XML 102 R83.htm IDEA: XBRL DOCUMENT v3.25.1
Investments accounted for using the equity method - Investment in Hepalys accounted for using equity method of accounting (Details) - EUR (€)
3 Months Ended 12 Months Ended
Jan. 15, 2024
Oct. 11, 2023
Sep. 29, 2023
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Investments accounted for using the equity method                
Intangible assets       € 541,000 € 48,000 € 541,000 € 568,000 € 770,000
Other current assets       11,696,000 9,476,000 11,696,000 13,267,000  
Cash and cash equivalents       26,918,000 96,564,000 26,918,000 86,736,000 86,553,000
Total assets       69,561,000 118,967,000 69,561,000 116,004,000  
Capital stock       521,000 956,624 521,000 421,000  
Net loss for the period       (110,426,000) (184,212,000) (110,426,000) (54,274,000)  
Shareholders' equity       (32,032,000) (106,647,000) (32,032,000) 45,476,000 € 88,866,000
Total noncurrent liabilities       51,434,000 104,883,000 51,434,000 39,827,000  
Trade payables       37,679,000 32,862,000 37,679,000 19,359,000  
Other current liabilities       7,165,000 8,600,000 7,165,000 5,485,000  
Total current liabilities       50,158,000 120,731,000 50,158,000 30,701,000  
Total equity and liabilities       69,561,000 118,967,000 69,561,000 116,004,000  
Balance at the beginning         (32,032,000) 45,476,000 88,866,000  
Net income (loss)         (184,212,000) (110,426,000) (54,274,000)  
Other comprehensive income             318,000  
Balance at the end       (32,032,000) (106,647,000) (32,032,000) 45,476,000  
Carrying amount       € 1,425,000 € 1,139,000 € 1,425,000    
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 € 2,707,000 € 3,267,000    
Elimination of unrealized profit on downstream sales       (1,881,000) (1,604,000) (1,881,000)    
Goodwill       38,000 37,000 38,000    
Carrying amount       1,425,000 1,139,000 1,425,000    
Hepalys Pharma, Inc                
Investments accounted for using the equity method                
Intangible assets       20,278,000 16,984,000 20,278,000    
Total non-current assets       20,278,000 16,984,000 20,278,000    
Other current assets       44,000 81,000 44,000    
Cash and cash equivalents       1,082,000 1,785,000 1,082,000    
Total current assets       1,126,000 1,866,000 1,126,000    
Deferred assets       41,000 2,000 41,000    
Total assets       21,444,000 18,851,000 21,444,000    
Capital stock       640,000 552,000 640,000    
Capital reserve       22,655,000 21,489,000 22,655,000    
Capital surplus-others         816,000      
earnings brought forward       (178,000) (1,089,000) (178,000)    
Net loss for the period       (1,111,000) (3,277,000) (1,111,000)    
Treasury Shares       (812,000) 0 (812,000)    
Shareholders' equity       21,194,000 18,490,000 21,194,000 22,645,000  
Total noncurrent liabilities       0 0 0    
Trade payables       237,000 353,000 237,000    
Other current liabilities       13,000 8,000 13,000    
Total current liabilities       250,000 361,000 250,000    
Total equity and liabilities       21,444,000 18,851,000 21,444,000    
Balance at the beginning         21,194,000 22,645,000    
Net income (loss)       (879,000) (3,277,000) (879,000)    
Other comprehensive income         (920,000) 247,000    
Capital variations         1,566,000 (819,000)    
Balance at the end       € 21,194,000 € 18,490,000 € 21,194,000 € 22,645,000