1 EUR = |
Closing Rate |
Average Rate |
December 31, 2022 |
1.0666 |
1.0530 |
December 31, 2023 |
1.1050 |
1.0813 |
IFRS 9 Category | Input Level | |||
(in € thousand) | December | December 31, | ||
31, 2023 | 2022 Restated * | |||
Investment in Pleco ( note 10 ) (non current) | FVOCI | 3 | 1,000 | 1,000 |
Loan to Vaneltix ( note 10 ) | At amortised cost | 499 | 469 | |
Loan to API ( note 11 ) | FVTPL | 3 | 317 | 490 |
Trade receivables ( note 11 ) | At amortised cost | 2,970 | 3,527 | |
Cash and cash equivalents | At amortised cost | 30,406 | 33,457 | |
Other investment, including derivatives – Deposits ( note 10 ) | At amortised cost | - | 10,000 | |
Total financial assets | 35,192 | 48,943 | ||
Borrowings ( note 151 ) | At amortised cost | 1,750 | 885 | |
Other financial liabilities ( note 152 ) | At amortised cost | 3,543 | 3,512 | |
Trade and other liabilities ( note 16 ) | 3,195 | 2,352 | ||
Trade payables | At amortised cost | 3,195 | 2,302 | |
Derivative | FVTPL | 2 | - | 52 |
Total financial liabilities 1 | 8,488 | 6,749 |
(in € thousand) |
December 31, |
December 31, |
2023 |
2022* restated |
|
Assets |
3,466 |
4,153 |
Liabilities |
(817) |
(1,078) |
31/12/2023 |
Within one |
>1 and <5 |
>5 and <10 |
>10 years |
Total |
(In € thousand) |
year |
years |
years |
||
Borrowings |
|||||
Lease liabilities |
241 |
871 |
639 |
1,751 |
|
Other financial liabilities |
|||||
Other financial liabilities |
3,200 |
344 |
3,544 |
||
Trade and other liabilities |
3,318 |
3,318 |
|||
Total |
6,759 |
1,215 |
639 |
8,613 |
31/12/2022 |
Within one |
>1 and <5 |
>5 and <10 |
>10 years |
Total |
(In € thousand) |
year |
years |
years |
||
Borrowings |
|||||
Lease liabilities |
138 |
492 |
255 |
885 |
|
Other financial liabilities |
|||||
Loans from shareholders |
|||||
Other financial liabilities |
3,212 |
300 |
3,512 |
||
Trade and other liabilities |
2,422 |
2,422 |
|||
Total |
5,772 |
792 |
255 |
6,819 |
In € thousand | 2023 | 2022 |
Royalties | 1,929 | 885 |
Out-license agreements | 104 | 15 |
Milestones | 54 | - |
Total revenues | 2,087 | 900 |
Company name | Company number | Location | % financial interest |
Hyloris Pharmaceuticals SA | BE 0674.494.151 | Blvd Patience et Beaujonc N°3/1, 4000 Liège | Parent |
Hyloris Developments SA | BE 0542.737.368 | Blvd Patience et Beaujonc N°3/1, 4000 Liège | 99.99% |
Hyloris Supply SA | BE 0669.738.676 | Blvd Patience et Beaujonc N°3/1, 4000 Liège | 100.00% |
Dermax SA | BE 0667.730.677 | Blvd Patience et Beaujonc N°3/1, 4000 Liège | 100.00% |
(in € thousand) | Development costs | Assets Purchase | License fees | Prepayments | Total |
Year ended December 31, 2023 | |||||
Opening carrying amount | 1,678 | 685 | 1,125 | 119 | 3,607 |
Additions | 325 | 325 | |||
R&D Tax Credit | (11) | (11) | |||
Disposals | |||||
Reclassification | 119 | (119) | - | ||
Amortisation expense | (50) | (43) | (93) | ||
Impairment losses | |||||
Closing carrying amount | 2,061 | 642 | 1,125 | - | 3,828 |
At December 31, 2023 | |||||
Cost | 2,640 | 4,247 | 1,148 | 8,036 | |
Accumulated amortisation and impairment | (580) | (3,605) | (23) | - | (4,208) |
Carrying amount | 2,061 | 642 | 1,125 | - | 3,828 |
(in € thousand) | Development Costs | Assets Purchase | License fees | Prepayments | Total |
Year ended December 31, 2022 | |||||
