XML 36 R8.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Changes in Equity - EUR (€)
€ in Thousands
Total
Total shareholders' equity Group share
Share capital
Share premium
Treasury shares
Retained earnings (accumulated deficit)
Currency translation adjustment
Net profit (loss)
Non-controlling interests
Balance at beginning of period (in shares) at Dec. 31, 2018     31,183,921,000            
Balance at beginning of period at Dec. 31, 2018 € 20,939 € 20,939 € 7,796 € 251,554 € (730) € (158,167) € 6 € (79,521) € 0
Net profit (loss) (65,144) (65,144)           (65,144)  
Other comprehensive income (160) (160)       (168) 8    
Total comprehensive income (loss) (65,304) (65,304)       (168) 8 (65,144)  
Allocation of prior period profit (loss) 0 0       (79,521)   79,521  
Capital increase (shares)     7,674,696,000            
Capital increase 126,479 126,479 € 1,919 124,567   (7)      
Share-based compensation 1,657 1,657   1,657          
Treasury shares 252 252     252        
Other movements € 43 43   43          
Balance at end of period (in shares) at Dec. 31, 2019 38,858,617   38,858,617,000            
Balance at end of period at Dec. 31, 2019 € 84,065 84,065 € 9,715 377,821 (478) (237,862) 14 (65,144) 0
Net profit (loss) (101,221) (101,221)           (101,221)  
Other comprehensive income 90 90       196 (106)    
Total comprehensive income (loss) (101,131) (101,131)       196 (106) (101,221)  
Allocation of prior period profit (loss) 0 0       (65,144)   65,144  
Capital increase (shares)     29,762,000            
Capital increase 0 0 € 7 0   (7)      
Share-based compensation 1,236 1,236   1,236          
Treasury shares (333) (333)     (333)        
Other movements € (268) (268)       (268)      
Balance at end of period (in shares) at Dec. 31, 2020 38,888,379   38,888,379,000            
Balance at end of period at Dec. 31, 2020 € (16,430) (16,430) € 9,722 379,057 (811) (303,086) (92) (101,221) 0
Net profit (loss) 67,259 67,259           67,259  
Other comprehensive income 330 330       216 113    
Total comprehensive income (loss) 67,589 67,589       216 113 67,259  
Allocation of prior period profit (loss) 0 0       (101,221)   101,221  
Capital increase (shares)     10,927,110,000            
Capital increase 65,332 65,332 € 2,732 62,600   0      
Equity component of OCEANE net of deferred taxes 2,311 2,311   2,311          
Share-based compensation 470 470   470          
Treasury shares (174) (174)     (174)        
Other movements € 0 0              
Balance at end of period (in shares) at Dec. 31, 2021 49,815,489   49,815,489,000            
Balance at end of period at Dec. 31, 2021 € 119,097 € 119,097 € 12,454 € 444,438 € (986) € (404,090) € 22 € 67,259 € 0