XML 140 R94.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
Dec. 31, 2024
EUR (€)
Jun. 21, 2024
EUR (€)
Mar. 28, 2024
EUR (€)
Tranche B      
Disclosure of detailed information about borrowings [line items]      
Fair value of other equity instruments € 2,636   € 1,683
Tranche C      
Disclosure of detailed information about borrowings [line items]      
Fair value of other equity instruments € 984 € 475  
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 0.08   0.13
Discount rate | Amortized cost (EIR method) | Tranche C      
Disclosure of detailed information about borrowings [line items]      
Significant unobservable input, liabilities 0.08 0.15  
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 2,635   1,959
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 1,160 741  
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 136   68
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 43 0  
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 104   1,066
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 684 2,948  
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 241   1,410
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 903 3,250  
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 2,499   1,615
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 941 475  
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 136   68
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 43 0