XML 219 R48.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Financial liabilities (Tables)
12 Months Ended
Dec. 31, 2023
Financial liabilities  
Schedule of interest-bearing liabilities

​

​

​

​

​

​

in EUR k

    

Dec 31, 2023

    

Dec 31, 2022

Non‑current liabilities

 

  

 

  

Non‑current portion of secured bank loans

 

39,880

 

40,051

Total non‑current loans

 

39,880

 

40,051

Lease liabilities

 

12,399

 

13,125

Total non‑current liabilities

 

52,279

 

53,176

​

​

​

​

​

Current liabilities

 

​

 

​

Current portion of secured bank loans

 

—

 

1,261

Convertible loan

​

25,882

​

—

Bank overdrafts

 

—

 

3,374

Total current loans

 

25,882

 

4,635

Current portion of lease liabilities

 

2,178

 

2,311

Total current liabilities

 

28,060

 

6,946

​

​

​

​

​

Total non‑current and current liabilities

 

80,339

 

60,122

Schedule of outstanding interest-bearing liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Dec 31, 2023

​

Dec 31, 2022

​

​

​

​

Nominal

​

​

​

Nominal

​

Fair

​

Carrying

​

Nominal

​

Fair

​

Carrying

in EUR k

​

Currency

​

interest rate

​

Maturity

​

amount

​

Value

​

amount

​

amount

​

Value

​

amount

Convertible Loan

 

USD

 

12.80%

​

2024

 

27,127

​

25,882

​

25,882

 

—

​

—

 

—

Secured bank loan

​

USD

​

8.15%

​

2028

​

40,691

​

39,880

​

39,880

​

39,015

​

41,312

​

41,312

Bank overdrafts

 

EUR

 

0.00%

​

Rollover

 

—

​

—

​

—

​

499

​

499

​

499

Bank overdrafts

 

EUR

 

0.00%

​

Rollover

​

—

​

—

​

—

​

2,376

​

2,376

​

2,376

Bank overdrafts

​

EUR

​

0.00%

​

Rollover

​

—

​

—

​

—

​

499

​

499

​

499

Lease liabilities*

​

EUR

​

2.1%-7.55%*

​

2017-31

​

14,577

​

14,577

​

14,577

​

15,436

​

15,436

​

15,436

Total interest‑bearing financial liabilities

 

  

 

  

​

  

 

82,395

 

80,339

​

80,339

 

57,825

​

60,122

 

60,122

*     represents the incremental borrowing rate of the Group at the commencement of the leases

Schedule of trade payables and other liabilities

​

​

​

​

​

​

in EUR k

    

Dec 31, 2023

    

Dec 31, 2022

Trade payables

 

5,628

 

6,317

Government grants (deferred income)

 

6,685

 

7,950

Contract liabilities

​

694

​

651

Warrant liability

​

394

​

260

Derivative liabilities

​

242

​

376

Others

 

7,961

 

9,601

Trade payables and other liabilities

 

21,604

 

25,155

Non‑current

 

6,385

 

7,726

Current

 

15,219

 

17,429

Schedule of key assumptions used to derive warrants value

​

​

​

​

​

Dec 31, 2023

Dec 31, 2022

Exercise price (USD)

7.72

7.72

Share price (USD)

1.20

0.93

Volatility (%)

100.00

85.00

Risk-free interest rate (%)

4.12

4.15

Dividend yield (%)

nil

nil

Time to maturity

3.00

4.00