care units, with mortality rates often exceeding 30 percent. No specific drug treatment is yet available. This makes the condition one of the costliest to treat in hospital care. In 2019, US healthcare costs for patients with sepsis were estimated at USD 23 billion.
Approximately 10 percent of the world's population is believed to have grade 3-5 chronic kidney disease, and approximately 25 percent of these are expected to have anemia, which equates to approximately 4-5 million patients in the United States alone. Lack of treatment response to today's standard treatments often poses a problem in being able to maintain adequate treatment over time.
Recent progress
- In November 2024, the company received approval from Italian authorities to start a phase 2 clinical trial in chronic kidney disease with anemia.
- In November 2024, Modus Therapeutics also secured access to bridge financing of SEK 5 million from Karolinska Development.
- In December 2024, a scientific article on sevuparin was published in the reputable medical journal HemaSphere.
- In December 2024, Modus Therapeutics initiated a phase 2 clinical trial with sevuparin for the treatment of chronic kidney disease with anemia to be conducted in Italy.
Expected milestones
The first part of the phase 2 clinical trial with sevuparin as a treatment for chronic kidney disease with anemia is expected to be completed in the first half of 2025.
Project (First-in-class) AC01
Primary indication Heart failure
Development phase Phase 2
Holding in company* Karolinska Development 10%
Other investors
Flerie Invest LLD Nybohov Invest Industrifonden 3B Health Ventures Novo Holdings Pureos Bioventures Sound Bioventures
Origin Karolinska Institutet Karolinska University Hospital
More information anacardio.com
Deal values for similar projects
- USD 1.1 billion Cardior Pharmaceuticals (seller) & Novo Nordisk (buyer) 2024
- USD ~1.8 billion CinCor Pharma (seller) & AstraZeneca (buyer) 2023
New treatment concept that enhances the heart's pumping ability in conjuction with heart failure
AnaCardio (Stockholm, Sweden) is developing a new treatment that enhances the heart's pumping ability in conjunction with heart failure. Heart failure occurs when the heart's ability to pump sufficient blood to meet the body's needs has deteriorated. The underlying condition often involves a weakening of the heart's musculature, resulting in an inability to pump the blood out of the heart's chambers. The condition arises as a sequela of high blood pressure or vasoconstriction. The chronic phase is characterized by diffuse symptoms, such as tiredness or breathlessness, which leads to the illness often being diagnosed at a late stage. Acute heart failure results in an individual's health status becoming critical, necessitating hospitalization. A major issue with existing pharmaceuticals is that they are not designed for long-term treatment.
AnaCardio is developing AC01, a small molecule that mimics the mechanism of action of the peptide hormone ghrelin. Treatment with ghrelin has been shown in previous studies to have a positive effect on the heart's pumping ability and can lead to a significant increase in the volume of blood pumped out of the heart. The drug candidate is being developed to restore the heart's normal muscular function and blood circulation with a new and safer technique. The Company's goal is to develop an oral drug that, in contrast to existing treatments, can affect the underlying cause of the disease. The drug candidate is based on research by Professor Lars Lund at Karolinska Institutet.
The market
AnaCardio AB
It is estimated that more than six million individuals in the US and nearly 100 million globally suffer from heart failure. The risk of developing a cardiovascular disease increases with age, and 10-20 percent of the elderly population is now estimated to suffer from chronic heart failure, which is now the most common reason for hospitalization amongst the elderly. Heart failure not only causes considerable individual suffering, but it also has significant economic consequences for society in the form of both direct costs from in-patient care and indirect costs such as productivity losses. The increased medical need is reflected in the sales value of heart failure treatments, which is expected to increase from USD 6.8 billion in 2021 to USD 18.7 billion by 2028 in the world's seven largest pharmaceutical markets.
Recent progress
- In January 2025, positive results from the first part of the phase 1b/2a study were presented. AC01 was well tolerated and showed no serious side effects.
- In the same month, the company announced that it had secured SEK 205 million in new financing in a round led by Novo Holdings, Pureos Bioventures and Sound Bioventures.
- In February 2025, the company announced that the first patient in the second part of the phase 1b/2a clinical trial GOAL-HF1 had been dosed.
- In March 2025, the company announced that it had been granted an EU patent for the drug candidate AC01 as an inotropic treatment. The patent is jointly owned by AnaCardio and Helsinn Healthcare SA and provides exclusivity in all major European markets until 2042.
Expected milestones
Phase 2a expansion of the ongoing phase 1b/2a study, has a planned readout by the end of the year.
Project (First-in-class) PN6047
Primary indication Allodynia/ Hyperalgesia
Development phase Phase 1 complete Phase 2 ready
Holding in company* Karolinska Development 20%
Origin Start-up
More information pharmnovo.com
*Fully-diluted ownership based on current investment plans
Deal values for similar projects
- USD 630 million Eli Lily (licensee) & Confo Therapeutics (licensor) 2023
- USD 940 million ACADIA Pharmaceuticals (acquirer) & CerSci Therapeutics (acquired) 2020
PharmNovo AB
New potential treatment for difficult-to-treat nerve pain
PharmNovo (Lund, Sweden) is developing innovative drugs for the treatment of nerve pain (neuropathic pain), that is difficult to treat and often develops into a chronic condition. Nerve pain is one of the most prevalent types of chronic pain and affects up to 10 percent of the population. Common underlying causes include nerve damage from type 2 diabetes, shingles, trauma (including surgery), cancer, and cancer treatments. PharmNovo's lead candidate, PN6047, focuses on allodynia and hyperalgesia, two common forms of nerve pain, affecting 15-20 percent of neuropathic pain patients. Allodynia is pain due to a stimulus that does not usually provoke pain, while hyperalgesia is an increased pain from a stimulus that usually provokes pain. Current treatment options are deemed ineffective and are also associated with significant side-effects; particularly cardiovascular risks, and, with gabapentinoids or conventional opioids, a higher risk of suicide and drug abuse potential.
PharmNovo's novel drug candidate PN6047 targets a different receptor than conventional opiate drugs do; the delta opioid receptor, and thereby decreases the chronical pain without the side-effects associated with the currently marketed opioids (constipation, physical dependence and, potentially, fatal respiratory depression). PN6047 has completed a clinical phase 1 study showing that PN6047 is safe and well-tolerated at doses predicted to have clinically relevant effects. The drug candidate does not induce drug abuse behavior in nonclinical test models and indicates the capacity to reduce conventional opioid withdrawal symptoms, according to results from a collaboration with researchers at the University of Washington and the University of Michigan, with financial support from the US National Institute of Drug Abuse (NIDA). PharmNovo is now preparing a phase 2 clinical study which is expected to start in 2025.
