XML 130 R111.htm IDEA: XBRL DOCUMENT v3.25.1
Financial debt - Derivatives (Details)
12 Months Ended
Jan. 10, 2024
shares
Jan. 04, 2024
EUR (€)
€ / shares
shares
Nov. 28, 2022
EUR (€)
€ / shares
shares
D
Jul. 01, 2022
€ / shares
shares
Dec. 31, 2024
EUR (€)
€ / shares
D
shares
Dec. 31, 2023
EUR (€)
€ / shares
shares
Disclosure of detailed information about borrowings [line items]            
Nominal value         € 0.01  
Finance contract with EIB            
Disclosure of detailed information about borrowings [line items]            
Percentage of share capital held if all warrants exercised         11.81%  
EIB Tranche A 2022            
Disclosure of detailed information about borrowings [line items]            
Subscription price per warrant     € 0.01      
Number of equity instruments granted | shares     2,266,023      
Exercise price (in euros)     € 4.02      
Number of BSA outstanding | shares     2,266,023   2,266,023 2,266,023
Stock price     4.13   2.18 4.1
Maturity (months)     12 years   9 years 10 months 24 days 10 years 10 months 24 days
Volatility     68.00%   58.30% 62.00%
Cap of the put option (k€)     25   25 25
Fair Value (k€) | €     € 9,469,000   € 11,987,000 € 10,266,000
Unit fair value | €     4.18   5.29 4.53
Number of shares per instrument | shares     1   2.7 1.2
EIB Tranche B 2024            
Disclosure of detailed information about borrowings [line items]            
Subscription price per warrant   € 0.01        
Maturity term of warrants   12 years        
Exercise price of warrant   € 3.95        
Number of warrants issued | shares 3,144,654 3,144,654        
Number of equity instruments granted   3,144,654        
Exercise price (in euros)   € 3.95        
Number of BSA outstanding | shares   3,144,654     3,144,654  
Stock price   4.12     2.18  
Maturity (months)   12 years     11 years  
Volatility   62.00%     58.30%  
Cap of the put option (k€)   25     25  
Fair Value (k€) | €   € 11,809,000     € 12,328,000  
Unit fair value | €   3.76     3.92  
Subscription price per warrant   € 0.01        
Number of shares per instrument | shares   1     2.13  
T2 BSA Prefunded Warrants            
Disclosure of detailed information about borrowings [line items]            
Subscription price of warrants         € 0.01  
Warrant agreement with the European Investment Bank            
Disclosure of detailed information about borrowings [line items]            
Term over which volume weighted average price per share to determine number of warrants to be issued       180 days    
Maturity term of warrants       12 years    
Percentage of company's share capital outstanding, issued as warrants     5.40%     5.20%
Exercise price of warrant     € 4.0152      
Number of warrants issued | shares     2,266,023   2,266,023  
Transaction costs on issue of warrants | €     € 56,000      
Subscription price per warrant       € 0.01    
Number of shares per instrument | shares       1    
Warrant agreement with the European Investment Bank | Finance contract with EIB            
Disclosure of detailed information about borrowings [line items]            
Percentage of reasonably possible increase (decrease) in risk assumption         1.00%  
Impact of a 5% change | €         € 100,000  
Warrant agreement with the European Investment Bank | EIB Tranche A 2022            
Disclosure of detailed information about borrowings [line items]            
Number of shares per instrument | shares         2.7  
Warrant agreement with the European Investment Bank | EIB Tranche A 2022 | Ordinary shares            
Disclosure of detailed information about borrowings [line items]            
Exercise price of warrant         € 4.0152 € 4.0152
Number of shares per instrument | shares         2.7 1.2
Warrant agreement with the European Investment Bank | EIB Tranche B 2024            
Disclosure of detailed information about borrowings [line items]            
Number of shares per instrument | shares         2.13  
Warrant agreement with the European Investment Bank | EIB Tranche B 2024 | Ordinary shares            
Disclosure of detailed information about borrowings [line items]            
Exercise price of warrant         € 3.95  
Number of shares per instrument | shares         2.13  
Warrant agreement with the European Investment Bank | Derivatives            
Disclosure of detailed information about borrowings [line items]            
Subscription price per warrant       € 0.01    
Threshold trading days of warrants | D     90   90  
Warrant agreement with the European Investment Bank | Derivatives | EIB Tranche A 2022            
Disclosure of detailed information about borrowings [line items]            
Exercise price of warrant     € 4.0152      
Number of warrants issued | shares     2,266,023      
Maximum potential gross proceeds from exercise of warrants | €   € 12,400,000 € 9,100,000      
Transaction costs on issue of warrants | €     € 56,000      
Warrant agreement with the European Investment Bank | Derivatives | EIB Tranche B 2024            
Disclosure of detailed information about borrowings [line items]            
Exercise price of warrant   € 3.95        
Number of warrants issued | shares   3,144,654        
Transaction costs on issue of warrants | €   € 89,000