XML 24 R16.htm IDEA: XBRL DOCUMENT v3.23.3
Notes to the consolidated balance sheet (Tables)
6 Months Ended
Jun. 30, 2023
Notes to the consolidated balance sheet  
Schedule of intangible assets

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Intangible assets, gross

3,924

 

3,732

Amortization and impairment

(3,267)

 

(3,164)

Intangible assets, net

657

 

568

Schedule of property, plant and equipment

    

June 30,

    

Dec. 31,

In thousands of euros

2023

2022

Property, plant and equipment, gross

 

16,993

 

15,941

Depreciation and impairment

 

(9,482)

 

(8,555)

Property, plant and equipment, net

 

7,511

 

7,385

Schedule of other non current assets

June 30, 

Dec. 31,

In thousands of euros

    

2023

    

2022

Long-term deposit accounts

9,300

 

700

Advance payments – non-current

895

 

895

Accrued income

79

 

65

Security deposits

8

 

8

Other noncurrent assets

10,282

 

1,668

Schedule of inventories

June 30,

Dec. 31,

In thousands of euros

    

2023

    

2022

Laboratory inventories

434

 

406

Inventories write‑down

(33)

 

(33)

Inventories

401

 

373

Schedule of trade receivables

June 30,

Dec. 31,

In thousands of euros

    

2023

 

2022

3 months or less

 

2,224

Between 3 and 6 months

 

Between 6 and 12 months

 

More than 12 months

 

Trade receivables

 

2,224

Schedule of other current assets and receivables

June 30,

Dec. 31,

In thousands of euros

    

2023

    

2022

CIR and other research tax credits

 

4,385

 

5,994

Other

 

19

 

13

Tax receivables

 

4,405

 

6,007

Prepaid expenses

 

8,576

 

8,601

Short-term deposit accounts

50

1,048

Current accrued income

758

117

Liquidity agreement - Cash

293

282

Sales tax receivable

3,000

3,057

Other receivables

 

1,424

 

162

Other current assets

 

14,101

 

13,267

Other current assets and receivables

 

18,505

 

19,274

Schedule of cash and cash equivalents

Net cash and cash equivalents

June 30,

Dec. 31,

In thousands of euros

    

2023

    

2022

Other cash equivalents(1)

 

19,561

 

16,798

Cash at bank and at hand

 

11,679

 

69,939

Cash and cash equivalents

 

31,240

 

86,736

(1)Other cash equivalents correspond mainly to short-term bank deposits.
Schedule of changes in share capital

    

Premiums 

Share 

related to 

Number of 

Nominal 

Date

    

Nature of the transactions

    

capital

    

share capital

    

shares

    

value

Balance at December 31, 2022

 

421,341

 

173,885,665

 

42,134,169

 

0.01

Balance at June 30, 2023

421,341

173,885,665

42,134,169

0.01

Schedule of debt

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Bank borrowings

 

28,245

 

29,689

Derivatives instruments

8,253

9,876

Other loans and similar borrowings(1)

 

1,958

 

316

Lease liabilities

 

4,932

 

4,510

Total debt

 

43,388

 

44,390

(1)include accrued interests.
Schedule of movements in the period break down

In thousands of euros

    

    

January 1, 2023

 

44,390

Subscription of lease liabilities

 

1,153

Repayment of bank borrowings

 

(1,448)

Repayment of lease liabilities

 

(707)

Capitalized interest

 

1,646

Change in fair value of derivatives instruments

 

(1,623)

Exchange rate change

 

(24)

June 30, 2023

 

43,388

Schedule of valuation approach for BSA arrangement

    

BSA 2022

 

Grant date

 

11/28/2022

Expiration date

 

11/28/2030

Number of BSA issued

 

2,266,023

Number of shares per BSA

 

1

Subscription premium price per share (€)

 

0.01

Exercise price per share (€)

 

4.02

Valuation method

 

Longstaff Schwartz

    

As of November 28, 2022

    

 

 (Grant Date)

As of December 31, 2022

As of June 30, 2023

 

Number of BSA outstanding

 

2,266,023

 

2,266,023

2,266,023

Stock price (€)

 

4.13

 

4.48

3.69

Maturity (years)

 

12

 

11.9

11.4

Volatility

 

68

%  

68

%

68

%

Cap of the put option (m€)

 

25.0

 

25.0

25.0

Risk free rate

 

Euribor 6M

 