The market
The need for improved treatments for nerve pain is enormous. Around 10 percent of the world's population currently suffers from conditions characterized by this form of pain, leading to a severely reduced quality of life for the individual and substantial costs for society – estimated at nearly EUR 440 billion annually in Europe alone. The estimated global market value for nerve pain drugs is nearly USD 6 billion per year and the market for allodynia alone is around USD 1.25 billion per year and is expected to continue to grow, driven by an aging population and increased cancer survival.
Recent progress
- In July 2024, the company was granted funding of EUR 17.5 million from the European Innovation Council (EIC) Accelerator, a part of the Horizon Europe innovation support program. The funding consists of a grant of EUR 2.5 million and conditional investments of up to EUR 15 million. The funding will be used for the continued clinical development of the drug candidate PN6047.
- In March 2025, the company announced that it had received positive feedback regarding the company's drug candidate, PN6047, in connection with a pre-IND meeting with the US Food and Drug Administration (FDA). Based on the feedback, PharmNovo plans to apply for an IND with the FDA before the end of 2025.
Expected milestones
The phase 2 study with PN6047 is expected to start in 2025.
Project (First-in-class) SVF-001 SVF-002
Primary indication Hepatitis B and D SARS-CoV-2 and other coronaviruses
Development phase Phase 1
Holding in company* Karolinska Development 33%
Origin Karolinska Institutet
More information svfvaccines.se
*Fully-diluted ownership based on current investment plans
Deal values for similar projects
- USD ~1 billion Janssen Pharmaceuticals (licensor) & GSK (licensee) 2023
- EUR 1.45 billion MYR GmbH (acquired) & Gilead Sciences Inc (buyer) 2020
SVF Vaccines AB
New technology for the treatment of viral diseases
SVF Vaccines (Solna, Sweden) develops therapeutic proteins and DNA vaccines against, among other things, hepatitis D and B, as well as vaccines to prevent infections by covid-19 and potential future coronaviruses. Therapeutic vaccines, unlike preventative vaccines, have the potential to cure already infected patients.
Despite the availability of preventative vaccines and antiviral treatments, over 250 million people live with a chronic hepatitis B infection. One million chronic carriers die each year due to complications caused by the virus, such as liver cirrhosis and liver cancer. Today, 15-25 million people worldwide live with an infection of the closely related hepatitis D virus, that only infects hepatitis B-carriers and exacerbates the progression of the disease.
SVF Vaccines uses a proprietary immunotherapy to produce a specific form of antibodies that blocks the ability of the hepatitis virus to invade human cells while also neutralizing the virus, with the vaccine candidate SVF-001. The company has generated promising efficacy data in preclinical animal models and is now preparing a phase 1 study in hepatitis D, that is expected to be initiated in 2026.
The company is also developing SVF-002 against covid-19. Although coronavirus infections are usually mild, some virus types can lead to life-threatening conditions. To meet and prevent severe infections, SVF Vaccines has developed a platform that is expected to enable the production of vaccines against both current and future forms of coronavirus. In October 2024, the company presented positive clinical safety and immunogenicity data from a phase 1 clinical study with the universal vaccine candidate against covid-19, SVF-002. The study was carried out by the OpenCorona consortium in collaboration with Karolinska University Hospital in Stockholm. The positive results are an important milestone and validate SVF Vaccines development platform.
The market
Despite preventive vaccines and antiviral treatments, over 250 million people live with a chronic hepatitis B infection. Each year, one million chronic carriers of the virus die from complications. Today, 15-25 million people worldwide live with an infection of the closely related hepatitis D virus, that only infects hepatitis B-carriers and exacerbates the progression of the disease. The annual global market for hepatitis D is estimated at approximately USD 1 billion and the market for hepatitis B is estimated at USD 5–6 billion. The medical need for therapies for hepatitis B and D is significant.
Recent progress
In October 2024, the company presented positive clinical safety and immunogenicity data from a phase 1 clinical study with the universal vaccine candidate against covid-19, SVF-002.
Expected milestones
Phase 1 studies of hepatitis B and D vaccines are expected to be initiated in 2026.
Project HAnano Surface
Primary indication Implant surface coatings
Development phase Marketed
Holding in company* KDev Investments 12%
Other investors K-Svets Ventures Chalmers Ventures Riepen LCC Andra AP-fonden
Origin Chalmers University of Technology
More information promimic.com
*Fully-diluted ownership based on current investment plans
Promimic AB
Innovative surface treatment speeds up healing time of implants
Promimic (Gothenburg, Sweden) develops and commercializes HAnano Surface, a surface treatment that is currently used clinically on approximately 2 million implants. HAnano Surface is a nanometer-thin coating of hydroxylapatite crystals that stimulates the growth of bone cells. This provides a stronger anchoring in bone tissue and better healing. The surface is unique in that it can be applied to all types of implant materials and geometries, including porous materials and 3D printed structures – including surfaces where traditional, thicker HA coating can clog pores.
In the United States, the technology is approved by the FDA, which means that new implants with HAnano Surface can be quickly brought to market via a 510(k) process. This has enabled strong growth – and that the number of approved implants for clinical use continuously increases.
Promimic has a sales office in Austin, Texas and several partnerships for development and commercialization in the US market for orthopedic implants. Currently, the market for spinal implants is the company's strongest segment. The collaboration with the company's customers includes the development and commercialization of products treated with HAnano Surface technology in various application areas.
In the Brazilian market, Promimic collaborates with Sistema de Implante Nacional (S.I.N), a leading supplier of dental implants, which commercializes dental implants coated with HAnano Surface.
Promimic has been listed on Nasdaq First North Growth Market since 2022.
The market
Promimic focuses on two main segments, namely the markets for orthopedic and dental implants. Together, these segments represent a global market opportunity for Promimic worth up to USD 600-800 million in 2025. Within these segments, the company's target group is medium to large sized implant companies and the main market is the United States.
Recent progress
- In May 2024, the company reported sales growth of 40 percent compared to the same period the year before and reported that the company's customers had nine products with HAnano Surface approved during the period.
- In August, the company reported a 13 percent increase in sales compared to the same quarter last year. During the quarter, Promimic signed a new license agreement and the company's customers received four new products with HAnano Surface approved for clinical use.
- In February 2025, the company reported sales growth of 24% compared to the same period last year. Positive results were also published showing a reduction in bacterial growth on the company's implant surface HAnano Surface. The results are published in the scientific journal Journal of Functional Biomaterials.
Expected milestones
In 2025, the company is expected to run development projects with both existing and new customers, and further product launches and license agreements will be announced.
