XML 221 R50.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Financial instruments-fair values and risk management (Tables)
12 Months Ended
Dec. 31, 2023
Financial instruments-fair values and risk management  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

in EUR k

Level 1

Level 2

Level 3

Carrying value

Measurement Category

Non-current loans

(39,880)

(39,880)

Amortized Cost

Current loans

(25,882)

(25,882)

Amortized Cost

Warrants liability

(394)

(394)

FVTPL

Prepayment option derivative asset

799

799

FVTPL

Interest rate floor derivative liability

(242)

(242)

FVTPL

Schedule of profit or loss impact on the fair values of Level 3 instruments

2023

in EUR k

Shift

increase

decrease

Option (yield) - Credit Spread

+/- 10%

(144)

186

Option (yield) - Volatility

+/- 10%

94

(97)

Option (Floor) - Credit Spread

+/- 10%

6

(6)

Option (Floor) - Volatility

+/- 10%

Warrant - Volatility

+/- 5%

50

(50)

Schedule of information regarding the credit risk exposure of trade receivables and contract assets

As of December 31, 2023

 

    

    

    

    

    

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

 

18,820

 

8,352

1,143

1,961

7,364

Europe

 

3,490

 

3,103

152

195

40

Latin America

 

966

 

693

134

95

44

North America

 

801

 

696

105

Asia Pacific

 

240

161

35

43

1

Contract assets

181

181

Total

 

24,498

 

13,186

1,569

2,294

7,449

Expected credit loss rate

 

20.8

%  

1.0

%  

5.5

%  

10.0

%  

62.3

%

Expected credit loss

 

5,083

 

131

86

229

4,637

As of December 31, 2022

 

    

    

    

    

    

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

 

15,291

 

8,021

 

1,081

 

1,533

 

4,656

Europe

 

1,987

 

1,494

 

124

 

64

 

305

Latin America

 

825

 

742

 

62

 

12

 

9

North America

 

2,443

 

2,275

 

21

 

48

 

99

Asia Pacific

 

143

 

142

 

1

 

 

Contract assets

251

251

 

Total

 

20,940

 

12,925

 

1,289

 

1,657

 

5,069

Expected credit loss rate

 

21.0

%  

1.0

%  

3.9

%  

7.4

%  

80.8

%

Expected credit loss

 

4,392

 

124

50

 

122

 

4,096

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

 

13,967

3,999

1,013

2,056

6,899

Europe

 

11,486

10,771

351

259

105

Latin America

 

683

531

23

72

57

North America

 

2,513

2,513

Asia Pacific

 

130

115

9

6

Total

 

28,779

17,929

1,396

2,393

7,061

Expected credit loss rate

 

19.0%

2.0%

7.7%

11.7%

64.1%

Expected credit loss

 

5,317

403

107

280

4,526

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

in EUR k

2023

2022

2021

As of January 1

 

4,392

 

5,317

4,693

Provision/(reversal) for expected credit losses

 

761

 

(829)

827

Derecognition of trade receivables

(70)

(96)

(203)

As of December 31

 

5,083

 

4,392

5,317

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

Contractually agreed cash flows

    

    

    

    

    

    

More

Dec 31, 2023

Carrying

Less than

2 to 12

1 to 5

than

in EUR k

amount

Total

2 months

months

years

 

5 years

Bank overdrafts

 

Secured bank loans

 

39,880

57,598

778

3,969

52,851

Convertible Loan

25,882

28,936

28,936

Lease liabilities

 

14,577

16,577

446

2,228

8,452

5,451

Trade payables

 

5,628

5,628

5,628

 

85,967

108,739

6,852

35,133

61,303

5,451

Contractually agreed cash flows

    

    

    

    

    

    

More

Dec 31, 2022

Carrying

Less than

2 to 12

1 to 5

than

in EUR k

amount

Total

2 months

months

years

 

5 years

Bank overdrafts

3,374

3,374

3,374

Secured bank loans

 

41,312

59,473

678

3,516

55,279

Lease liabilities

 

15,436

17,713

552

2,265

7,967

6,929

Trade payables

 

6,317

6,317

6,317

 

66,439

 

86,877

 

10,921

 

5,781

 

63,246

 

6,929

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

 

18,724

21,777

703

3,337

8,844

8,893

Trade payables

 

11,252

11,252

11,252

 

33,791

36,844

15,370

3,737

8,844

8,893

Schedule of reconciliation of liabilities arising from financing activities

    

    

    

Non-cash changes

Changes in

in EUR k

Jan 1, 2023

Cash flows

Additions

Non cash transactions

Dec 31, 2023

Non-current financial liabilities

53,176

(6,771)

8,659

(2,785)

52,279

Non-current portion of secured bank loans

 

40,051

 

(5,987)

6,423

(607)

 

39,880

Non-current lease liabilities

 

13,125

 

(784)

2,236

(2,178)

 

12,399

Current financial liabilities

 

6,946

 

19,815

1,695

(396)

 

28,060

Current portion of secured bank loans

 

1,261

 

(1,261)

 

Convertible loan

25,500

1,695

(1,313)

25,882

Bank overdrafts

3,374

(3,374)

Current lease liabilities

 

2,311

 

(2,311)

2,178

 

2,178

Total

 

60,122

 

13,044

 

10,354

 

(3,181)

 

80,340

Non-cash changes

    

    

    

    

Changes in

    

in EUR k

Jan 1, 2022

Cash flows

Additions

Non cash transactions

Dec 31, 2022

Non-current financial liabilities

 

15,394

36,631

65

1,086

53,176

Non-current portion of secured bank loans

 

38,965

1,086

 

40,051

Non-current lease liabilities

 

15,394

 

(2,334)

65

 

13,125

Current financial liabilities

 

7,145

 

(1,518)

 

1,319

 

 

6,946

Current portion of secured bank loans

 

505

 

(505)

1,261

 

1,261

Bank loans

Bank overdrafts

3,310

64

3,374

Current lease liabilities

 

3,330

 

(1,077)

58

 

2,311

Total

 

22,539

 

35,113

 

1,384

 

1,086

 

60,122

Schedule of net foreign currency exposure

Dec 31, 2023

in EUR k

    

USD

    

INR

AED

SAR

Trade receivables

1,283

Trade payables and other liabilities

 

(3,185)

Net exposure

 

(1,902)

Dec 31, 2022

in EUR k

USD

INR

AED

SAR

Trade receivables

    

3,720

8

Trade payables and other liabilities

 

(2,701)

Net exposure

 

1,019

 

8

Dec 31, 2021

in EUR k

USD

INR

AED

SAR

Trade receivables

    

2,604

8

Trade payables and other liabilities

 

(2,394)

(4)

Net exposure

 

210

 

4

Schedule of exchange rate sensitivity

Earnings before tax

Equity

in EUR k

5% increase

    

5% decrease

    

5% increase

5% decrease

December 31, 2023

31

(34)

31

(34)

December 31, 2022

(94)

104

(94)

104