XML 67 R51.htm IDEA: XBRL DOCUMENT v3.26.1
Share based payment plans (Tables)
12 Months Ended
Dec. 31, 2025
Share-based payment plans  
Schedule of share-based payment plans of the parent

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Outstanding at January 1

 

362,600

 

423,452

 

77,709

Granted

 

25,000

 

 

350,000

Forfeited / Cancelled

 

(37,600)

 

(60,852)

 

(4,257)

Exercised

 

 

 

Outstanding at December 31

 

350,000

 

362,600

 

423,452

Exercisable at December 31

 

 

12,600

 

73,452

Schedule of IPO warrant plan

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Outstanding at January 1

 

 

47,524

 

51,781

Granted

 

 

 

Forfeited / Cancelled

 

 

(47,524)

 

(4,257)

Exercised

 

 

 

Outstanding at December 31

 

 

 

47,524

Exercisable at December 31

 

 

 

47,524

Schedule of 2015 warrant plan

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Outstanding at January 1

 

12,600

14,600

14,600

Granted

 

Forfeited / Cancelled

 

(12,600)

(2,000)

Exercised

 

Outstanding at December 31

 

12,600

14,600

Exercisable at December 31

 

12,600

14,600

Schedule of 2023 warrant plan

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Outstanding at January 1

 

350,000

 

350,000

 

Granted

 

25,000

 

 

350,000

Forfeited / Cancelled

 

(25,000)

 

 

Exercised

 

 

 

Outstanding at December 31

 

350,000

 

350,000

 

350,000

Exercisable at December 31

 

 

 

Schedule of fair value

  ​ ​ ​

2023

2023

  ​ ​ ​

2023

  ​ ​ ​

2015

  ​ ​ ​

2015

  ​ ​ ​

IPO 2014

  ​ ​ ​

IPO 2014

 

(Mar 25)

(Nov 23)

(Oct 23)

(Sept 16)

(Nov)

(Nov)

(June)

Return dividend

 

0

%

0

%  

0

%  

0

%  

0

%  

0

%  

0

%

Expected volatility

 

66

%

64

%  

64

%  

47

%  

47

%  

50

%  

46

%

Risk-free interest rate

 

3.06

%

3.19

%  

3.50

%  

0.24

%  

1.17

%  

1.12

%  

1.70

%

Expected life

 

4.22

5.59

 

5.59

 

4.30

 

5.50

 

5.50

 

5.50

Exercise price (in €)

 

7.59

5.09

 

4.87

 

6.45

 

8.81

 

8.81

 

8.81

Stock price (in €)

 

5.38

5.60

 

5.15

 

6.42

 

8.08

 

8.67

 

8.81

Fair value warrant (in €)

 

2.43

3.44

 

3.12

 

2.41

 

3.30

 

3.94

 

3.83

Schedule of cash-settled share-based payment plans

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Outstanding at January 1

 

 

11,328

 

11,328

Granted

 

 

 

Forfeited / Cancelled

 

 

(11,328)

 

Exercised

 

 

 

Outstanding at December 31

 

 

 

11,328

Exercisable at December 31

 

 

 

11,328

Schedule of share-based payment plans of RapidFit+ plan

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Outstanding at January 1

 

 

 

33

Granted

 

 

 

Forfeited / Cancelled

 

 

 

(33)

Exercised

 

 

 

Outstanding at December 31

 

 

 

Exercisable at December 31