Project OssDsign® Catalyst
Primary indication Bone grafts
Development phase Marketed
Holding in company* Karolinska Development 3%**
Other investors TAMT Linc AB
Origin Karolinska University Hospital Uppsala University
More information
ossdsign.com
* Fully-diluted ownership based on current investment plans
** Includes indirect holdings through KCIF Co-Investment Fund
OssDsign AB
Establishing the next generation of bone replacement products on the US market
OssDsign (Uppsala, Sweden) develops and commercializes the next generation of bone replacement products. In September 2023, the Company adopted a new strategy to focus its entire business on the orthobiological market in the US. The background to the strategy shift is the outstanding commercial success of the nanosynthetic bone graft OssDsign Catalyst, an "off the shelf" product with very good scalability and high gross margin.
Over 1.5 million Americans undergo spine surgery each year, about half of whom need a spinal fusion. About 20 percent of all low back pain surgeries, however, fail due to poor fusion between the implant and the spine. When surgeons perform the procedure, they use a combination of screws and metal braces to fix the vertebrae and bone replacement material – a bone graft - to stimulate bone growth. OssDsign Catalyst is an innovative synthetic bone graft consisting of a proprietary nanocrystalline structure of calcium phosphate. OssDsign Catalyst mimics the body's own bone mineral structure and provides a favorable biological environment for rapid and reliable bone formation. OssDsign Catalyst can be produced with high scalability, has an attractive profit margin and great potential in the market for standardized surgical procedures. OssDsign Catalyst received FDA approval in 2020 and launched in the US in August 2021.
The market
The global orthobiologics market was valued at USD 5 billion in 2022. The market segment that OssDsign Catalyst specifically targets is valued at USD 1.8 billion and is expected to have an annual growth rate of 8 percent.
Recent progress
- In January 2024, OssDsign reported exceptional data from its TOP FUSION clinical study. The top-line results, reviewed by independent radiologists, show a fusion rate of 93 percent 12 months after surgery with the OssDsign Catalyst nanosynthetic bone graft.
- In May 2024, it was announced that 5,000 patients have been treated with OssDsign Catalyst in the US, representing impressive growth compared to 2,000 treated patients in September 2023.
- In June 2024, Christer Fåhraeus was newly elected as ordinary board member at the Annual general meeting, joining Simon Cartmell (Chairman), Newton Aguiar, Viktor Drvota (Karolinska Development) and Jill Shiaparelli on the OssDsign Board of Directors.
Financial Development
The following financial reporting is divided into one financial reporting for The Parent Company and one for The Investment Entity. The Parent Company and The Investment Entity are the same legal entity, but the reporting is divided to meet legal reporting requirements.
The Parent Company is reporting in accordance with the guidelines under the Swedish Annual Accounting Act and Swedish Financial Accounting Standards Council, RFR 2. The Investment Entity is required to meet the reporting requirements of listed companies and thus in accordance with IFRS adopted by the EU and the Swedish Annual Accounts Act
Amounts in brackets refer to the corresponding period the previous year unless otherwise stated.
Financial development in summary for the Investment Entity
| SEKm | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|
| Condensed income statement | |||
| Change in fair value of shares in portfolio companies | -3.5 | 1.9 | 1.6 |
| Net profit/loss | -14.2 | 0.2 | -8.1 |
| Balance sheet information | |||
| Cash and cash equivalents | 51.1 | 67.5 | 42.0 |
| Net asset value (Note 1) | 1,230.4 | 1,254.3 | 1,245.0 |
| Net debt (Note 1) | -51.1 | -67.5 | -42.0 |
| Share information | |||
| Earnings per share, weighted average before dilution | |||
| (SEK) Earnings per share, weighted average after dilution |
-0.1 | 0.0 | 0.0 |
| (SEK) | -0.1 | 0.0 | 0.0 |
| Net asset value per share (SEK) (Note 1) | 4.6 | 4.6 | 4.6 |
| Equity per share (SEK) (Note 1) | 4.5 | 4.6 | 4.6 |
| Share price, last trading day in the reporting period | |||
| (SEK) | 1.0 | 1.5 | 1.0 |
| Portfolio information | |||
| Investments in portfolio companies | 15.5 | 12.0 | 62.0 |
| Of which investments not affecting cash flow | 1.6 | 1.3 | 5.2 |
| Portfolio companies at fair value through profit or loss | 1,103.1 | 1,114.2 | 1,120.8 |
Financial Development for the Investment Entity in 2025
Investments (comparable numbers 2024)
Investments in the portfolio in the first quarter 2025 by external investors and Karolinska Development amounted to SEK 25.6 (242,8) million, whereof 39% (95%) by external investors.
Karolinska Development invested during the first quarter 2025 SEK 15.5 (12.0) million, of which SEK 13.9 (10.7) million was cash investments. Investments were made in Modus Therapeutics with SEK 5.0 million, Dilafor with SEK 4.4 million, BOOST Pharma with SEK 3.4 million and SVF Vaccines with SEK 1.1 million. Non-cash investments (accrued interest on loans) amounted to SEK 1.6 (1.3) million.
Investments by external investors in the portfolio companies during the first quarter 2025 amounted to SEK 10.1 (230.8) million and were made in Dilafor with SEK 6.7 million and in BOOST Pharma with SEK 3.4 million.
Portfolio Fair Value
Fair Value of the portfolio companies owned directly by Karolinska Development had a net decrease by SEK 18.4 million during the first quarter 2025. The main reason for the decrease in fair value was the partial divestment of OssDsign and the sale of Promimic shares, as well as the downturn in share price in the listed holding Modus Therapeutics. The decrease was partly offset by the upturn in the listed holding OssDsign.
Fair Value of the portfolio companies owned indirectly via KDev Investments increased by SEK 1.0 million during the first quarter 2025. The main reason for the increase in Fair value of the portfolio companies was the upturn in share price in the listed holding Promimic.
Total Fair Value from portfolio companies owned directly by Karolinska Development and indirectly via KDev Investments decreased by SEK 17.4 million in the first quarter 2025.
As a consequence of the increase in Fair Value of the part of the portfolio owned via KDev Investments, the potential distribution to Rosetta Capital increased by SEK 0.4 million, resulting in Net Portfolio Fair Value decreasing by SEK 17.7 million in the first quarter 2025.
| SEKm | 31 Mar 2025 | 31 Dec 2024 | Q1 2025 vs Q4 2024 |
|---|---|---|---|
| Karolinska Development Portfolio Fair Value (unlisted companies) | 819.0 | 807.8 | 11.2 |
| Karolinska Development Portfolio Fair Value (listed companies) | 65.1 | 94.7 | -29.6 |
| KDev Investments Portfolio Fair Value | 550.1 | 549.0 | 1.0 |
| Total Portfolio Fair Value | 1,434.2 | 1,451.5 | -17.4 |
| Potential distribution to Rosetta Capital of fair value of KDev Investments |
-331.1 | -330.8 | -0.4 |
| Net Portfolio Fair Value (after potential distribution to Rosetta Capital) | 1,103.1 | 1,120.8 | -17.7 |
Profit development 2025 (comparable numbers 2024)
During the first quarter of 2025, Karolinska Development's revenue amounted to SEK 0.5 (0.5) million and consists primarily of services provided to portfolio companies.