Euribor 6M

Euribor 6M

Expected dividends

 

 

Fair Value (k€)

 

9,469

 

9,876

8,254

Unit fair value (€)

 

4.18

 

4.36

3.64

Schedule of provision recorded in respect of defined benefit schemes at the end of each reporting period

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Retirement benefit obligations

1,360

1,234

Total obligation

 

1,360

 

1,234

Schedule of change in the provision recorded in respect of defined benefit schemes

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Provision at beginning of period

 

(1,234)

(1,429)

Expense for the period

 

(113)

(230)

Actuarial gains or losses recognized in other comprehensive income

 

(14)

425

Provision at end of period

 

(1,360)

(1,234)

Schedule of expense recognized in the statement of income (loss)

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Service cost for the period

 

(90)

 

(237)

Interest cost for the period

 

(23)

 

(14)

Benefits for the period

 

 

21

Total

 

(113)

 

(230)

Schedule of maturity of long-term and short-term debt

June 30, 2023

    

Less than

    

Between

    

Between

    

More than

In thousands of euros

    

1 year

    

1 and 3 years

    

3 and 5 years

    

5 years

Bank borrowings

 

2,496

 

5,898

 

18,070

 

1,780

Derivatives

 

 

 

8,253

 

Other loans

56

1,902

Lease liabilities

1,568

3,363

Total debt

 

4,121

 

9,261

 

28,226

 

1,780

The maturity of long-term debt and of short-term borrowings and debt is determined according to repayment estimates as at June 30, 2023.

Dec. 31, 2022

    

Less than

    

Between

    

Between

    

More than

In thousands of euros

1 year

1 and 3 years

3 and 5 years

5 years

Bank borrowings

 

4,474

 

4,999

 

17,768

 

2,448

Derivatives

9,876

Other loans and similar borrowings

 

100

 

 

216

 

Lease liabilities

 

1,277

 

3,233

 

 

Total debt

 

5,851

 

8,232

 

27,860

 

2,448

Schedule of trade payables and other current liabilities

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Trade payables

28,691

 

19,359

Other current liabilities

4,981

 

5,485

Trade payables and other current liabilities

33,672

 

24,844

Schedule of trade payables break down by payment

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Due in 30 days

21,227

 

19,156

Due in 30-60 days

7,403

 

201

Due in more than 60 days

60

 

2

Trade payables

28,691

 

19,359

Schedule of other current liabilities

In thousands of euros

    

June 30, 2023

    

Dec. 31, 2022

Employee‑related payables

 

1,571

 

1,866

Accrued payroll and other employee-related taxes

 

1,281

 

1,340

Sales tax payables

 

1,893

 

2,128

Other accrued taxes and employee-related expenses

 

224

 

140

Other miscellaneous payables

 

12

 

12

Other current liabilities

 

4,981

 

5,485

Schedule of financial assets and liabilities

    

June 30, 2023

Financial

Book value

assets/liabilities

on the

Financial

carried at

Liabilities

statement

assets carried

fair value

carried at

of financial

at amortized

through

amortized

In thousands of euros

    

position

    

cost

    

profit or loss

    

cost

    

Fair value

Financial assets

  

 

  

 

  

 

  

 

  

Long-term accrued income

79

 

79

 

 

 

79

Long-term deposit accounts

9,300

9,300

9,300

Long-term security deposits

8

 

8

 

 

 

8

Advance payment

895

895

895

Current accrued income

758

 

758

 

 

 

758

Short-term deposit accounts

50

 

50

 

 

 

50

Trade receivables

2,224

2,224

2,224

Other receivables

1,717

 

1,717

 

 

 

1,717

Cash and cash equivalents

31,240

 

31,240

 

 

 

31,240

Total

46,271

 

46,271

 

 

 

46,271

 

 

 

 

Financial liabilities

 

 

 

 

Long-term debt (1)

31,014

 

 

 

31,014

 

30,417

Derivative instruments

8,253

 

 

8,253

 

 

8,253

Short-term debt

4,121

 

 

 

4,121

 

4,121

Trade payables

28,691

28,691

28,691

Long-term contract liabilities

61

61

61

Short-term contract liabilities

6

6

6

Other miscellaneous payables

12

12

12

Total

72,156

8,253

63,903

71,559

(1)

See Note 4.9 Financial debt detailing amortized cost and fair value of the Credit facility with the EIB

    

December 31, 2022

    

    

    

Financial

    

    

