XML 126 R80.htm IDEA: XBRL DOCUMENT v3.25.1
Financial assets and liabilities (Details)
€ in Thousands
Dec. 31, 2024
EUR (€)
Dec. 31, 2023
EUR (€)
Aug. 22, 2023
EUR (€)
Dec. 31, 2022
EUR (€)
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets € 205,228 € 327,062 [1]   € 75,544 [1]
Financial assets, at fair value 176,754 301,500   47,452
Financial liabilities, at fair value € 162,256 125,191   € 58,469
Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Percentage of reasonably possible increase in unobservable input, liabilities 1.00%      
Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Percentage of reasonably possible increase in unobservable input, assets 1.00%      
Percentage of reasonably possible increase in unobservable input, liabilities 1.00%     1.00%
Financial liabilities-non current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value € 73,497 40,622   € 9,439
Financial liabilities-current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 44,935 37,348   33,555
Trade payables and other current liabilities        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 43,824 47,221   15,475
LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 24,803 30,037   566
LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS | Financial liabilities-non current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 3,620 18,506   566
LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS | Financial liabilities-current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 21,183 11,531   0
LIABILITIES AT FAIR VALUE THROUGH PROFIT AND LOSS | Trade payables and other current liabilities        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 0 0   0
LIABILITIES AT AMORTIZED COST        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 137,453 95,154   57,903
LIABILITIES AT AMORTIZED COST | Financial liabilities-non current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 69,877 42,768   8,873
LIABILITIES AT AMORTIZED COST | Financial liabilities-current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 23,752 5,165   33,555
LIABILITIES AT AMORTIZED COST | Trade payables and other current liabilities        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities, at fair value 43,824 47,221   15,475
ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 0 0   0
ASSETS AT AMORTIZED COST        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 176,754 301,500   47,452
Recurring fair value measurement        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets 177,537 301,161   47,889
Financial liabilities 157,828 124,266   65,272
Recurring fair value measurement | Financial liabilities-non current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities € 69,069 39,697   € 16,241
Recurring fair value measurement | Kreos 1 & 2 bond loans | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Significant unobservable input, liabilities       0.1475
Decrease in financial liabilities at fair value       € 68
Recurring fair value measurement | Oceane | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial liabilities at fair value       € 476
Recurring fair value measurement | Kreos / Claret convertible notes (OCABSA) | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial liabilities at fair value   € 538 € 624  
Recurring fair value measurement | Kreos & Claret Financing, Tranche A,B and C | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Significant unobservable input, liabilities 0.0750 0.0900 0.0960  
Decrease in financial liabilities at fair value € 958      
Recurring fair value measurement | Conditional advances and PGE loan | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Significant unobservable input, liabilities 0.0730 0.0900   0.1475
Recurring fair value measurement | PGE | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial liabilities at fair value € 21 € 39   € 55
Recurring fair value measurement | RNP-VIR conditional advance | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial liabilities at fair value   15   31
Recurring fair value measurement | CARENA conditional advance | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial liabilities at fair value   37   37
Recurring fair value measurement | Ebola conditional advance | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial liabilities at fair value   1   1
Recurring fair value measurement | Financial liabilities-current portion        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities 44,935 37,348   33,555
Recurring fair value measurement | Trade payables and other current liabilities        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial liabilities 43,824 47,221   15,475
Other financial assets        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 12,690 22,394   11,271
Other financial assets | ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 0 0   0
Other financial assets | ASSETS AT AMORTIZED COST        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 12,690 22,394   11,271
Other financial assets | Recurring fair value measurement        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets 13,473 22,055   11,708
Other receivables and assets        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 19,843 27,164   9,231
Other receivables and assets | ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 0 0   0
Other receivables and assets | ASSETS AT AMORTIZED COST        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 19,843 27,164   9,231
Other receivables and assets | Recurring fair value measurement        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets 19,843 27,164   9,231
Cash and cash equivalents        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 144,221 251,942   26,950
Cash and cash equivalents | ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 0 0   0
Cash and cash equivalents | ASSETS AT AMORTIZED COST        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets, at fair value 144,221 251,942   26,950
Cash and cash equivalents | Recurring fair value measurement        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Financial assets 144,221 251,942   26,950
Long-term advances made to CROs | Recurring fair value measurement | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Decrease in financial assets at fair value € 235 € 23   € 240
Long-term advances made to CROs | Recurring fair value measurement | Bottom of range | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Significant unobservable input, assets 0.0131 0.0104   0.0016
Long-term advances made to CROs | Recurring fair value measurement | Top of range | Credit spread | Discounted cash flow        
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items]        
Significant unobservable input, assets 0.0271 0.0218   0.0476
[1] 1In application of the Amendments to IAS 1 Presentation of Financial Statements – Classification of Liabilities as Current or Non-current, and
Non-current Liabilities with Covenants, the non-current portion of the OCEANE bonds as of December 31, 2022, amounting to €19,332
thousand, and the non-current portion of the Heights convertible notes as of December 31, 2023, amounting to €20,652 thousand, were
reclassified within the current liabilities (Convertible loan notes) as of December 31, 2022 and 2023 respectively (see Note 2).