Change in fair value of shares in portfolio companies of in total SEK -3.5 (1.9) million includes the difference between the change in Net Portfolio Fair Value during the first quarter of 2025 with SEK -17.7 million and the investment in portfolio companies of SEK 15.5 million and divested portfolio companies of SEK 29.7 million.
Interest income on loans to portfolio companies amounted to SEK 1.6 million during the first quarter of 2025 (0.0 for the first quarter of 2024 as these are reported in net financial items).
Change in fair value of other financial assets and liabilities amounted to SEK -6.1 (4.9) million and were the consequence of changes in valuation of earn-out deals.
During the first quarter of 2025 other expenses amounted to SEK 1.5 (1.4) million and personnel costs amounted to SEK 5.2 (7.2) million. The reduced personnel costs during the quarter compared to the previous year are partly the outcome of bonus programs but also the effect of personnel made redundant.
The operating profit/loss in the first quarter of 2025 amounted to SEK -14.3 million compared to SEK -1.5 million in the first quarter 2024.
The financial net during the first quarter of 2025 amounted to SEK 0.1 million (interest income on loans to portfolio companies is reported on a separate line in operation profit/loss) compared to SEK 1.7 million in the first quarter of 2024 (of which interest income on loans to portfolio companies amounted to SEK 1.3 million).
The Investment Entity's Net profit/loss amounted to SEK -14.2 (0.2) million in the first quarter of 2025.
Financial position
The Investment Entity's equity to total assets ratio amounted to 99% on 31 March 2025, which it also did on 31 March 2024.
The investment company's equity on 31 March 2025 amounted to SEK 1,224.5 million, compared to SEK 1,238.7 million on 31 December 2024. The decrease is a consequence of the profit/loss for the period of SEK -14.2 million.
After the paying of operational costs and investments for the first quarter 2025, cash and cash equivalents amounted to SEK 51.1 million on 31 March 2025 compared to SEK 67.5 million on 31 March 2024. Net debt (negative net debt/ net cash) amounted to SEK -51.1 million on 31 March 2025 compared to the net debt of SEK -67.5 million on 31 March 2024.
The company is going concern. We regularly review financing solutions, including in the form of the sale of shares and portfolio companies, the taking up of loans and/or the implementation of new share issues in order to continue to finance the portfolio companies in their development and enable new investments. The company's ability to continue operations (going concern) is stable, given current cash flow expectations and plans. The report is prepared based on the assumption of continued operation.
Financial Development – Parent Company
The Parent Company refers to Karolinska Development AB (comparable numbers 2024).
During the first quarter of 2025, the Parent Company's Net profit/loss amounted to SEK -14.2 (0.2) million.
The negative result for the first quarter of 2025 led to an decrease in equity of SEK 14.2 million from SEK 1,238.7 million as of 31 December 2024 to SEK 1,224.5 million 31 March 2025.
The Share
The share and share capital
Trade in the Karolinska Development share takes place on Nasdaq Stockholm under the ticker symbol "KDEV". The last price paid for the listed B share on 31 March 2025 was SEK 1.0, and the market capitalization amounted to SEK 262 million.
The share capital of Karolinska Development on 31 March 2025 amounted to SEK 2.7 million divided into 2,555,261 A shares, each with ten votes (25,552,610 votes) and 267,522,333 B shares, each with one vote (267,522,333 votes). The total number of shares and votes in Karolinska Development on 31 March 2025 amounted to 270,077,594 shares and 293,074,943 votes.
Ownership
On 31 March 2025, Karolinska Development had 12,763 shareholders.
| Shareholder | A-Shares | B-Shares | Cap % | Vote % |
|---|---|---|---|---|
| invoX Pharma Ltd | 0 | 128,736,381 | 47.67% | 43.93% |
| Worldwide International Investments Ltd | 0 | 20,210,737 | 7.48% | 6.90% |
| Swedbank Robur Microcap fond | 0 | 8,750,000 | 3.24% | 2.99% |
| Styviken Invest | 0 | 5,236,206 | 1.94% | 1.79% |
| Avanza Pension | 0 | 5,176,708 | 1.92% | 1.77% |
| Stift För Främjande & Utveckling | 2,555,261 | 1,755,818 | 1.60% | 9.32% |
| Coastal Investment Management LLC | 0 | 2,470,541 | 0.91% | 0.84% |
| Steffensen Asset Management | 0 | 2,013,187 | 0.75% | 0.69% |
| Nordnet Pensionsförsäkring | 0 | 1,666,597 | 0.62% | 0.57% |
| Handelsbanken Fonder | 0 | 1,314,466 | 0.49% | 0.45% |
| Sum Top 10 Shareholders | 2,555,261 | 177,330,641 | 66.61% | 69.23% |
| Sum Other Shareholders | 0 | 90,191,692 | 33.39% | 30.77% |
| Sum All Shareholders | 2,555,261 | 267,522,333 | 100.00% | 100.00% |
Information on Risks and Uncertainties
Investment Entity and Parent Company
Financial risks
Russia's invasion of Ukraine, as well as the war in Gaza and the related disturbances of sea transport through the Red Sea affect the economy and society as a whole, including Karolinska Development and its portfolio companies. A new risk is posed by the US administration's policies and their effects, both domestically in the US, which is often the largest and most important market for new drugs, and the impact on world trade, primarily through the tariffs that are now being introduced. The general downturn in the stock market since 2022 as well as the increase in interest rates since then have shifted the financial market's focus from growth companies to companies with positive operating cash flows, which has led to lower valuations in many previously highly valued growth companies, although we did note an upturn in the financial markets during 2024. This affects Karolinska Development and its opportunities to not only finance its portfolio companies, but also to divest them at a suitable time for Karolinska Development.
The value of listed companies can decline delays in clinical trial programs may occur and the opportunities for refinancing can be hampered. The Board monitors the evolvement of the crises closely and Karolinska Development is working intensively to minimize the impact on the value of our investments and works continuously with different financing alternatives to secure the long-term capital requirement and thereby increase the degree of strategic and operational headroom for the future.
For a detailed description of other risks and uncertainties, see the Annual Report 2024.
Signing of the report
Solna, 30 April 2025
Viktor Drvota CEO
Dates for Publication of Financial Information
| Interim Report January – June 2025 | 29 August 2025 | ||
|---|---|---|---|
| Interim Report January – September 2025 | 14 November 2025 | ||
| Karolinska Development is required by law to publish the information in this interim report. The information |
was published on 30 April 2025.
This interim report, together with additional information, is available on Karolinska Development's website: www.karolinskadevelopment.com.
