XML 117 R92.htm IDEA: XBRL DOCUMENT v3.24.1
Investments accounted for using the equity method - investment in Hepalys accounted for using equity method of accounting (Details) - EUR (€)
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 2023
Oct. 11, 2023
Sep. 29, 2023
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Investments accounted for using the equity method                  
Intangible assets € 541,000     € 541,000 € 541,000 € 541,000 € 568,000 € 770,000 € 935,000
Other current assets 11,696,000     11,696,000 11,696,000 11,696,000 13,267,000 20,260,000  
Cash and cash equivalents 26,918,000     26,918,000 26,918,000 26,918,000 86,736,000 86,553,000 105,687,000
Total assets 69,561,000     69,561,000 69,561,000 69,561,000 116,004,000 121,985,000  
Capital stock 521,158.07     521,158.07 521,158.07 521,158.07 421,000 409,000  
Net loss for the period (110,426,000)     (110,426,000) (110,426,000) (110,426,000) (54,274,000) (49,635,000)  
Shareholders' equity (32,032,000)     (32,032,000) (32,032,000) (32,032,000) 45,476,000 88,866,000 € 111,211,000
Total non-current liabilities 51,434,000     51,434,000 51,434,000 51,434,000 39,827,000 10,266,000  
Trade payables 37,679,000     37,679,000 37,679,000 37,679,000 19,359,000 14,602,000  
Other current liabilities 7,165,000     7,165,000 7,165,000 7,165,000 5,485,000 6,789,000  
Total current liabilities 50,158,000     50,158,000 50,158,000 50,158,000 30,701,000 22,853,000  
Total equity and liabilities 69,561,000     69,561,000 69,561,000 69,561,000 116,004,000 121,985,000  
Balance at the beginning           45,476,000 88,866,000 111,211,000  
Loss for the period           (110,426,000) (54,274,000) (49,635,000)  
Other comprehensive income             318,000 (82,000)  
Balance at the end (32,032,000)     (32,032,000) (32,032,000) (32,032,000) 45,476,000 € 88,866,000  
Carrying amount 1,425,000     1,425,000 1,425,000 1,425,000      
Hepalys Pharma, Inc                  
Investments accounted for using the equity method                  
Intangible assets 20,278,000 € 20,656,000   20,278,000 20,278,000 20,278,000      
Total non-current assets 20,278,000 20,656,000   20,278,000 20,278,000 20,278,000      
Other current assets 44,000 13,000   44,000 44,000 44,000      
Cash and cash equivalents 1,082,000 11,569,000   1,082,000 1,082,000 1,082,000      
Total current assets 1,126,000 11,582,000   1,126,000 1,126,000 1,126,000      
Deferred assets 41,000 2,000   41,000 41,000 41,000      
Total assets 21,444,000 32,240,000   21,444,000 21,444,000 21,444,000      
Capital stock 640,000 5,877,000   640,000 640,000 640,000      
Capital reserve 22,656,000 17,176,000   22,656,000 22,656,000 22,656,000      
earnings brought forward (178,000) (176,000)   (178,000) (178,000) (178,000)      
Net loss for the period (1,111,000) (232,000)   (1,111,000) (1,111,000) (1,111,000)      
Treasury Shares (812,000) 0   (812,000) (812,000) (812,000)      
Shareholders' equity 21,194,000 22,645,000   21,194,000 21,194,000 21,194,000 22,645,000    
Trade payables 237,000 9,590,000   237,000 237,000 237,000      
Other current liabilities 13,000 6,000   13,000 13,000 13,000      
Total current liabilities 250,000 9,596,000   250,000 250,000 250,000      
Total equity and liabilities 21,444,000 32,240,000   21,444,000 21,444,000 21,444,000      
Balance at the beginning           22,645,000      
Loss for the period (879,000)       (879,000) (1,111,000)      
Other comprehensive income 247,000                
Capital variations (819,000)                
Balance at the end € 21,194,000 € 22,645,000   € 21,194,000 € 21,194,000 € 21,194,000 € 22,645,000    
Hepalys Pharma, Inc                  
Investments accounted for using the equity method                  
Group's share in % 15.00% 15.00% 15.00% 15.00% 15.00% 15.00%      
Group's share € 3,267,000 € 3,406,000   € 3,267,000 € 3,267,000 € 3,267,000      
Elimination of unrealised profit on downstream sales (1,881,000)     (1,881,000) (1,881,000) (1,881,000)      
Goodwill 38,000     38,000 38,000 38,000      
Carrying amount € 1,425,000 € 3,406,000   € 1,425,000 € 1,425,000 € 1,425,000