Opening carrying amount | 1,090 | 729 | 1,125 | 2,944 | |
Additions | 660 | 119 | 779 | ||
R&D Tax Credit | (22) | (22) | |||
Disposals | - | ||||
Amortisation expense | (50) | (44) | (94) | ||
Impairment losses | |||||
Closing carrying amount | 1,678 | 685 | 1,125 | 119 | 3,607 |
At December 31, 2022 | |||||
Cost | 2,208 | 4,247 | 1,148 | 119 | 7,722 |
Accumulated amortisation and impairment | (530) | (3,561) | (23) | (4,115) | |
Carrying amount | 1,678 | 685 | 1,125 | 119 | 3,607 |
(in € thousand) |
Land and buildings |
Vehicles and equipment |
Total |
Year ended December 31, 2023 |
|||
Opening carrying amount |
809 |
76 |
885 |
Additions |
822 |
211 |
1,033 |
Depreciation expense |
(145) |
(49) |
(194) |
Closing carrying amount |
1,486 |
238 |
1,724 |
At December 31, 2023 |
|||
Cost |
1,647 |
395 |
2,284 |
Accumulated depreciation and impairment |
(161) |
(157) |
(560) |
Carrying amount |
1,486 |
238 |
1,724 |
Year ended December 31, 2022 |
|||
Opening carrying amount |
102 |
71 |
173 |
Additions |
825 |
32 |
857 |
Depreciation expense |
(44) |
(27) |
(71) |
Disposals |
(75) |
- |
(75) |
Closing carrying amount |
809 |
76 |
885 |
At December 31, 2022 |
|||
Cost |
825 |
184 |
1,251 |
Accumulated depreciation and impairment |
(16) |
(109) |
(367) |
Carrying amount |
809 |
76 |
885 |
(in € thousand) |
2023 |
2022 |
Depreciation expense of right-of-use |
(194) |
(71) |
assets |
||
Interest expense on lease liabilities |
(52) |
(10) |
Total amount recognized in profit or |
(220) |
(83) |
loss |
||
of which as: |
||
General and administrative expenses |
(168) |
(73) |
(note 19) |
||
Financial expenses (note 22) |
(52) |
(10) |
(in € thousand) |
December 31, |
December 31, |
2023 |
2022 |
|
Opening carrying value |
3,948 |
4,078 |
Profit or loss of the period |
(147) |
(130) |
Carrying amount at |
3,801 |
3,948 |
December 31 |
(in € thousand) |
31-Dec-23 |
31-Dec-22 |
Restated |
||
FIXED ASSETS |
||
CURRENT ASSETS |
834 |
1,495 |
Amounts receivable within one year |
36 |
26 |
Cash at bank and in hand |
798 |
1,469 |
TOTAL ASSETS |
834 |
1,495 |
CAPITAL AND RESERVES |
758 |
1,495 |
Capital |
6,103 |
6,103 |
Uncalled capital contribution |
(3,000) |
(3,000) |
Accumulated profits (losses) |
(2,345) |
(1,608) |
PROVISIONS AND DEFERRED TAXES |
||
CREDITORS |
76 |
0,35 |
Amounts payable within one year |
76 |
0,35 |
TOTAL LIABILITIES |
834 |
1,495 |
(in € thousand) |
2023 |
2022 |
Operating income |
- |
- |
Operating charges |
-737 |
-651 |
Services and other goods |
-736 |
-649 |
Other operating charges (-) |
-1 |
-2 |
Operating profit (loss) |
-737 |
-651 |
Profit (Loss) for the period before |
-737 |
-651 |
taxes (-) |
||
Profit (loss) for the period |
-737 |
-651 |
available for appropriation |
||
Hyloris’ % of interest |
20 |
20 |
Profit (loss) for the period |
-147 |
-130 |
available for appropriation (20%) |
(in € thousand) | 31-Dec-23 |
FIXED ASSETS | 6 |
CURRENT ASSETS | 800 |
Amounts receivable within one year | 271 |
Cash at bank and in hand | 491 |
Prepayments | 38 |
NON CURRENT ASSETS | 126 |
Right-of-use assets | 108 |
Other non current assets | 18 |
TOTAL ASSETS | 932 |
CAPITAL AND RESERVES | (3,243) |
Capital | 30,712 |
Accumulated profits (losses) | (-33,955) |
CURRENT LIABILITIES | 3,394 |
Provisions | 1,355 |
Creditors | 2,039 |
NON CURRENT LIABILITIES | 781 |
