40314636 2022-12-31 40314636 2021-12-31 40314636 2020-12-31 40314636 2024-12-31 40314636 2023-12-31 40314636 2024-01-01 fsa:ContributedCapitalMember 40314636 2024-01-01 fsa:RetainedEarningsMember 40314636 2024-12-31 fsa:ContributedCapitalMember 40314636 2024-12-31 fsa:RetainedEarningsMember 40314636 2024-01-01 fsa:FixturesFittingsToolsAndEquipmentMember 40314636 2024-12-31 fsa:FixturesFittingsToolsAndEquipmentMember 40314636 2024-01-01 fsa:InvestmentsInGroupEnterprisesMember 40314636 2023-01-01 fsa:InvestmentsInGroupEnterprisesMember 40314636 2024-12-31 fsa:InvestmentsInGroupEnterprisesMember 40314636 2023-12-31 fsa:InvestmentsInGroupEnterprisesMember 40314636 2024-12-31 1 fsa:SubsidiaryMember 40314636 2024-12-31 2 fsa:SubsidiaryMember 40314636 2024-12-31 3 fsa:SubsidiaryMember 40314636 2024-12-31 4 fsa:SubsidiaryMember 40314636 2024-12-31 5 fsa:SubsidiaryMember 40314636 2024-01-01 fsa:OtherInvestmentsMember 40314636 2024-01-01 fsa:DepositsLongtermInvestmentsAndReceivablesMember 40314636 2024-12-31 fsa:OtherInvestmentsMember 40314636 2024-12-31 fsa:DepositsLongtermInvestmentsAndReceivablesMember 40314636 2024-12-31 fsa:LongtermDebtToOtherCreditInstitutionsMember 40314636 2023-12-31 fsa:LongtermDebtToOtherCreditInstitutionsMember 40314636 2024-12-31 fsa:OtherLongtermPayablesMember 40314636 2023-12-31 fsa:OtherLongtermPayablesMember 40314636 2024-12-31 fsa:OtherShorttermPayablesMember 40314636 2023-12-31 fsa:OtherShorttermPayablesMember 40314636 2024-01-01 2024-12-31 40314636 2024-01-01 2024-12-31 1 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_executive_board_1 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_executive_board_2 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_board_of_director_1 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_board_of_director_2 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_board_of_director_3 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_board_of_director_4 40314636 2024-01-01 2024-12-31 memberOfBoardIdentifier_board_of_director_5 40314636 2024-01-01 2024-12-31 2 40314636 2022-01-01 2022-12-31 40314636 2021-01-01 2021-12-31 40314636 2020-01-01 2020-12-31 40314636 2023-01-01 2023-12-31 40314636 2024-01-01 2024-12-31 fsa:ContributedCapitalMember 40314636 2024-01-01 2024-12-31 fsa:RetainedEarningsMember 40314636 2024-01-01 2024-12-31 fsa:FixturesFittingsToolsAndEquipmentMember 40314636 2024-01-01 2024-12-31 fsa:InvestmentsInGroupEnterprisesMember 40314636 2023-01-01 2023-12-31 fsa:InvestmentsInGroupEnterprisesMember 40314636 2024-01-01 2024-12-31 1 fsa:SubsidiaryMember 40314636 2024-01-01 2024-12-31 2 fsa:SubsidiaryMember 40314636 2024-01-01 2024-12-31 3 fsa:SubsidiaryMember 40314636 2024-01-01 2024-12-31 4 fsa:SubsidiaryMember 40314636 2024-01-01 2024-12-31 5 fsa:SubsidiaryMember 40314636 2024-01-01 2024-12-31 fsa:OtherInvestmentsMember 40314636 2024-01-01 2024-12-31 fsa:DepositsLongtermInvestmentsAndReceivablesMember iso4217:DKK pure Årsrapport 33771231 PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab Strandvejen 44 2900 Hellerup 2024-01-01 2023-01-01 2024-12-31 2023-12-31 40314636 Sanos Group ApS Telefonvej 8,2 2860 Søborg PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab 33771231 Strandvejen 44 2900 Hellerup Denmark 39 45 39 45 koebenhavn@pwc.dk 2025-04-29 Jeppe Ragnar Andersen Regnskabsklasse B Revisionspåtegning The Executive Board and Board of Directors have today considered and adopted the Annual Report of Sanos Group ApS for the financial year 1 January - 31 December 2024. The Annual Report is prepared in accordance with the Danish Financial Statements Act. In our opinion the Financial Statements give a true and fair view of the financial position at 31 December 2024 of the Company and of the results of the Company operations for 2024. In our opinion, Management's Review includes a true and fair account of the matters addressed in the Review. We recommend that the Annual Report be adopted at the Annual General Meeting. 2025-04-29 Søborg Jeppe Ragnar Andersen CEO Jakob Brix Christensen CFO Henning Heiberg Andersen Anders Fæste Andrea Jayne Davis Karl Sebastian Inger Pierre Khaitrine To the shareholder of Sanos Group ApS Opinion In our opinion, the Financial Statements give a true and fair view of the financial position of the Company at 31 December 2024 and of the results of the Company´s operations for the financial year 1 January - 31 December 2024 in accordance with the Danish Financial Statements Act. We have audited the Financial Statements of Sanos Group ApS for the financial year 1 January - 31 December 2024, which comprise income statement, balance sheet, statement of changes in equity and notes, including a summary of significant accounting policies (”the Financial Statements”). Basis for Opinion We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements applicable in Denmark. Our responsibilities under those standards and requirements are further described in the ”Auditor’s responsibilities for the audit of the Financial Statements” section of our report. We are independent of the Company in accordance with the International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (IESBA Code) and the additional ethical requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. Management is responsible for the preparation of