Note: This report is a translation of the Swedish interim report. In case of any discrepancies, the official Swedish version shall prevail.
Financial Statements
Condensed income statement for the Investment Entity
| SEK 000 | Note | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|---|
| Revenue | 537 | 471 | 1,838 | |
| Change in fair value of shares in portfolio companies Interest income on loans to portfolio |
2,3 | -3,472 | 1,865 | 1,579 |
| companies | 5 | 1,628 | - | 5,202 |
| Change in fair value of other financial assets and liabilities |
3 | -6,066 | 4,938 | 15,443 |
| Other expenses | -1,455 | -1,358 | -7,097 | |
| Personnel costs | -5,215 | -7,187 | -25,126 | |
| Depreciation of right-of-use assets | -249 | -249 | -997 | |
| Operating profit/loss | -14,292 | -1,520 | -9,158 | |
| Financial net | 5 | 98 | 1,728 | 1,057 |
| Profit/loss before tax | -14,194 | 208 | -8,101 | |
| Taxes | - | - | - | |
| NET PROFIT/LOSS FOR THE PERIOD |
-14,194 | 208 | -8,101 |
Condensed statement of comprehensive income for the Investment Entity
| SEK 000 | Note | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|---|
| Net profit/loss for the period | -14,194 | 208 | -8,101 | |
| Total comprehensive income/loss for the period |
-14,194 | 208 | -8,101 |
Earnings per share for the Investment Entity
| SEK | Note | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|---|
| Earnings per share, weighted average | ||||
| before dilution | -0.05 | 0.00 | -0.03 | |
| Number of shares, weighted average | ||||
| before dilution | 269,833,309 | 269,833,309 | 269,833,309 | |
| Earnings per share, weighted average | ||||
| after dilution | -0.05 | 0.00 | -0.03 | |
| Number of shares, weighted average | ||||
| after dilution | 269,833,309 | 269,833,309 | 269,833,309 |
Condensed balance sheet for the Investment Entity
| SEK 000 | Note | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| ASSETS | ||||
| Tangible assets | ||||
| Right-of-use assets | 1,912 | 2,909 | 2,161 | |
| Financial assets | ||||
| Shares in portfolio companies at fair value | ||||
| through profit or loss | 2,3 | 1,103,104 | 1,114,227 | 1,120,777 |
| Other financial assets | 4 | 66,403 | 62,091 | 71,271 |
| Total non-current assets | 1,171,419 | 1,179,227 | 1,194,209 | |
| Current assets | ||||
| Receivables from portfolio companies | 1,588 | 314 | 1,126 | |
| Other financial assets | 4 | 9,843 | 10,743 | 11,084 |
| Other current receivables | 891 | 893 | 2,400 | |
| Prepaid expenses and accrued income | 1,375 | 1,505 | 1,151 | |
| Cash and cash equivalents | 51,059 | 67,485 | 42,010 | |
| Total current assets | 64,756 | 80,940 | 57,771 | |
| TOTAL ASSETS | 1,236,175 | 1,260,167 | 1,251,980 | |
| EQUITY AND LIABILITIES | ||||
| Total equity | 1,224,529 | 1,247,032 | 1,238,723 | |
| Current liabilities | ||||
| Other financial liabilities | 57 | 197 | 100 | |
| Accounts payable | 640 | 1,451 | 762 | |
| Liability to make lease payment | 1,866 | 2,834 | 2,112 | |
| Other current liabilities | 2,797 | 2,701 | 684 | |
| Accrued expenses and prepaid income | 6,286 | 5,952 | 9,599 | |
| Total current liabilities | 11,646 | 13,135 | 13,257 | |
| Total liabilities | 11,646 | 13,135 | 13,257 | |
| TOTAL EQUITY AND LIABILITIES | 1,236,175 | 1,260,167 | 1,251,980 |
Condensed statement of changes in the Investment Entity's equity
| SEK 000 | Not | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Opening balance, equity | 1,238,723 | 1,246,824 | 1,246,824 | |
| Share capital | 2,701 | 2,701 | 2,701 | |
| Share premium | 2,735,903 | 2,735,903 | 2,735,903 | |
| Retained earnings | -1,514,075 | -1,491,572 | -1,499,881 | |
| Closing balance, equity | 1,224,529 | 1,247,032 | 1,238,723 |
INTERIM REPORT Jan – Mar 2025
Condensed statement of cash flows for the Investment Entity
| SEK 000 Note |
2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|
| Operating activities | |||
| Operating profit/loss Adjustments for items not affecting cash flow |
-14,292 | -1,520 | -9,158 |
| Depreciation | 249 | 249 | 997 |
| Change in fair value | 9,538 | -6,803 | -17,022 |
| Other items | -1,592 | 270 | -4,040 |
| Cash flow from operating activities before changes in working capital and operating investments |
-6,097 | -7,804 | -29,223 |
| Cash flow from changes in working capital | |||
| Increase (-)/Decrease (+) in operating receivables | 906 | -746 | -1,284 |
| Increase (+)/Decrease (-) in operating liabilities | -1,324 | 1,734 | 2,677 |
| Cash flow from operating activities | -6,515 | -6,816 | -27,830 |
| Investment activities | |||
| Part payment from earn-out deal | - | - | 887 |
| Proceeds from sale of shares in portfolio companies | 29,705 | - | 41,497 |
| Acquisitions of shares in portfolio companies | -13,875 | -10,705 | -56,753 |
| Cash flow from investment activities | 15,830 | -10,705 | -14,369 |
| Financing activities | |||
| Amortization of lease liabilities | -266 | -266 | -1,063 |
| Cash flow from financing activities | -266 | -266 | -1,063 |
| Cash flow for the period | 9,049 | -17,787 | -43,262 |
| Cash and cash equivalents at the beginning of the year | 42,010 | 85,272 | 85,272 |
| CASH AND CASH EQUIVALENTS AT THE | |||
| END OF THE PERIOD | 51,059 | 67,485 | 42,010 |
INTERIM REPORT Jan – Mar 2025
Condensed income statement for the Parent Company
| SEK 000 | Note | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|---|
| Revenue | 536 | 471 | 1,838 | |
| Change in fair value of shares in portfolio companies |
2.3 | -3,472 | 1,865 | 1,579 |
| Interest income on loans to portfolio companies |
1,628 | - | 5,202 | |
| Change in fair value of other financial assets and liabilities |
-6,066 | 4,938 | 15,443 | |
| Other expenses | -1,719 | -1,624 | -8,160 | |
| Personnel costs | -5,215 | -7,187 | -25,126 | |
| Operating profit/loss | -14,308 | -1,537 | -9,224 | |
| Financial net | 118 | 1,758 | 1,162 | |
| Profit/loss before tax | -14,190 | 221 | -8,062 | |
| Tax | - | - | - | |
| NET PROFIT/LOSS FOR THE PERIOD |
-14,190 | 221 | -8,062 |
Condensed statement of comprehensive income for the Parent Company
| SEK 000 | Note | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|---|
| Net profit/loss for the period | -14,190 | 221 | -8,062 | |
| Total comprehensive income/loss for the period |
-14,190 | 221 | -8,062 |
Condensed balance sheet for the Parent Company