Creditors | 781 |
TOTAL EQUITY + LIABILITIES | 932 |
(in € thousand) | 2023 |
OPERATING INCOME | 11 |
Licensing fees | 11 |
OPERATING EXPENSES | 1,832 |
Research and development | 1,433 |
General and administrative | 399 |
Operating profit (loss) | (1,821) |
Other income and expenses, net | 94 |
Profit (Loss) for the period before taxes (-) | (1,727) |
Profit (loss) for the period available for appro - | (1,727) |
priation |
(in € thousand) | December | December |
31, 2023 | 31, 2022 | |
Restated 1 | ||
Term Deposits | - | 10,000 |
Shares Pleco Therapeutics BV | 1,000 | 1,000 |
Optional convertible loan | 499 | 469 |
Other Investment, | 1,499 | 11,469 |
including derivatives | ||
of which as: | ||
Non-current | 1,000 | 1,000 |
Current | 499 | 10,469 |
(in € thousand) | December | December |
31, 2023 | 31, 2022 1 | |
Trade receivables | 2,970 | 3,527 |
API | 317 | 490 |
Alter Pharma | - | 395 |
R&D Tax Credits | 1,256 | 811 |
TM | ||
Tax Credit - Alenura | 368 | - |
Interests on deposits | - | 57 |
VAT | 218 | 148 |
Other amounts receivable | 26 | 10 |
Total trade and other receivables | 5,156 | 5,438 |
or which as: | ||
Current | 3,565 | 4,127 |
Non Current | 1,591 | 1,311 |
(in € thousand) | December 31, | December 31, |
2023 | 2022 restated * | |
Cash at bank | 20,196 | 13,457 |
Short-term deposit | 10,210 | 20,000 |
Total cash | 30,406 | 33,457 |
and cash equivalents |
(in € thousand) | December 31, | December 31, |
2023 | 2022 * | |
Share capital | 140 | 140 |
Share premium | 121,513 | 121,513 |
Retained earnings | (80,761) | (65,381) |
Other reserves | (1,823) | (2,363) |
Total Equity attributable | 39,069 | 53,909 |
to owners of the parent |
Equity transactions | ||||
Gross proceeds | Equity transaction costs | Expensed in P&L | Net proceeds | |
(In € thousand) | ||||
Accelerated Bookbuilding | 15,000 | (634) | (29) | 14,337 |
Exercise of warrants (see note 25 ) | 2,832 | (14) | 2,818 | |
Total | 17,832 | (634) | (43) | 17,155 |
Increase of share | Number of | Issue price / share | Number of | ||
Date | Transaction | capital (incl. share | securities | (rounded, incl. | shares after the |
premium) (€) | issues | share premium) (€) | transaction | ||
7 June 2012 | Incorporation | 50,000 | 10,000 Shares | 5.00 | 10,000 |
31 March 2017 | Capital increase | 11,500 | 2,300 Shares | 5.00 | 12,300 |
12 May | 2017 | Share split | - | - | 3,075,000 |
31 May 2018 | Capital increase | 2,750,000 | 248,711 Shares | 11.06 | 3,323,711 |
31 May 2018 | Capital increase | 3,000,000 | 271,322 Shares | 11.06 | 3,595,033 |
31 December 2019 | Capital increase | 18,259,783 2 | 855,409 Shares | 21.35 | 4,450,442 |
| 8 June 2020 | Share split | - | Share split (1 to 4) | - | 17,801,768 |
30 June 2020 | IPO on Euronext | 61,821,500 | 5,750,000 shares | 10.75 | 23,551,768 |
30 June 2020 | Conversion of convertible bonds | 15,358,025 | 2,040,864 shares | 10.75 | 25,592,632 |
31 July 31 2020 | Over allotment option | 2,580,000 | 240,000 shares | 10.75 | 25,832,632 |
31 March 2022 | Accelerated bookbuild | 15,000,000 | 967,742 shares | 15.50 | 26,800,374 |
22 June 2022 | Transaction warrants exercised | 2,832,000 | 1,200,000 shares | 2.36 | 28,000,374 |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Share based payment | 2,161 | 1,622 |