financial statements that give a true and fair view in accordance with the Danish Financial Statements Act, and for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the Financial Statements, Management is responsible for assessing the Company´s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting in preparing the Financial Statements unless Management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so. Our objectives are to obtain reasonable assurance about whether the Financial Statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these Financial Statements. As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional judgement and maintain professional scepticism throughout the audit. We also: Identify and assess the risks of material misstatement of the Financial Statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company´s internal control. Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management. Conclude on the appropriateness of Management’s use of the going concern basis of accounting in preparing the Financial Statements and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company´s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the Financial Statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Company to cease to continue as a going concern. Evaluate the overall presentation, structure and contents of the Financial Statements, including the disclosures, and whether the Financial Statements represent the underlying transactions and events in a manner that gives a true and fair view. Plan and perform the audit to obtain sufficient appropriate audit evidence regarding the consolidated financial information of the entities or business units as a basis for forming an opinion on the Financial Statements. We are responsible for the direction, supervision and review of the audit work performed. We remain solely responsible for our audit opinion. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. Management is responsible for Management’s Review. Our opinion on the Financial Statements does not cover Management’s Review, and we do not express any form of assurance conclusion thereon. In connection with our audit of the Financial Statements, our responsibility is to read Management’s Review and, in doing so, consider whether Management’s Review is materially inconsistent with the Financial Statements or our knowledge obtained during the audit, or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether Management’s Review provides the information required under the Danish Financial Statements Act. Based on the work we have performed, in our view, Management’s Review is in accordance with the Financial Statements and has been prepared in accordance with the requirements of the Danish Financial Statements Act. We did not identify any material misstatement in Management’s Review. Hellerup 2025-04-29 PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab Kristian Højgaard Carlsen State Authorised Public Accountant mne44112 Christian Lønne State Authorised Public Accountant mne51542 -1656000 -2574000 -21628000 -20090000 -51569000 -6025000 -17986000 -50484000 -27629000 846564000 856863000 1354799000 0 488000 1147000 0 0 610121000 626649000 650591000 13 5 0 0.0 0.0 -0.002 -0.003 -0.016 0.654 0.72 0.721 0.731 0.48 0.026 0.014 -0.029 -0.079 -0.079 Key activities The company's main activity is to provide services exclusively to the group companies and and also owning investments in associates as well as in subsidiaries. Development in the year The income statement of the Company for 2024 shows a profit of DKK 16,202,415, and at 31 December 2024 the balance sheet of the Company shows a positive equity of DKK 633,818,858. The past year and follow-up on development expectations from last year The company’s expectations of an increase in the net result has been met. Targets and expectations for the year ahead Management expects an increase in profit in the coming year. External environment The company is conscious abouts its impact on the environment and is committed to improving in this area. Subsequent events No events materially affecting the assessment of the Annual Report have occurred after the balance sheet date. 0 0 129901 -179289 -129901 179289 34297516 24409823 262472 396861 23157986 20429818 11272101 4556155 -4930314 -4235060 16202415 8791215 16202415 8791215 960050 1306809 960050 1306809 854606581 852248569 22373020 0 756578 735245 877736179 852983814 878696229 854290623 84801123 2880446 1235016 965483 4908221 0 90944360 3845929 15892 1069159 90960252 4915088 969656481 859205711 82817007 82817007 551001851 536176680 633818858 618993687 107342 129435 107342 129435 215476430 213968582 18332350 15747248 233808780 229715830 3446943 3472447 85347438 136134 13127120 6758178 101921501 10366759 335730281 240082589 969656481 859205711 82817007 536176680 0 -279093 0 -1098151 0 16202415 82817007 551001851 26241978 22436217 188617 149694 26430595 22585911 27 21 Share of profits 1882000 0 Share of losses of subsidiaries 72516999 74728235 Amortisation of goodwill -40101483 -50318412 Total 34297516 24409823 -4908221 -4305288 -22093 70228 -4930314 -4235060 1634498 1634498 327689 346759 674448 960050 902989796 902989796 24515738 0 927505534 902989796 -50741227 -75232687 -279093 81637 74398999 74728235 