XML 86 R78.htm IDEA: XBRL DOCUMENT v3.25.1
Financial liabilities - Disclosure of the main data and assumptions, Kreos / Claret minimum return indemnifications (Details) - Kreos/Claret Minimum Return Indemnifications
€ in Thousands
Mar. 31, 2025
EUR (€)
Dec. 31, 2024
EUR (€)
Tranche B    
Disclosure of detailed information about borrowings [line items]    
Fair value of other equity instruments € 2,691 € 2,636
Tranche C    
Disclosure of detailed information about borrowings [line items]    
Fair value of other equity instruments € 1,104 € 984
Final redemption scenario probability | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 0.95 0.95
Final redemption scenario probability | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 0.95 0.95
Minimal return | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 1.40 1.40
Minimal return | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 1.30 1.30
Discount rate | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 0.10 0.075
Discount rate | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 0.10 0.075
Probability-weighted present value of shortfall payment, final redemption | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 2,669,000 2,635,000
Probability-weighted present value of shortfall payment, final redemption | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 1,233,000 1,160,000
Probability-weighted present value of shortfall payment, tender offer | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 139,000 136,000
Probability-weighted present value of shortfall payment, tender offer | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 52,000 43,000
Final redemption, probability-weighted fair value with MRI | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 108,000 104,000
Final redemption, probability-weighted fair value with MRI | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 597,000 684,000
Final redemption, probability-weighted fair value without MRI | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 225,000 241,000
Final redemption, probability-weighted fair value without MRI | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 779,000 903,000
Total fair value of MRI, final redemption | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 2,552,000 2,499,000
Total fair value of MRI, final redemption | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 1,051,000 941,000
Total fair value of MRI, tender offer | Amortized cost (EIR method) | Tranche B    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 139,000 136,000
Total fair value of MRI, tender offer | Amortized cost (EIR method) | Tranche C    
Disclosure of detailed information about borrowings [line items]    
Significant unobservable input, liabilities 52,000 43,000