Cost of Capital | (4,460) | (4,460) |
Other | 476 | 476 |
Total Other reserves | (1,824) | (2,362) |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Lease liabilities | 1,751 | 885 |
Total borrowings | 1,751 | 885 |
of which as: | ||
Non-current borrowings | 1,510 | 747 |
Current borrowings | 241 | 138 |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Recoverable cash advance | 44 | - |
Other financial liabilities | 3,500 | 3,512 |
Other financial liabilities | 3,544 | 3,512 |
of which as: | ||
Non-current other financial | 344 | 300 |
liabilities | ||
Current other financial | 3,200 | 3,212 |
liabilities |
Non-cash movements | |||||||||||||
31/12/2023 (in € thousand) | |||||||||||||
Opening carrying amount | Cash flows | Acquisition | Interest ex - penses leases | Modification | Termination | Re-classes | Accrued interests and exchange differences | Closing carrying amount | |||||
Non-current financial liabilities | |||||||||||||
Lease liabilities | 747 | - | 903 | (1) | (149) | 9 | 1,509 | ||||||
Other financial liabilities | 300 | 51 | (8) | 343 | |||||||||
Current financial liabilities | |||||||||||||
Lease liabilities | 134 | (223) | 130 | 52 | 149 | 241 | |||||||
Other financial liabilities | 3,212 | (12) | 0 | 0 | 3,200 | ||||||||
Total liabilities from financing activities | 4,394 | (184) | 1 033 | 52 | (1) | 0 | 0 | 1 | 5,295 | ||||
Presented in the statement of cash flows as follows: | |||||||||||||
Financing activities - interests paid | (12) | ||||||||||||
Financing activities - reimbursement of lease liabilities | (170) | ||||||||||||
Financing activities - proceeds from borrowings and other | 51 | ||||||||||||
financial liabilities | |||||||||||||
Operating activities - interest paid | (52) | ||||||||||||
Non-cash movements | ||||||||||
31/12/2022 (in € thousand) | Opening carrying amount | Cash flows | Acquisition | Interest expenses leases | Modification | Termination | Re-classes | Accrued interests and exchange differences | Closing carrying amount | |
Non-current financial liabilities | ||||||||||
Lease liabilities | 109 | - | 747 | (18) | (91) | - | 747 | |||
Other financial liabilities | 300 | 300 | ||||||||
Current financial liabilities | ||||||||||
Lease liabilities | 65 | (79) | 102 | (44) | 91 | 134 | ||||
Other financial liabilities | 11,812 | (9,253) | 0 | 482 | 0 | 168 | 3,212 | |||
Total liabilities from financing activities | 12,290 | (9,332) | 848 | 482 | (62) | 0 | 168 | 4,394 | ||
Presented in the statement of cash flows as follows: | ||||||||||
Reimbursement of borrowings and other financial liabilities | (9,253) | |||||||||
and interest paid | ||||||||||
Reimbursement of lease liabilities | (79) | |||||||||
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Trade payables | 3,195 | 2,302 |
Employee benefit liabilities | 116 | 68 |
Other payables | - | 52 |
Deferred income | 7 | - |
Trade and other liabilities | 3,318 | 2,422 |
- Current |
31-Dec-23 | 31-Dec-22 restated 1 | |||
(in € thousand) | Deferred tax | Deferred tax | Deferred tax | Deferred tax |
asset | liability | asset | liability | |
Intangible assets | 17 | 17 | 17 | 17 |
RoU Asset | - | 431 | 221 | |
Financial liabilities | 431 | 221 | ||
Total deferred tax assets and liabilities | 448 | 448 | 238 | 238 |
Offsetting | (448) | (448) | (238) | (238) |
