XML 65 R43.htm IDEA: XBRL DOCUMENT v3.24.0.1
Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2023
Presentation of leases for lessee [abstract]  
Schedule of Financial Assets and Financial Liabilities

Financial assets and liabilities comprise the following:

 

2023

 

 

2022

 

 

(EUR’000)

 

Financial assets by category

 

 

 

 

 

 

Trade receivables

 

 

35,874

 

 

 

11,910

 

Other receivables (excluding income tax and indirect tax receivables)

 

 

3,909

 

 

 

3,884

 

Marketable securities

 

 

7,275

 

 

 

298,180

 

Cash and cash equivalents

 

 

392,164

 

 

 

444,767

 

Financial assets measured at amortized cost

 

 

439,222

 

 

 

758,741

 

Total financial assets

 

 

439,222

 

 

 

758,741

 

Classified in the statement of financial position

 

 

 

 

 

 

Non-current assets

 

 

2,127

 

 

 

9,412

 

Current assets

 

 

437,095

 

 

 

749,329

 

Total financial assets

 

 

439,222

 

 

 

758,741

 

 

 

 

 

 

 

 

Financial liabilities by category

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

Convertible senior notes

 

 

407,095

 

 

 

399,186

 

Royalty funding liabilities

 

 

138,377

 

 

 

 

Lease liabilities

 

 

98,793

 

 

 

109,191

 

Trade payables and accrued expenses

 

 

94,566

 

 

 

101,032

 

Financial liabilities measured at amortized cost

 

 

738,831

 

 

 

609,409

 

Derivative liabilities

 

 

143,296

 

 

 

157,950

 

Financial liabilities measured at fair value through profit or loss

 

 

143,296

 

 

 

157,950

 

Total financial liabilities

 

 

882,127

 

 

 

767,359

 

Classified in the statement of financial position

 

 

 

 

 

 

Non-current liabilities

 

 

762,161

 

 

 

640,907

 

Current liabilities

 

 

119,966

 

 

 

126,452

 

Total financial liabilities

 

 

882,127

 

 

 

767,359

 

Schedule of Finance Income and Finance Expenses

Finance income and expenses are specified below:

 

2023

 

 

2022

 

 

2021

 

 

(EUR’000)

 

Finance income

 

 

 

 

 

 

 

 

 

Interest income

 

 

16,857

 

 

 

7,426

 

 

 

692

 

Fair value gains, derivatives

 

 

14,654

 

 

 

 

 

 

 

Foreign exchange and other adjustments gain (net)

 

 

12,346

 

 

 

44,755

 

 

 

59,026

 

Total finance income

 

 

43,857

 

 

 

52,181

 

 

 

59,718

 

 

 

 

 

 

 

 

 

 

Finance expenses

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

44,065

 

 

 

30,682

 

 

 

3,911

 

Fair value loss, derivatives

 

 

 

 

 

15,483

 

 

 

 

Foreign exchange and other adjustments loss (net)

 

 

 

 

 

4,322

 

 

 

 

Total finance expenses

 

 

44,065

 

 

 

50,487

 

 

 

3,911

 

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:

 

2023

 

2022

 

2021

 

(EUR’000)

Lease expenses

 

 

 

 

 

 

Depreciation

 

11,875

 

11,740

 

10,963

Short term leases and leases of low value assets

 

353

 

280

 

186

Lease interest

 

3,581

 

3,842

 

3,396

Total lease expenses

 

15,809

 

15,862

 

14,545

Summary of Development in Borrowings Related to Financing Activities

Development in borrowings related to financing activities is specified below:

 

 

 

Cash payments

 

Non-cash items

 

 

 

Beginning
of period

 

Repay-
ments

 

Net proceeds

 

Additions/
(disposals)

 

Separation of embedded derivative

 

Accretion of
interest

 

Foreign
exchange
adjustments and remeasurements

 

End of
period

 

 

(EUR’000)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

399,186

 

(12,054)

 

136,256

 

 

 

40,386

 

(18,302)

 

545,472

Lease liabilities

 

109,191

 

(14,006)

 

 

2,973

 

 

3,581

 

(2,946)

 

98,793

Total financing activities

 

508,377

 

(26,060)

 

136,256

 

2,973

 

 

43,967

 

(21,248)

 

644,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

(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

Summary of Fair Value Hierarchy

Level 3 inputs are unobservable inputs for the asset or liability.

 

2023

 

2022

 

 

 

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

 

Fair value level

 

(EUR’000)

 

(1-3)

Financial assets

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

7,275

 

7,266

 

298,180

 

295,843

 

1

Financial assets measured at amortized cost

 

7,275

 

7,266

 

298,180

 

295,843

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

407,095

 

385,410

 

399,186

 

382,459

 

3

Royalty funding

 

138,377

 

143,975

 

 

 

3

Financial liabilities measured at amortized cost

 

545,472

 

529,385

 

399,186

 

382,459

 

 

Derivative liabilities

 

143,296

 

143,296

 

157,950

 

157,950

 

3

Financial liabilities measured at fair value through profit or loss

 

143,296

 

143,296

 

157,950

 

157,950

 

 

Development in Level 3 Fair Value Remeasurements

Development in level 3 fair value remeasurements is specified below:

 

 

2023

 

2022

 

2021

 

(EUR’000)

Derivative liabilities

 

 

 

 

 

 

January 1

 

157,950

 

 

Additions

 

 

142,467

 

Remeasurement recognized in financial income or expense

 

(14,654)

 

15,483

 

December 31

 

143,296

 

157,950