XML 63 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Financial Assets and Financial Liabilities (Tables)
12 Months Ended
Dec. 31, 2022
Presentation of leases for lessee [abstract]  
Schedule of Financial Assets and Financial Liabilities

Financial assets and liabilities comprise the following:

 

 

2022

 

 

2021

 

 

 

(EUR’000)

 

Financial assets by category

 

 

 

 

 

 

Trade receivables

 

 

11,910

 

 

 

2,200

 

Other receivables (excluding income tax and indirect tax receivables)

 

 

3,884

 

 

 

12,276

 

Marketable securities

 

 

298,180

 

 

 

343,358

 

Cash and cash equivalents

 

 

444,767

 

 

 

446,267

 

Financial assets measured at amortized cost

 

 

758,741

 

 

 

804,101

 

Total financial assets

 

 

758,741

 

 

 

804,101

 

Classified in the statement of financial position

 

 

 

 

 

 

Non-current assets

 

 

9,412

 

 

 

109,369

 

Current assets

 

 

749,329

 

 

 

694,732

 

Total financial assets

 

 

758,741

 

 

 

804,101

 

 

 

 

 

 

 

 

Financial liabilities by category

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

Convertible senior notes

 

 

399,186

 

 

 

 

Lease liabilities

 

 

109,191

 

 

 

104,961

 

Trade payables and accrued expenses

 

 

101,032

 

 

 

59,417

 

Financial liabilities measured at amortized cost

 

 

609,409

 

 

 

164,378

 

Derivative liabilities

 

 

157,950

 

 

 

 

Financial liabilities measured at fair value through profit or loss

 

 

157,950

 

 

 

 

Total financial liabilities

 

 

767,359

 

 

 

164,378

 

Classified in the statement of financial position

 

 

 

 

 

 

Non-current liabilities

 

 

640,907

 

 

 

97,966

 

Current liabilities

 

 

126,452

 

 

 

66,412

 

Total financial liabilities

 

 

767,359

 

 

 

164,378

 

 

Schedule of Finance Income and Finance Expenses

Finance income and expenses are specified below:

 

 

2022

 

 

2021

 

 

2020

 

 

 

(EUR’000)

 

Finance income

 

 

 

 

 

 

 

 

 

Interest income

 

 

7,426

 

 

 

692

 

 

 

1,812

 

Exchange rate gains (net)

 

 

44,755

 

 

 

59,026

 

 

 

 

Total finance income

 

 

52,181

 

 

 

59,718

 

 

 

1,812

 

 

 

 

 

 

 

 

 

 

 

Finance expenses

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

30,682

 

 

 

3,911

 

 

 

1,918

 

Fair value loss, derivatives

 

 

15,483

 

 

 

 

 

 

 

Other financial expenses

 

 

4,322

 

 

 

 

 

 

 

Exchange rate losses (net)

 

 

 

 

 

 

 

 

78,924

 

Total finance expenses

 

 

50,487

 

 

 

3,911

 

 

 

80,842

 

Summary of Expenses, Relating To Lease Activities In The Consolidated Statements

The following expenses relating to lease activities are recognized in the consolidated statements of profit or loss:

 

 

2022

 

2021

 

2020

 

 

(EUR’000)

Lease expenses

 

 

 

 

 

 

Depreciation

 

11,740

 

10,963

 

6,857

Short term leases and leases of low value assets

 

280

 

186

 

470

Lease interest

 

3,842

 

3,396

 

1,617

Total lease expenses

 

15,862

 

14,545

 

8,944

Summary of Development in Borrowings Related to Financing Activities

Development in borrowings related to financing activities are specified below:

 

 

 

 

Cash payments

 

Non-cash items

 

 

 

 

Beginning
of period

 

Repayments

 

Proceeds

 

Additions/
(disposals)

 

Separation of embedded derivative

 

Accretion of
interest

 

Foreign
exchange
adjustment

 

End of
period

 

 

(EUR’000)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

 

(6,710)

 

503,281

 

 

(142,467)

 

30,216

 

14,866

 

399,186

Lease liabilities

 

104,961

 

(7,995)

 

 

3,194

 

 

3,842

 

5,189

 

109,191

Total financing activities

 

104,961

 

(14,705)

 

503,281

 

3,194

 

(142,467)

 

34,058

 

20,055

 

508,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease liabilities

 

91,975

 

(7,755)

 

 

10,812

 

 

3,396

 

6,533

 

104,961

Total financing activities

 

91,975

 

(7,755)

 

 

10,812

 

 

3,396

 

6,533

 

104,961

For December 31, 2022, "separation of embedded derivative" on convertible senior notes relates to derivative liabilities that is separated from convertible senior notes and presented separately in the consolidated statement of financial position, please refer to following section, “Derivative Liabilities”.

Summary of Fair Value Hierarchy

 

 

2022

 

2021

 

 

 

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

 

Fair value level

 

 

(EUR’000)

 

(1-3)

Financial assets

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

298,180

 

295,843

 

343,358

 

342,731

 

1

Financial assets measured at amortized cost

 

298,180

 

295,843

 

343,358

 

342,731

 

 

Total financial assets

 

298,180

 

295,843

 

343,358

 

342,731

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

399,186

 

382,459

 

 

 

3

Financial liabilities measured at amortized cost

 

399,186

 

382,459

 

 

 

 

Derivative liabilities

 

157,950

 

157,950

 

 

 

3

Financial liabilities measured at fair value through profit or loss

 

157,950

 

157,950

 

 

 

 

Total financial liabilities

 

157,950

 

157,950

 

 

 

 

Movements in Level 3 Fair Value Measurements

Movements in level 3 fair value measurements are specified below:

 

 

2022

 

2021

 

2020

 

 

(EUR’000)

Derivative liabilities

 

 

 

 

 

 

January 1

 

 

 

Additions

 

142,467

 

 

Remeasurement recognized in financial income or expense

 

15,483

 

 

December 31

 

157,950