Total deferred tax assets and liabilities | 0 | 0 | 0 | 0 |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Deductible temporary | 16,673 | 11,344 |
differences | ||
Deductible temporary differ - | 469 | - |
ences related to investment | ||
in associates | ||
Tax losses | 53,155 | 37,248 |
Total | 70,297 | 48,592 |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
restated 1 | ||
Royalties | 1,929 | 885 |
Out-license agreements | 104 | 15 |
Milestones | 54 | - |
Revenue | 2,087 | 900 |
(in € thousand) | 2023 | 2022 Restated 1 |
Out-sourced R&D | (11,374) | (7,163) |
Employee benefit expenses | (3,761) | (3,116) |
( note 20 ) | ||
Management consultancy fees | (1,137) | (1,091) |
Board related expenses | (176) | (178) |
Share based payments | (539) | (560) |
Legal & paralegal fees | (2,205) | (645) |
Audit and related consultancy | (125) | (91) |
fees | ||
Hiring fees | (27) | (84) |
Office equipment, rent, and | (290) | (337) |
utilities | ||
Other expenses | (78) | (433) |
Amortisation expense of intan- | (93) | (94) |
gible assest ( Note 7 ) | ||
Depreciation expense on PPE | (255) | (102) |
and Right of Use (Note 8 ) |
Total operating expenses 2 | (20,060) | (13,894) |
of which as | ||
Cost of sales | (93) | (94) |
Research and development | (14,421) | (10,271) |
expense | ||
General and administrative | (5,546) | (3,517) |
expenses | ||
Other operating expenses | - | (12) |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Wages and salaries | (3,277) | (2,562) |
Social security costs | (247) | (146) |
Defined contribution costs | (37) | (20) |
Other employee Benefit | (200) | (258) |
expenses | ||
Total employee Benefit | (3,761) | (2,987) |
expense | ||
in full-time equivalents | ||
Average number of total em- | 34.7 | 23.6 |
ployees |
(in € thousand) | December 31, | December 31, |
2023 | 2022 restated * | |
Services rendered related to | 501 | 1,052 |
co-developments | ||
R&D tax credit | 434 | 315 |
Government grants | 578 | - |
Grants income related to | 159 | 120 |
exemption on withholding taxes | ||
Other income | 455 | - |
Other operating income | 2,127 | 1,487 |
(in € thousand) | December 31, | December 31, |
2023 | 2022 restated* | |
Realized gain on FX forward | ||
| contracts | 29 | 525 |
Interest income on deposits | 869 | 67 |
Exchange differences | - | (126) |
Financial income | 898 | 466 |
Interest expense on lease | ||
| liabilities | (52) | (11) |
Interest expense on | ||
| shareholders loans | - | (164) |
Other interest expense | - | (44) |
Total interest expenses | (52) | (219) |
Loss related to substan - | ||
tial modification of the | - | (226) |
shareholders loans | ||
FV adjustment on FX for - | ||
| ward instruments | - | (52) |
Fair Value of API loan ( note | ||
| 11 ) | (173) | (167) |
Bank fees | (48) | (38) |
Exchange differences | (12) | - |
Other | - | (28) |
Total financial expenses | (233) | (511) |
(in € thousand) | December 31, | December 31, |
2023 | 2022 | |
Tax (expense) / income | - | (4) |
Income taxes | - | (4) |
(in € thousand) | 2023 | 2022 * |
restated | ||
Loss before income tax | (15,380) | (11,901) |
Income tax expense calculated at | ||
domestic tax rates (25%) | 3,845 | 2,975 |
Tax effect of | ||
Share of Loss of equity-accounted | ||
investees reported, net of tax | (37) | (33) |