| SEK 000 | Note | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| ASSETS | ||||
| Financial non-current assets | ||||
| Shares in portfolio companies at fair value | ||||
| through profit or loss | 2,3 | 1,103,104 | 1,114,227 | 1,120,777 |
| Other financial assets | 4 | 66,403 | 62,091 | 71,271 |
| Total non-current assets | 1,169,507 | 1,176,318 | 1,192,048 | |
| Current assets | ||||
| Receivables from portfolio companies | 1,588 | 314 | 1,127 | |
| Other financial assets | 4 | 9,843 | 10,743 | 11,084 |
| Other current receivables | 891 | 893 | 2,400 | |
| Prepaid expenses and accrued income | 1,375 | 1,505 | 1,151 | |
| Cash and cash equivalents | 51,059 | 67,485 | 42,010 | |
| Total current assets | 64,756 | 80,940 | 57,772 | |
| TOTAL ASSETS | 1,234,263 | 1,257,258 | 1,249,820 | |
| EQUITY AND LIABILITIES | ||||
| Total equity | 1,224,483 | 1,246,957 | 1,238,673 | |
| Current liabilities | ||||
| Other financial liabilities | 57 | 197 | 100 | |
| Accounts payable | 640 | 1,451 | 762 | |
| Other current liabilities | 2,797 | 2,701 | 686 | |
| Accrued expenses and prepaid income | 6,286 | 5,952 | 9,599 | |
| Total current liabilities | 9,780 | 10,301 | 11,147 | |
| Total liabilities | 9,780 | 10,301 | 11,147 | |
| TOTAL EQUITY AND LIABILITIES | 1,234,263 | 1,257,258 | 1,249,820 |
Condensed statement of changes in equity for the Parent Company
| SEK 000 | Not | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Opening balance, equity | 1,238,673 | 1,246,736 | 1,246,735 | |
| Share capital | 2,701 | 2,701 | 2,701 | |
| Share premium reserve | 2,735,903 | 2,735,903 | 2,735,903 | |
| Retained earnings | -1,514,121 | -1,491,647 | -1,499,931 | |
| Closing balance, equity | 1,224,483 | 1,246,957 | 1,238,673 |
Notes to the Financial Statements
NOTE 1 Accounting policies
This report has been prepared in accordance with the International Accounting Standard (IAS) 34 Interim Financial Reporting and the Annual Accounts Act. The accounting policies applied to the Investment Entity and the Parent Company correspond, unless otherwise stated below, to the accounting policies and valuation methods used in the preparation of the most recent annual report.
Information on the Parent Company
Karolinska Development AB (publ) ("Karolinska Development," "Investment Entity" or the "Company") is a Nordic life sciences investment company. The Company, with Corporate Identity Number 556707-5048, is a limited liability company with its registered office in Solna, Sweden. The Company focuses on identifying medical innovations and investing in the creation and growth of companies developing these assets into differentiated products that will make a difference to patients' lives and provide an attractive return on investment to its shareholders. The sole purpose of investing in such companies is to generate a return through capital appreciation and investment income. These temporary investments, which are not investment entities, are designated "portfolio companies" below.
New and revised accounting principles 2024
No new or revised IFRS standards or recommendations from IFRS Interpretations Committee have had significant impact on the Investment Entity.
Related party transactions
No related party transactions other than compensation for management and the board have taken place during the reporting period.
Definitions
Interim period: The period from the beginning of the financial year through the closing date.
Reporting period: January - March 2025.
Alternative Performance Measures
The Company presents certain financial measures in the interim report that are not defined under IFRS. The Company believes that these measures provide useful supplemental information to investors and the company's management as they allow for the evaluation of the company's performance. Because not all companies calculate the financial measures in the same way, these are not always comparable to measures used by other companies. Therefore, these financial measures should not be considered as substitutes for measures as defined under IFRS.
Portfolio companies: Companies where Karolinska Development has made investments (subsidiaries, joint ventures, associated companies and other long-term securities' holdings) which are active in pharmaceuticals, MedTech, theranostics and formulation technology.
The Portfolio Fair Value is divided into Total Portfolio Fair Value and Net Portfolio Fair Value.
Total Portfolio Fair Value: The aggregated proceeds that would be received by Karolinska Development and KDev Investments if the shares in their portfolio companies were sold in an orderly transaction between market participants at the measurement date.
Net Portfolio Fair Value (after potential distribution to Rosetta Capital) is the net aggregated proceeds that Karolinska Development will receive after KDev Investments' distribution of proceeds to Rosetta Capital.
rNPV: "risk-adjusted net present value" is a method to value risky future cash flows. rNPV is the standard valuation method in the drug development industry, where sufficient data exists to estimate success rates for all R&D phases.
Equity per share: Equity on the closing date in relation to the number of shares outstanding on the closing date.
Net debt: Interest-bearing liabilities (SEK 0.0 million) reduced with cash and cash (SEK 51.1 million).
Equity to total assets ratio: Equity divided by total assets.
Net asset value as of 31 March 2025:
| Number of shares |
Fair value | Part of Karolinska Developments' net asset value |
||
|---|---|---|---|---|
| SEK 000 | SEK per share3 |
percentage | ||
| Listed assets | ||||
| Modus Therapeutics | 23,801,390 | 36,635 | 0.14 | 3.0% |
| OssDsign | 2,535,478 | 28,499 | 0.11 | 2.3% |
| Total listed assets | 65,134 | 0.24 | 5.3% | |
| Unlisted assets | ||||
| AnaCardio | 60,628 | 0.22 | 4.9% | |
| Boost Pharma | 9,853 | 0.04 | 0.8% | |
| Dilafor | 50,309 | 0.19 | 4.1% | |
| PharmNovo | 35,177 | 0.13 | 2.9% | |
| SVF Vaccines | 27,707 | 0.10 | 2.3% | |
| Umecrine Cognition | 626,577 | 2.32 | 50.9% | |
| KCIF Co-Investment Fund KB1 | 8,776 | 0.03 | 0.7% | |
| KDev Investments1 | 218,943 | 0.81 | 17.8% | |
| Total unlisted assets | 1,037,970 | 3.85 | 84.4% | |
| Net of other liabilities and debts2 | 127,248 | 0.47 | 10.3% | |
| Total net asset value | 1,230,352 | 4.56 | 100.0% |
1The company has both listed and unlisted assets.