70000000 0 13823849 0 40101481 50318412 -72898953 -50741227 854606581 852248569 Sanos Holding A/S Søborg 100 196218291 53709035 Studies & Me A/S København 100 26908000 18441000 Sanos Group USA, Inc. Delaware, USA 100 412061 136549 Omicron ApS København 100 3210101 2072119 NeuroScios GmbH Austria 100 14188461 40295 0 735245 22373020 21333 22373020 756578 22373020 756578 Positive differences arising on initial measurement of subsidiaries at net asset value 849595629 826550417 Remaining positive difference included in the above carrying amount at 613670554 630726825 Investments in subsidiaries are specified as follows: Deferred tax liabilities at 1 January 129435 59207 Amounts recognised in the income statement for the year -22093 70228 Deferred tax liabilities at 31 December 107342 129435 0 0 215476430 213968582 215476430 213968582 0 0 0 0 18332350 15747248 18332350 15747248 13127120 6758178 Payments due within 1 year are recognised in short-term debt. Other debt is recognised in long-term debt. The debt falls due for payment as specified below: Credit institutions Other payables Rental and lease obligations Lease obligations under operating leases. Total future lease payments: Within 1 year 1510106 1473274 Between 1 and 5 years 4083041 5593146 Total 5593147 7066420 Other contingent liabilities The group companies are jointly and severally liable for tax on the jointly taxed incomes etc of the Group. The total amount of corporation tax payable is disclosed in the Annual Report of Sonas HoldCo ApS, which is the management company of the joint taxation purposes. Moreover, the group companies are jointly and severally liable for Danish withholding taxes by way of dividend tax, tax on royalty payments and tax on unearned income. Any subsequent adjustments of corporation taxes and withholding taxes may increase the Company’s liability. Consolidated Financial Statements The Company is included in the Group Annual Report of the Parent Company of the largest and smallest group: Name Place of registered office Investcorp Holdings B.S.C Kingdom of Bahrain Sonas MidCo ApS Søborg, Denmark The Annual Report of Sanos Group ApS for 2024 has been prepared in accordance with the provisions of the Danish Financial Statements Act applying to enterprises of reporting class B as well as selected rules applying to reporting class C. The accounting policies applied remain unchanged from last year. The Financial Statements for 2024 are presented in DKK. true With reference to section 112 of the Danish Financial Statements Act and to the consolidated financial statements for 2024 of Sanos Midco ApS, the Company has not prepared consolidated financial statements. 1 With reference to section 86(4) of the Danish Financial Statements Act and to the cash flow statement included in the consolidated financial statements of Sanos Midco ApS, the Company has not prepared a cash flow statement. Assets are recognised in the balance sheet when it is probable that future economic benefits attributable to the asset will flow to the Company, and the value of the asset can be measured reliably. Liabilities are recognised in the balance sheet when it is probable that future economic benefits will flow out of the Company, and the value of the liability can be measured reliably. Assets and liabilities are initially measured at cost. Subsequently, assets and liabilities are measured as described for each item below. Transactions in foreign currencies are translated at the exchange rates at the dates of transaction. Exchange differences arising due to differences between the transaction date rates and the rates at the dates of payment are recognised in financial income and expenses in the income statement. Where foreign exchange transactions are considered hedging of future cash flows, the value adjustments are recognised directly in equity. With reference to section 32 of the Danish Financial Statements Act, gross profit/loss comprises of Administrative expenses comprise expenses for Management, administrative staff, office expenses, depreciation, etc. Amortisation of goodwill and negative goodwill is also included to the extent that goodwill relates to administrative activities. Furthermore management fees allocated through the Group are offset here. Other operating income and other operating expenses comprise items of a secondary nature to the main activities of the Company, including gains and losses on the sale of intangible assets and property, plant and equipment, and recognition of negative goodwill. The item “Income from investments in subsidiaries” in the income statement includes the proportionate share of the profit for the year. Financial income and expenses are recognised in the income statement at the amounts relating to the financial year. Tax for the year consists of current tax for the year and changes in deferred tax for the year. The tax attributable to the profit for the year is recognised in the income statement, whereas the tax attributable to equity transactions is recognised directly in equity. The Company is jointly taxed with wholly owned Danish and foreign subsidiaries. The tax effect of the joint taxation is allocated to enterprises in proportion to their taxable incomes. Property, plant and equipment are measured at cost less accumulated