XML 127 R108.htm IDEA: XBRL DOCUMENT v3.25.1
Financial debt - Movements (Details) - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Disclosure of detailed information about borrowings [line items]      
Beginning balance € 54,082 € 44,390 € 10,119
Additions 134,449 8,806 35,625
Capitalized interest 11,424 4,632  
Repayments (4,992) (4,097) (1,767)
Fair value Variation (13,759) 389 407
Effect of movements in exchange rates 48 (38) 6
Ending balance 181,250 54,082 44,390
Total Bank Borrowings      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 27,205    
Additions 13,111    
Capitalized interest 7,486    
Repayments (2,606)    
Fair value Variation 0    
Effect of movements in exchange rates 0    
Ending balance 45,197 27,205  
PGE SG 2020      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 2,096 2,926 3,339
Repayments (835) (830) (413)
Ending balance 1,261 2,096 2,926
PGE BPI France 2020      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 2,269 3,094 3,300
Repayments (825) (825) (206)
Ending balance 1,444 2,269 3,094
PGE CA 2020      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 2,096 2,926 3,339
Repayments (835) (830) (413)
Ending balance 1,261 2,096 2,926
PPR CA 2022      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 1,780 1,780  
Additions     1,780
Ending balance 1,780 1,780 1,780
PPR SG 2022      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 1,780 1,780  
Additions     1,780
Ending balance 1,780 1,780 1,780
PGE BPI France 2022      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 1,780 1,780  
Additions     1,780
Repayments (111)    
Ending balance 1,669 1,780 1,780
EIB Tranche A 2022      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 15,400 15,400  
Additions     15,400
Capitalized interest 7,486    
Ending balance 22,886 15,400 15,400
EIB Tranche B 2024      
Disclosure of detailed information about borrowings [line items]      
Additions 13,107    
Ending balance 13,107    
Bank overdraft      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 5    
Additions 4    
Ending balance 9 5  
Derivatives      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 10,265    
Additions 101,209    
Capitalized interest 0    
Repayments 0    
Fair value Variation (13,759)    
Effect of movements in exchange rates 0    
Ending balance 97,715 10,265  
EIB Warrants Tranche A      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 10,265    
Fair value Variation 1,722    
Ending balance 11,987 10,265  
EIB Warrants Tranche B      
Disclosure of detailed information about borrowings [line items]      
Additions 11,809    
Fair value Variation 519    
Ending balance 12,328    
T2 New Shares and T2 BSAs call options      
Disclosure of detailed information about borrowings [line items]      
Additions 89,400    
Fair value Variation (16,000)    
Ending balance 73,400    
Accrual Interests      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 3,724 319 11
Additions     308
Capitalized interest   3,405  
Ending balance   3,724 319
Accrued interest payable on loans      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 3,719    
Capitalized interest 758    
Ending balance 4,477 3,719  
Royalty certificates liabilities      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 6,327    
Additions 19,701 5,100  
Capitalized interest 3,179 1,227  
Repayments 0    
Fair value Variation 0    
Effect of movements in exchange rates 0    
Ending balance 29,207 6,327  
2023 Royalty Certificates      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 6,327    
Capitalized interest 1,723    
Ending balance 8,050 6,327  
2024 Royalty Certificates      
Disclosure of detailed information about borrowings [line items]      
Additions 19,701    
Capitalized interest 1,456    
Ending balance 21,157    
Lease liabilities      
Disclosure of detailed information about borrowings [line items]      
Beginning balance 6,566 4,510 130
Additions 428 3,706 5,109
Repayments (2,386) (1,612) (735)
Effect of movements in exchange rates 48 (38) 6
Ending balance 4,654 6,566 4,510
EIB Warrants 2022      
Disclosure of detailed information about borrowings [line items]      
Beginning balance € 10,265 9,876  
Additions     9,469
Fair value Variation   389 407
Ending balance   € 10,265 € 9,876