2 Includes SEK 51.1 million cash and cash equivalents.
3In relation to the number of shares outstanding (269,833,309) on the closing date.
NOTE 2 Shares in portfolio companies, at fair value through profit or loss
Change in fair value of portfolio companies
| SEK 000 | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Jan-Mar |
|---|---|---|---|
| Result level 1 | |||
| Listed companies, realized | 2,954 | - | 8,383 |
| Listed companies, unrealized | -7,926 | 4,429 | 843 |
| Total level 1 | -4,972 | 4,429 | 9,226 |
| Result level 3 | |||
| Unlisted companies, realized | -430 | 723 | -1,245 |
| Unlisted companies, unrealized | 1,930 | -3,287 | -6,402 |
| Total level 3 | 1,500 | -2,564 | -7,647 |
| Total | -3,472 | 1,865 | 1,579 |
Shares in portfolio companies, at fair value through profit or loss
| SEK 000 | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|
| Accumulated acquisition cost | |||
| At the beginning of the year | 1,120,777 | 1,100,398 | 1,100,398 |
| Investments during the year | 15,503 | 11,964 | 61,998 |
| Sales during the year | -29,705 | - | -43,197 |
| Changes in fair value in net profit/loss for the | |||
| year | -3,472 | 1,865 | 1,579 |
| Closing balance | 1,103,104 | 1,114,227 | 1,120,777 |
NOTE 3 Fair value
The table below shows financial instruments measured at fair value based on the classification in the fair value hierarchy. The various levels are defined as follows:
- Level 1- Fair value determined on the basis of observed (unadjusted) quoted prices in an active market for identical assets and liabilities
- Level 2- Fair value determined based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly
- Level 3- Fair value determined based on valuation models where significant inputs are based on non‐ observable data
Fair value as of 31 March 2025
| SEK 000 | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Financial assets | ||||
| Shares in portfolio companies, at fair value through profit or loss |
65,134 | - | 1,037,970 | 1,103,104 |
| Other financial assets | - | - | 76,246 | 76,246 |
| Cash and cash equivalents and short-term investments |
51,059 | - | - | 51,059 |
| Total | 116,193 | 0 | 1,114,216 | 1,230,409 |
| Financial liabilities | ||||
| Other financial liabilities | - | - | 57 | 57 |
| Total | - | 0 | 57 | 57 |
Fair value as of 31 March 2024
| SEK 000 | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Financial assets | ||||
| Shares in portfolio companies, at fair value through profit or loss |
129,027 | - | 985,200 | 1,114,227 |
| Other financial assets Cash, cash equivalents and short-term |
- | - | 72,834 | 72,834 |
| investments | 67,485 | - | - | 67,485 |
| Total | 196,512 | 0 | 1,058,034 | 1,254,546 |
| Financial liabilities | ||||
| Other financial liabilities | - | - | 197 | 197 |
| Total | - | 0 | 197 | 197 |
Fair value as of 31 December 2024
| SEK 000 | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Financial assets | ||||
| Shares in portfolio companies, at fair value through profit or loss |
94,713 | - | 1,026,064 | 1,120,777 |
| Other financial assets Cash and cash equivalents and short-term |
- | - | 82,355 | 82,355 |
| investments | 42,010 | - | - | 42,010 |
| Total | 136,723 | 0 | 1,108,419 | 1,245,142 |
| Financial liabilities | ||||
| Other financial liabilities | - | - | 100 | 100 |
| Total | - | 0 | 100 | 100 |
Fair value (level 3) as of 31 March 2025
| SEK 000 | Shares in portfolio companies |
Other financial assets |
Other financial liabilities |
|---|---|---|---|
| At beginning of the year | 1,026,064 | 82,355 | 100 |
| Acquisitions | 10,407 | - | - |
| Gains and losses recognized through profit or loss | 1,500 | -6,109 | -43 |
| Closing balance 31 March 2025 | 1,037,970 | 76,246 | 57 |
| Realized gains and losses for the period included in profit | |||
| or loss | -430 | 0 | 0 |
| Unrealized gains and losses in profit or loss for the period | |||
| included in profit or loss | 1,930 | -6,109 | 43 |
Fair value (level 3) as of 31 March 2024
| SEK 000 | Shares in portfolio companies |
Other financial assets |
Other financial liabilities |
|---|---|---|---|
| At the beginning of the year | 975,800 | 67,829 | 130 |
| Acquisitions | 11,964 | - | - |
| Gains and losses recognized through profit or loss | -2,564 | 5,005 | 67 |
| Closing balance 31 March 2024 | 985,200 | 72,834 | 197 |
| Realized gains and losses for the period included in profit | |||
| or loss | 723 | - | - |
| Unrealized gains and losses in profit or loss for the period | |||
| included in profit or loss | -3,287 | 5,005 | -67 |
Fair value (level 3) as of 31 December 2024
| SEK 000 | Shares in portfolio companies |
Other financial assets |
Other financial liabilities |
|---|---|---|---|
| At the beginning of the year | 975,800 | 67,829 | 130 |
| Acquisitions | 61,998 | - | - |
| Compensations | -4,086 | -887 | - |
| Gains and losses recognized through profit or loss | -7,647 | 15,412 | -30 |
| Closing balance 31 December 2024 | 1,026,064 | 82,354 | 100 |
| Realized gains and losses for the period included in profit | |||
| or loss | -1,245 | 887 | - |
| Unrealized gains and losses in profit or loss for the period | |||
| included in profit or loss | -6,402 | 14,525 | 30 |
The Investment Entity recognizes transfers between levels in the fair value hierarchy on the date when an event or changes occur that give rise to the transfer.
Shares in portfolio companies (Level 3) as of 31 March 2025
| SEK 000 | Ownership | Market value | Valuation model1 |
|---|---|---|---|
| AnaCardio | 12.5% | 60,628 | Last post money |
| Boost Pharma | 13.6% | 9,853 | Last post money |
| Dilafor | 2.7% | 50,309 | Last post money |
| PharmNovo | 20.0% | 35,177 | Last post money |
| SVF Vaccines | 32.7% | 27,707 | Last post money |
| Umecrine Cognition | 72.6% | 626,577 | External valuation2 |
| KCIF Co-Investment Fund KB | 26.0% | 8,776 | A combination of share price listed company and fair value of financial asset3 |
| KDev Investments | 90.1% | 218,943 | A combination of last post money and share price listed company4 |
| Total level 3 | 1,037,970 |
1See The Annual Report 2024 Valuation of portfolio companies at fair value, for a description of valuation models. 2Risk-adjusted external valuation model from an independent valuation institute December 2024. The rNPV value from the model adjusted further in order to reflect an assumed split in risk and revenues in conjunction with e.g. a license deal and also to incorporate the financial risk that Umecrine Cognition will not manage to finance fully the final parts of the research program. 3KCIF Co-Investment Fund KB holds listed shares which are valued in accordance with the closing rate on the final trading day of the period and a financial asset, at fair value through profit or loss, attributable to earn-out in the sale of Forendo Pharma. 4KDev Investments AB holds both listed shares which are valued in accordance with the closing rate on the final trading day of the period and unlisted shares which are valued in accordance with the most recent transaction (post-money valuation). Dilafor, which is an unlisted company, accounts for 89% of the total fair value of KDev Investments.