Tax incentives (R&D Tax Credit) | 108 | 79 |
Changes in estimates related to prior | ||
years | - | (4) |
Effect of unused tax losses not recog | - | |
nized as deferred tax assets | (3,917) | (3,022) |
Total tax Expenses | - | (4) |
(in € thousand) | December | December |
31, 2023 | 31, 2022 | |
restated* | ||
Basic earnings | ||
Profit (Loss) from | (15,380) | (11,906) |
continuing operations | ||
attributable to owners of the parent | ||
Diluted earnings | ||
Dilution effect of share-based payments | ||
Profit from continuing operations at - | (15,380) | (11,906) |
tributable to owners of the parent, after | ||
dilution effect |
Number of shares | December | December |
31, 2023 | 31, 2022 | |
Weighted average number of ordinary | 28,000,374 | 27,198,925 |
shares outstanding during the period | ||
Basic earnings per share | (0.55) | (0.43) |
Diluted earnings per share | (0.55) | (0.43) |
Total warrants authorised and granted | ||||||||||||||||||||
Movements per year | ||||||||||||||||||||
Warrants authorised | Warrants cancelled | Warrants granted | Warrants outstanding 31/12/2019 | Warrants forfeited | Warrants outstanding 31/12/2020 | Warrants granted | Warrants forfeited | Warrants outstanding 31/12/2021 | Warrants forfeited | Warrants exercised | Warrants outstanding 31/12/2022 | Warrants forfeited | Warrants exercised | Warrants outstanding 31/12/2023 | Expiry Date | Weighted Average Exercise Price per warrant (€) | Fair value at grant date (€) | |||
PLAN 2017 | ||||||||||||||||||||
Warrants | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | (1,200,000) | 0 | 4/05/22 | 236 | 111 | ||||||||||
PLAN 2019 | ||||||||||||||||||||
Warrants | 363,300 | (10,300) | 353,000 | 353,000 | (20,000) | 333,000 | (20,000) | 313,000 | (6,875) | 306,125 | 306,125 | 31/12/24 | 5.34 | 2.47 | ||||||
PLAN 2020 | 400,000 | (213,500) | 186,500 | 186,500 | 186,500 | 186,500 | 186,500 | 11.89 | 540 | |||||||||||
Warrants | - | 69,500 | 69,500 | 69,500 | 69,500 | 27/11/30 | 9.88 | 4.44 | ||||||||||||
Warrants | - | 55,000 | 55,000 | 55,000 | 55,000 | 27/11/30 | 12.04 | 5.68 | ||||||||||||
Warrants | - | 60,000 | 60,000 | 60,000 | 60,000 | 27/11/30 | 13.92 | 6.20 | ||||||||||||
Warrants | - | 2,000 | 2,000 | 2,000 | 2,000 | 27/11/30 | 16.64 | 7.39 | ||||||||||||
PLAN 2022 | 213,500 | (71,500) | 142,000 | 142,000 | (7,354) | 134,646 | 1412 | 536 | ||||||||||||
Warrants | - | - | 62,000 | 0 | 62,000 | 30/06/29 | 15.20 | 6.06 | ||||||||||||
Warrants | - | - | 55,000 | (7,354) | 47,646 | 30/06/29 | 12.92 | 4.76 | ||||||||||||
Warrants | - | - | 25,000 | 0 | 25,000 | 1/01/30 | 13.71 | 4.76 | ||||||||||||
Total Warrants | 2,176,800 | (295,300) | 1,881,500 | 1,553,000 | (20,000) | 1,533,000 | 186,500 | (20,000) | 1,699,500 | (6,875) (1,200,000) | 634,625 | (7,354) | 0 627,271 | 9.17 | - | |||||
PLAN 2019 | PLAN 2020 | PLAN 2022 | |
Average share price (€ ) | 5.34 | 11.73 | 14.84 |
Average exercise price (€) | 5.34 | 11.89 | 15.2 |
Expected volatility of the | 55% | 40% | 35% |
shares (%) | |||
Expected dividends yield | 0% | 0% | 0% |
(%) | |||
Average risk free interest | 0.10% | 0.00% | 2.66% |
rate (%) |
Maximum | |||||||||
contractual | Contingent | ||||||||
commitments | liabilities | ||||||||
Product Candidate | Expected timing | In $ thousand | In € thousand | Converted in € (in € thousand) | In $ thousand | In € thousand | Converted in € (in € thousand) | ||