Book Value

assets/liabilities

on the

Financial

carried at

Liabilities

statement

assets carried

fair value

carried at

of financial

at amortized

through

amortized

(In thousands of euros)

    

position

    

cost

    

profit or loss

    

cost

    

Fair value

Financial assets

Long-term accrued income

65

 

65

 

 

 

65

Long-term deposit accounts

700

 

700

 

 

 

700

Long-term security deposits

8

8

8

Advance payment

895

 

895

 

 

 

895

Current accrued income

117

 

117

 

 

 

117

Short-term deposit accounts

1,048

1,048

1,048

Trade receivables

0

 

0

 

 

 

0

Other receivables

444

 

444

 

 

 

444

Cash and cash equivalents

86,736

 

86,736

 

 

 

86,736

Total

90,014

 

90,014

 

 

 

90,014

 

 

 

 

Financial liabilities

 

 

 

 

Long-term debt

28,663

 

 

 

28,663

 

28,663

Derivative instruments

9,876

 

 

9,876

 

 

9,876

Short-term debt

5,851

5,851

5,851

Trade payables

19,359

19,359

19,359

Long-term contract liabilities

55

55

55

Short-term contract liabilities

6

6

6

Other miscellaneous payables

12

12

12

Total

63,821

9,876

53,945

63,821

BSPCE share warrants and BSA share warrants  
Notes to the consolidated balance sheet  
Schedule of movements in BSPCE and BSA share warrants and Bonus shares

    

    

Exercise

    

Outstanding

    

    

    

    

Outstanding

    

Number of

price

at Jan 1,

Forfeited/

at June 30,

exercisable

Type

    

Grant Date

    

(in euros)

    

2023

    

Issued

    

Exercised

    

Lapsed

    

2023

    

shares

BSPCE 2013 plan

 

12/13/13

 

0.59

 

8,800

 

 

 

 

8,800

 

8,800

BSPCE 2021 plan

04/16/21

11.74

480,000

480,000

Total BSPCE share warrants

 

  

 

  

 

488,800

 

 

 

 

488,800

 

8,800

BSA — 2017 plan

 

05/29/17

 

6.68

 

130,000

 

 

 

 

130,000

 

130,000

BSA — 2018 plan

 

12/14/18

 

6.07

 

116,000

 

 

 

 

116,000

 

116,000

BSA — 2019 plan

 

06/28/19

 

2.20

 

10,000

 

 

 

 

10,000

 

10,000

BSA — 2019 bis plan

03/09/20

3.68

10,000

10,000

10,000

BSA — 2019 ter plan

03/09/20

3.68

36,000

36,000

36,000

BSA — 2021 plan

04/16/21

11.74

16,000

16,000

BSA 2023 plan

25/05/23

2.51

10,000

10,000

Total BSA share warrants

 

  

 

  

 

318,000

 

10,000

 

 

 

328,000

 

302,000

Total share warrants

 

806,800

 

10,000

 

 

 

816,800

 

310,800

AGA Plan 2023-1  
Notes to the consolidated balance sheet  
Schedule of movements in BSPCE and BSA share warrants and Bonus shares

Reference

Outstanding

Outstanding

Number of

price (in

at Jan 1,

Forfeited /

at June 30,

exercisable

Type

    

Grant date

    

euros)

    

2023

    

Issued

    

Exercised

    

Lapsed

    

2023

    

shares

AGA Plan 2021-1

 

04/16/21

 

11.30

 

340,800

 

 

 

 

340,800

 

AGA Plan 2021-bis

 

12/08/21

 

12.20

 

76,800

 

 

 

(4,000)

 

72,800

 

AGA 2022

 

12/08/22

 

4.18

 

373,000

 

 

 

(7,500)

 

365,500

 

AGA 2023-1

25/05/23

2.60

300,000

300,000

Total free shares

 

790,600

 

300,000

 

 

(11,500)

 

1,079,100

 

PAGUP 2023  
Notes to the consolidated balance sheet  
Schedule of movements in BSPCE and BSA share warrants and Bonus shares

    

    

Reference

    

Outstanding

    

    

    

    

Outstanding

    

Number of

Grant

price (in

at Jan 1,

Forfeited

at June 30,

exercisable

Type

date

euros)

2023

Issued

Exercised

/ Lapsed

2023

shares

PAGUP 2023

25/05/23

2.60

300,000

300,000

Total PAGUP

300,000

300,000