depreciation and less any accumulated impairment losses. Cost comprises the cost of acquisition and expenses directly related to the acquisition up until the time when the asset is ready for use. Interest expenses on loans contracted directly for financing the construction of property, plant and equipment are recognised in cost over the construction period. Depreciation based on cost reduced by any residual value is calculated on a straight-line basis over the expected useful lives of the assets, which are: Other fixtures and fittings, tools and equipment 3-10 years The fixed assets’ residual values are determined at nil. Depreciation period and residual value are reassessed annually. The carrying amounts of property, plant and equipment and investments are reviewed on an annual basis to determine whether there is any indication of impairment other than that expressed by depreciation. If so, the asset is written down to its lower recoverable amount. Investments in subsidiaries are recognised and measured under the equity method. The item “Investments in subsidiaries” in the balance sheet include the proportionate ownership share of the net asset value of the enterprises calculated on the basis of the fair values of identifiable net assets at the time of acquisition with deduction or addition of unrealised intercompany profits or losses and with addition of the remaining value of any increases in value and goodwill calculated at the time of acquisition of the enterprises. The total net revaluation of investments in subsidiaries is transferred upon distribution of profit to “Reserve for net revaluation under the equity method“ under equity. The reserve is reduced by dividend distributed to the Parent Company and adjusted for other equity movements in the subsidiaries. Subsidiaries with a negative net asset value are recognised at DKK 0. Any legal or constructive obligation of the Parent Company to cover the negative balance of the enterprise is recognised in provisions. Fixed asset investments, which consist of listed bonds and shares, are measured at their fair values at the balance sheet date. Fair value is determined on the basis of the latest quoted market price. Investments which are not traded in an active market are measured at the lower of cost and recoverable amount. Other fixed asset investments consist of deposits and in investments in listed and unlisted biotech companies, in the form of shares or convertible loan notes. Listed shares are measured on the basis of the latest quoted market price, while investments which are not traded in an active market are measured at cost or lower fair market value, defined as the share price in the latest external funding round. Management performs a yearly assessment where management considers latest prices in founding rounds or any other factors, which may indicate any need for impairment. Receivables are measured in the balance sheet at the lower of amortised cost and net realisable value, which corresponds to nominal value less provisions for bad debts. Deferred income tax is measured using the balance sheet liability method in respect of temporary differences arising between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes on the basis of the intended use of the asset and settlement of the liability, respectively. Deferred tax assets, including the tax base of tax loss carry-forwards, are measured at the value at which the asset is expected to be realised, either by elimination in tax on future earnings or by set-off against deferred tax liabilities within the same legal tax entity. Deferred tax is measured on the basis of the tax rules and tax rates that will be effective under the legislation at the balance sheet date when the deferred tax is expected to crystallise as current tax. Any changes in deferred tax due to changes to tax rates are recognised in the income statement or in equity if the deferred tax relates to items recognised in equity. Current tax liabilities and receivables are recognised in the balance sheet as the expected taxable income for the year adjusted for tax on taxable incomes for prior years and tax paid on account. Extra payments and repayment under the on-account taxation scheme are recognised in the income statement in financial income and expenses. Loans, such as loans from credit institutions, are recognised initially at the proceeds received net of transaction expenses incurred. Subsequently, the loans are measured at amortised cost; the difference between the proceeds and the nominal value is recognised as an interest expense in the income statement over the loan period. Mortgage loans are measured at amortised cost, which for cash loans corresponds to the remaining loan. Amortised cost of debenture loans corresponds to the remaining loan calculated as the underlying cash value of the loan at the date of raising the loan adjusted for depreciation of the price adjustment of the loan made over the term of the loan at the date of raising the loan. Other debts are measured at amortised cost, substantially corresponding to nominal value. Return on assets Profit/loss of primary operations x 100 / Total assets at year end Solvency ratio Equity at year end x 100 / Total assets at year end Return on equity Net profit for the year x 100 / Average equity