Zerion Pharma A/SAktiv

CVR 40169229

Økonomiske nøgletal

3.377.646 kr.-2,2%
Omsætning 2025
+15,0%
Gennemsnitlig vækst pr. år 2021–2025
01 mio.2 mio.3 mio.4 mio.20212022202320242025

Nøgletal

2025
Balancens sammensætning
OmsætningsaktiverAnlægsaktiverGæld og hensatte forpligtelserEgenkapital
010 mio.20 mio.30 mio.2019202020212022202320242025

Selskabsskat

indkomstår 2024
2024Skattepligtig indkomst -4.953.082 kr.0 kr.
2023Skattepligtig indkomst -3.084.044 kr.0 kr.
2022Skattepligtig indkomst -11.418.720 kr.0 kr.
2021Skattepligtig indkomst -5.667.563 kr.0 kr.
2020Skattepligtig indkomst -1.891.553 kr.0 kr.
2019Skattepligtig indkomst -598.331 kr.0 kr.
Selskabsskat →

Kilde: Skattestyrelsens offentlige skattelister for selskaber. Beregnet skat for indkomståret; kan være lavere end 22 % af indkomsten, fx ved skat betalt i udlandet. sktst.dk

Regnskabstal2019–2025
2019202020212022202320242025
Balance — aktiver
Likvide beholdninger579.2873.948.6136.644.4914.103.6212.299.9743.466.5963.632.962
Omsætningsaktiver i alt1.034.5276.197.12711.583.1579.477.5285.846.3057.423.9039.344.241
Anlægsaktiver i alt—802.6262.114.4672.945.7272.625.9022.247.1971.710.655
Aktiver i alt1.034.5276.999.75313.697.62412.423.2558.472.2079.671.10011.054.896
Balance — passiver
Kortfristede gældsforpligtelser1.003.0511.654.7803.984.9814.432.3152.818.6423.684.3803.186.801
Langfristede gældsforpligtelser—6.374.07810.579.47317.949.01819.384.0778.245.18711.379.505
Gældsforpligtelser i alt1.003.0518.028.85814.564.45422.381.33322.202.71911.929.56714.566.306
Selskabskapital91.117102.246459.476520.927640.018907.2651.024.863
Overført resultat-1.050.624-1.131.351-1.326.306-10.479.005-14.370.530-3.165.732-5.440.805
Årets resultat-1.050.624-3.477.649-11.134.049-18.857.318-11.101.891-220.020-10.830.354
Egenkapital i alt31.476-1.029.105-866.830-9.958.078-13.730.512-2.258.467-3.511.410
Resultatopgørelse
Omsætning——1.932.7753.273.3273.559.9563.452.0163.377.646
Bruttofortjeneste—784.282—————
Resultat af primær drift-1.346.954-3.740.154-13.179.938-20.891.826-11.947.148-13.268.229-12.404.216
EBITDA—-3.739.499-12.960.041-20.450.798-11.409.951-12.731.032-11.867.674
Resultat før skat—-4.011.423-13.745.789-22.129.096-13.505.645-2.500.354-13.137.354
Årets resultat-1.050.624-3.477.649-11.134.049-18.857.318-11.101.891-220.020-10.830.354
Personaleomkostninger278.7121.993.4506.245.3669.538.1476.156.5586.896.7547.076.094
Af- og nedskrivninger—655219.897441.028537.197537.197536.542
Andre nøgletal
Ansatte33812111210

En streg (—) betyder, at der ikke er indsendt årsrapport, eller at posten ikke fremgår af den; 0 er et nul angivet i årsrapporten.

Om virksomheden

Årsrapport 2025

Zerion Pharma A/S (“Zerion” or “the Company”) is a drug development company, based in Copenhagen. The Company was founded in January 2019 as a spinout from the University of Copenhagen based on a decade of research. ​ ​Zerion has developed a formulation technology, Dispersome®, that enables poorly soluble drugs to become effective pharmaceutical products. The Company applies the technology to 1) improve existing drug products, thereby building its own pipeline of product candidates and 2) partner with major pharmaceutical and biotech companies to solve problems with solubility and bioavailability in their new pharmaceutical candidates (NCEs). ​​Zerion’s R&D activities comprise firstly in-house lab work with the aim to develop better formulations of new and existing drugs. The Company’s research labs are located at the incubator centre, Symbion, where the Company employs about 10 scientists and technicians. Secondly, Zerion conducts external pre-clinical and eventually clinical studies with selected drug candidates which incorporate the Dispersome® technology.

Development in activities and financesDuring 2025, the Company made significant progress in its R&D and commercial activities. Zerion and Hovione Farmaciência, S.A.(“HOVIONE”) continued their partnership to accelerate the development of the Dispersome® technology platform. HOVIONE completed a human study testing a Dispersome formulation of a nutraceutical against the best commercially available products with good results. ​ ​Zerion’s partner Insud Pharma completed a clinical study of a Dispersome drug product that confirmed the performance of the Dispersome product. Zerion’s partnership with the Brazilian company Aché progressed very well and a new product was included in the collaboration during the year. ​Zerion continued working on other partner projects and also secured additional partner projects during 2025. Overall, substantial advances were made towards the first Dispersome products to the market. ​ ​The Company also successfully applied for two Eurostar projects, in collaboration with two German partners and one Belgium partner, respectively. The two projects will contribute a total of € 600,000 to Zerion in soft funding during 2026 and 2027. ​​In the beginning of 2025, the Company raised DKK 8.7 million in a share issue to both existing and new shareholders. In November 2025, convertible loan notes of DKK 2.7 million were secured from the existing shareholders. ​​​​​​​​

Uddrag af ledelsesberetningen i den seneste årsrapport.

Zerion Pharma A/S — cvrprofil.dk