XML 72 R44.htm IDEA: XBRL DOCUMENT v3.25.0.1
Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2024
Presentation of leases for lessee [abstract]  
Schedule of Financial Assets and Financial Liabilities

Financial assets and liabilities comprise the following:

 

2024

 

 

2023

 

 

(EUR’000)

 

Financial assets by category

 

 

 

 

 

 

Trade receivables

 

 

166,280

 

 

 

35,874

 

Other receivables (excluding indirect tax receivables)

 

 

3,964

 

 

 

3,909

 

Marketable securities

 

 

 

 

 

7,275

 

Cash and cash equivalents

 

 

559,543

 

 

 

392,164

 

Financial assets measured at amortized cost

 

 

729,787

 

 

 

439,222

 

Total financial assets

 

 

729,787

 

 

 

439,222

 

Classified in the statement of financial position

 

 

 

 

 

 

Non-current assets

 

 

2,317

 

 

 

2,127

 

Current assets

 

 

727,470

 

 

 

437,095

 

Total financial assets

 

 

729,787

 

 

 

439,222

 

 

 

 

 

 

 

 

Financial liabilities by category

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

Convertible senior notes

 

 

458,207

 

 

 

407,095

 

Royalty funding liabilities

 

 

305,379

 

 

 

138,377

 

Lease liabilities

 

 

93,030

 

 

 

98,793

 

Trade payables and accrued expenses

 

 

96,394

 

 

 

94,566

 

Other liabilities (excluding indirect tax and employee related payables)

 

 

311

 

 

 

 

Financial liabilities measured at amortized cost

 

 

953,321

 

 

 

738,831

 

Derivative liabilities

 

 

150,670

 

 

 

143,296

 

Financial liabilities measured at fair value through profit or loss

 

 

150,670

 

 

 

143,296

 

Total financial liabilities

 

 

1,103,991

 

 

 

882,127

 

Classified in the statement of financial position

 

 

 

 

 

 

Non-current liabilities

 

 

365,080

 

 

 

222,996

 

Current liabilities

 

 

738,911

 

 

 

659,131

 

Total financial liabilities

 

 

1,103,991

 

 

 

882,127

 

Schedule of Finance Income and Finance Expenses

Finance income and expenses are specified below:

 

2024

 

 

2023

 

 

2022

 

 

(EUR’000)

 

Finance income

 

 

 

 

 

 

 

 

 

Interest income

 

 

14,361

 

 

 

16,857

 

 

 

7,426

 

Remeasurement gain of financial liabilities

 

 

11,248

 

 

 

14,654

 

 

 

 

Foreign exchange translation (net)

 

 

 

 

 

12,346

 

 

 

44,755

 

Total finance income

 

 

25,609

 

 

 

43,857

 

 

 

52,181

 

 

 

 

 

 

 

 

 

 

Finance expenses

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

65,504

 

 

 

44,065

 

 

 

30,682

 

Remeasurement loss of financial liabilities

 

 

7,374

 

 

 

 

 

 

15,483

 

Foreign exchange translation (net)

 

 

27,149

 

 

 

 

 

 

4,322

 

Total finance expenses

 

 

100,027

 

 

 

44,065

 

 

 

50,487

 

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

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

 

2024

 

2023

 

2022

 

(EUR’000)

Lease expenses

 

 

 

 

 

 

Depreciation

 

12,312

 

11,875

 

11,740

Short term leases and leases of low value assets

 

285

 

353

 

280

Lease interest

 

3,303

 

3,581

 

3,842

Total lease expenses

 

15,900

 

15,809

 

15,862

Summary of Development in Borrowings Related to Financing Activities

The development in borrowings related to financing activities is specified below:

 

 

 

Cash payments

 

Non-cash items

 

 

 

Beginning
of year

 

Repay-
ments

 

Net proceeds

 

Additions/
(disposals)

 

Remeasure-
ments

 

Accretion of
interest

 

Foreign
exchange
translation

 

End of
year

 

 

(EUR’000)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings (excluding lease liabilities)

 

545,472

 

(11,819)

 

134,158

 

 

(11,248)

 

62,116

 

44,907

 

763,586

Lease liabilities

 

98,793

 

(14,677)

 

 

861

 

 

3,303

 

4,750

 

93,030

Total financing activities

 

644,265

 

(26,496)

 

134,158

 

861

 

(11,248)

 

65,419

 

49,657

 

856,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings (excluding lease liabilities)

 

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

Summary of Fair Value Hierarchy

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

 

2024

 

2023

 

 

 

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

 

Fair value level

 

(EUR’000)

 

(1-3)

Financial assets

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

 

 

7,275

 

7,266

 

1

Financial assets measured at amortized cost

 

 

 

7,275

 

7,266

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

458,207

 

438,288

 

407,095

 

385,410

 

3

Royalty funding liabilities

 

305,379

 

305,673

 

138,377

 

143,975

 

3

Financial liabilities measured at amortized cost

 

763,586

 

743,961

 

545,472

 

529,385

 

 

Derivative liabilities

 

150,670

 

150,670

 

143,296

 

143,296

 

3

Financial liabilities measured at fair value through profit or loss

 

150,670

 

150,670

 

143,296

 

143,296

 

 

Movements in Level 3 Fair Value Measurements

The following table specifies movements in level 3 fair value measurements:

 

 

2024

 

2023

 

2022

 

(EUR’000)

Derivative liabilities

 

 

 

 

 

 

January 1

 

143,296

 

157,950

 

Additions

 

 

 

142,467

Remeasurement recognized in financial income or expense

 

7,374

 

(14,654)

 

15,483

December 31

 

150,670

 

143,296

 

157,950