Sensitivity analysis of significant holdings 31 March 2025
| +/-5% Result/ equity |
+/-15% | +/- 30% | ||||
|---|---|---|---|---|---|---|
| Result/ equity | Result/ equity | |||||
| KSEK | SEK/ share | KSEK | SEK/ share | KSEK | SEK/ share | |
| Umecrine Cognition1 | +/-33,572 | +/-0.1 | +/-100,715 | +/-0.4 | +/-201,431 | +/-0.7 |
| KDev Investments2 | +/-17,905 | +/-0.1 | +/-53,615 | +/-0.2 | +/-107,330 | +/-0.4 |
1) Sensitivity to rNPV value in performed valuation based on the assumed sales price of the drug. 2) Sensitivity in the value of KDev Investments, after potential distribution to Rosetta Capital.
Sensitivity analysis of significant holdings 31 December 2024
| +/-5% Result/ equity |
+/-15% | +/- 30% Result/ equity |
||||
|---|---|---|---|---|---|---|
| Result/ equity | ||||||
| KSEK | SEK/ share | KSEK | SEK/ share | KSEK | SEK/ share | |
| Umecrine | +/- | |||||
| Cognition1 | +/-33,572 | +/-0.1 | 100,715 | +/-0.4 | +/-201,431 | +/-0.7 |
| KDev Investments2 | +/-17,950 | +/-0.1 | +/-53,550 | +/-0.2 | +/-107,100 | +/-0.4 |
1) Sensitivity to rNPV value in performed valuation based on the assumed sales price of the drug.
2) Sensitivity in the value of KDev Investments, after potential distribution to Rosetta Capital.
Impact of Portfolio Fair Value
In the table below, "Total Portfolio Fair Value" is as defined in Note 1.
Impact on Portfolio Fair Value of the agreement with Rosetta Capital
"Potential distribution to Rosetta Capital", SEK 331.1 million, is the amount that KDev Investments according to the investment agreement between Karolinska Development and Rosetta Capital is obliged to distribute to Rosetta Capital from the proceeds received by KDev Investments (KDev Investments Fair Value). The distribution to Rosetta Capital will only happen when KDev Investments distributes dividends. KDev Investments will only distribute dividends after all eventual payables and outstanding debt has been repaid. Following dividends from KDev Investments during 2021 - 2023, all additional investments totaling SEK 43.7 million have been repaid to Rosetta Capital. In addition, SEK 6.7 million has been distributed, which reduces the first SEK 220 million in the waterfall structure. See also the annual report for 2024, note 16, for a description of the agreement with Rosetta Capital.
"Net Portfolio Fair Value (after potential distribution to Rosetta Capital)" is as defined in Note 1.
Expanded Portfolio Fair Value calculations taking the portfolio valuation and potential distribution to Rosetta Capital in consideration
| SEK 000 | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|
| Karolinska Development Portfolio Fair Value (unlisted companies) | 819,027 | 754,282 | 807,798 |
| Karolinska Development Portfolio Fair Value (listed companies) | 65,134 | 129,027 | 94,713 |
| KDev Investments Portfolio Fair Value | 550,061 | 568,926 | 549,021 |
| Total Portfolio Fair Value | 1,434,222 | 1,452,235 | 1,451,532 |
| Potential distribution to Rosetta Capital of fair value of KDev | |||
| Investments | -331,118 | -338,008 | -330,754 |
| Net Portfolio Fair Value (after potential distribution to Rosetta Capital) | 1,103,104 | 1,114,227 | 1,120,777 |
NOTE 4 Other financial assets
| SEK 000 | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|
| Other financial assets, non-current | |||
| Earn-out agreement Forendo Pharma | 66,403 | 62,091 | 71,271 |
| Earn-out agreement Oncopeptides | - | 0 | - |
| Total | 66,403 | 62,091 | 71,271 |
| Other financial assets, current | |||
| Earn-out agreement Forendo Pharma | 9,843 | 10,743 | 11,084 |
| Total | 9,843 | 10,743 | 11,084 |
Earn-out agreement Forendo Pharma
Karolinska Development is entitled to earn-out payments according to the agreement with Organon regarding the sale of Forendo Pharma. Karolinska Development estimates the risk-adjusted net present value (rNPV) of future cash flows (earn-outs), after the initial payment in December 2021 and payments in 2022 and 2023, to SEK 76.2 million, whereof Karolinska Development expects SEK 9.8 million to be paid during the next 12 months. The earn-outs are expected to be paid during the period 2025–2034, and renewed rNPV valuations will be performed continuously. Forendo Pharma's previous shareholders are entitled to additional future payments totaling USD 870 million upon the achievement of certain development, registration and commercial milestones pertaining to Forendo Pharma's drug candidates.
Earn-out agreement Oncopeptides
Karolinska Development was entitled to earn-out payments according to the agreement with Industrifonden regarding the previous holdings in Oncopeptides. The agreement was finalized in the third quarter of 2024.
NOTE 5 Interest income on loans to portfolio companies
| SEK 000 | 2025 Jan-Mar |
2024 Jan-Mar |
2024 Full-year |
|---|---|---|---|
| Net operations | |||
| Interest on loans to portfolio companies | 1,628 | 0 | 5,202 |
| Total | 1,628 | 0 | 5,202 |
| Financial net Interest on loans to portfolio companies and |
|||
| other interest | 98 | 1,728 | 1,057 |
| Total | 98 | 1,728 | 1,057 |
| 1) Interest income on loans to portfolio companies is reported as of the fourth quarter of 2024 as a separate item in operating |
profit/loss (interest on loans to portfolio companies during the first quarter of 2024 amounted to KSEK 1,259). Other interest income is reported in net financial items.
NOTE 6 Pledge assets and contingent liabilities
| SEK 000 | 31 Mar 2025 | 31 Mar 2024 | 31 Dec 2024 |
|---|---|---|---|
| Pledge assets | |||
| Contingent liabilities | |||
| Loan to portfolio company | 5,000 | - | - |
| Loan commitment to portfolio company | - | - | 5,000 |
| Investment agreement in portfolio company | - | 7,580 | - |
| Summa | 5,000 | 7,580 | 5,000 |