XML 76 R47.htm IDEA: XBRL DOCUMENT v3.22.1
Financial instruments - fair values and risk management (Tables)
12 Months Ended
Dec. 31, 2021
Financial instruments-fair values and risk management  
Schedule of information regarding the credit risk exposure of trade receivables and contract assets

As of December 31, 2021

 

    

    

    

    

    

Past due by

 

Total Gross

Past due 1 -

Past due 31 90

more than 90

 

in EUR k

amount

Not past due

30 days

days

days

 

Middle East

 

13,968

 

3,999

 

1,013

 

2,056

 

6,900

Europe

 

11,486

 

10,771

 

351

 

259

 

105

Latin America

 

683

 

531

 

23

 

72

 

57

North America

 

3,787

 

2,562

 

79

 

203

 

943

Asia Pacific

 

130

 

115

 

9

 

6

 

(1)

Total

 

30,054

 

17,978

 

1,475

 

2,596

 

8,004

Expected credit loss rate

 

19

%  

0.9

%  

7.7

%  

11.7

%  

64.1

%

Expected credit loss

 

5,717

 

167

114

 

304

 

5,132

As of December 31, 2020

 

    

    

    

    

    

Past due by

 

Total Gross

Past due 1 -

Past due 31 90

more than 90

 

in EUR k

amount

Not past due

30 days

days

days

 

Middle East

 

10,515

 

3,338

 

486

 

385

 

6,306

Europe

 

20,017

 

19,193

 

706

 

113

 

5

Latin America

 

387

 

313

 

24

 

13

 

37

North America

 

2,870

 

1,205

 

994

 

262

 

409

Asia Pacific

 

178

 

136

 

18

 

24

 

Total

 

33,967

 

24,185

 

2,228

 

797

 

6,757

Expected credit loss rate

 

14.0

%  

1.6

%  

3.1

%  

7.7

%  

63.0

%

Expected credit loss

 

4,768

 

382

 

70

 

61

 

4,255

Schedule of development of impairment losses relating to trade and other receivables

in EUR k

2021

2020

As of January 1

 

4,768

 

2,355

Provision for expected credit losses

 

956

 

3,879

Derecognition of trade receivables

(7)

(1,466)

As of December 31

 

5,717

 

4,768

Schedule of residual contractual terms of financial liabilities, including estimated interest payments

Contractually agreed cash flows

    

    

    

    

    

    

More

Dec 31, 2021

Carrying

Less than

2 to 12

1 to 5

than

in EUR k

amount

Total

2 months

months

years

 

5 years

Bank overdrafts

 

3,310

 

3,310

 

3,310

Secured bank loans

 

505

 

505

 

105

400

Lease liabilities

 

18,997

 

22,050

 

716

3,403

9,038

8,893

Trade payables

 

11,252

 

11,252

 

11,252

 

34,064

 

37,117

 

15,383

 

3,803

 

9,038

 

8,893

Contractually agreed cash flows

    

    

    

    

    

    

More

Dec 31, 2020

Carrying

Less than

2 to 12

1 to 5

than

in EUR k

amount

Total

2 months

months

years

 

5 years

Bank overdrafts

1,538

 

1,538

 

1,538

Secured bank loans

 

968

 

997

 

5

584

408

Other bank loans

387

394

394

Lease liabilities

 

21,205

 

24,897

 

716

3,580

9,861

10,740

Trade payables

 

31,736

 

31,525

 

31,011

514

 

55,834

 

59,351

 

33,270

 

5,072

 

10,269

 

10,740

Schedule of reconciliation of liabilities arising from financing activities

    

    

    

Non-cash changes

Changes in

in EUR k

Jan 1, 2021

Cash flows

Additions

maturity and FX

Dec 31, 2021

Non-current financial liabilities

18,078

(401)

865

(2,954)

15,588

Non-current portion of secured bank loans

 

401

 

(401)

 

Non-current lease liabilities

 

17,677

 

865

(2,954)

 

15,588

Current financial liabilities

 

6,020

 

(2,802)

 

1,438

 

2,567

 

7,223

Current portion of secured bank loans

 

567

 

(62)

 

505

Bank loans

387

(387)

Bank overdrafts

1,538

1,505

267

3,310

Current lease liabilities

 

3,528

 

(4,245)

1,171

2,954

 

3,408

Total

 

24,098

 

(3,203)

 

2,303

 

(387)

 

22,811

Non-cash changes

    

    

    

    

Changes in

    

in EUR k

Jan 1, 2020

Cash flows

Additions

maturity

Dec 31, 2020

Non-current financial liabilities

 

19,647

(1,993)

2,029

(1,605)

18,078

Non-current portion of secured bank loans

968

 

(567)

 

401

Municipal loans

 

610

(610)

Non-current lease liabilities

 

18,069

 

(1,383)

2,029

(1,038)

 

17,677

Current financial liabilities

 

7,323

 

(5,520)

 

2,663

 

1,554

 

6,020

Current portion of secured bank loans

 

802

 

(865)

63

567

 

567

Bank loans

438

(51)

387

Bank overdrafts

2,636

(1,208)

110

1,538

Municipal loans

250

(250)

Current lease liabilities

 

3,635

 

(3,635)

2,490

1,038

 

3,528

Total

 

26,970

 

(7,513)

 

4,692

 

(51)

 

24,098

Schedule of net foreign currency exposure

Dec 31, 2021

in EUR k

    

USD

    

INR

    

AED

Trade receivables

2,604

8

Trade payables and other liabilities

 

(2,394)

(4)

Net exposure

 

210

 

4

 

Dec 31, 2020

in EUR k

USD

INR

AED

Trade receivables

    

1,224

18

Trade payables and other liabilities

 

(3,631)

(55)

(17)

Net exposure

 

(2,407)

 

(37)

 

(17)