HY-004 | 225 | 204 | 0 | ||||||
2025 | 125 | 113 | |||||||
2026 | 100 | 90 | |||||||
HY-029 | 300 | 300 | 0 | ||||||
2024 | 100 | 100 | |||||||
2025 | 100 | 100 | |||||||
2026 | 100 | 100 | |||||||
Atomoxetine oral | 75 | 68 | 0 | ||||||
2024 | 25 | 23 | |||||||
2025 | 25 | 23 | |||||||
2026 | 25 | 23 | |||||||
Metolazone IV | 325 | 294 | 1 300 | 1 176 | |||||
2025 | 75 | 68 | |||||||
2026 | 100 | 90 | |||||||
2027 | 150 | 136 | |||||||
2028 | 100 | 90 | |||||||
2030 | 200 | 181 | |||||||
2032 | 1000 | 905 | |||||||
Dofetilide IV | 300 | 271 | 0 | ||||||
2024 | 100 | 90 | |||||||
2025 | 50 | 45 | |||||||
2026 | 150 | 136 | |||||||
HY-073 | 7 115 | 6 439 | 28 000 | 25 339 | |||||
2024 | 3376 | 3 055 | |||||||
2025 | 3621 | 3 277 | |||||||
2026 | 118 | 107 | |||||||
2027 | 1000 | 905 | |||||||
2029 | 2000 | 1 810 | |||||||
2030 | 2000 | 1 810 | |||||||
23000 | 20 814 | ||||||||
HY-074 | 150 | 136 | |||||||
2024 | 50 | 45 | |||||||
2025 | 25 | 23 | |||||||
2027 | 75 | 68 |
Alenura TM (note 29.2) | 2 000 | 1 810 | ||||
2024 | 2000 | 1 810 | ||||
HY-086 (note 10) | 5 285 | 5 285 | ||||
2024 | 2363 | 2 363 | ||||
2025 | 2422 | 2 422 | ||||
2026 | 500 | 500 | ||||
HY-088 | 200 | 200 | ||||
2025 | 200 | 200 | ||||
TOTAL | 10 190 | 5 785 15 007 | 29 300 | 0 | 26 516 |
Financial | Transactions for the period | ||
In € thousand | Position | Profit Loss | Commitments |
Equity accounted | |||
investees | 3.801 | - | - |
Other financial lia - | |||
bilities ( note 152 ) | (3.000) | - | - |
Milestones revenue | - | 54 | - |
Total | 801 | 54 | 0 |
Transactions for the period | |||
In € thousand | Financial | Profit Loss | Commitments |
Equity accounted | Position | ||
investees | 3.948 | - | - |
Other financial li - | |||
abilities ( note 15.2) | (3.000) | - | - |
Total | 948 | 54 | 0 |
Transactions for the period | |||
Financial | Profit Loss | Commitments | |
In € thousand | Position | ||
Optional | |||
convertible loan | 499 | ||
( note 10 ) | |||
Shares (Non | |||
Current) | 0.001 | ||
( note 10 ) | |||
Accounts | |||
Receivable | 174 | ||
Prepayments | 155 | ||
R&D expenses | (2,744) | ||
Interest income | 47 | ||
Commitments | |||
and Contin- | |||
gent Liabilities | 1,810 | ||
( Note 27 ) | |||
Total | 654 | (2,697) | 1,810 |
Transactions for the period | |||
Financial | Profit Loss | Commitments | |
In € thousand | Position | ||
Optional | |||
convertible loan | 494 | ||
( note 10 ) | |||
Accounts | |||
Receivable | 29 | ||
Prepayments | 1,108 | ||
R&D expenses | (1,422) | ||
Interest income | 25 | ||
Commitments | |||
and Contingent | |||
Liabilities (N ote | 3,656 | ||
27 ) | |||
Total | 1,602 | (1,398) | 3,656 |
Number of | ||
Related Party | transactions | Exercise price (in €) |
warrants exercised | ||
Stijn Van Rompay | 852,096 | 2.36 |
Thomas Jacobsen | 163,512 | 2.36 |
Total | 1,015,608 | 236 |
(In € thousand) | December 31, | December 31, |
2023 | 2022 | |
ST compensation (incl. | ||
management fees) | 1,137 | 1,045 |
Share-based payments | 64 | 154 |
Total | 1,201 | 1,199 |
(In € thousand) | December 31, | December 31, |
2023 | 2022 | |
Management fees | 143 | 160 |
Total | 143 | 160 |
Shares | Warrants | |||
Number | Pct (%) | Number | Pct (%) | |
(#) | (#) | |||
Mr. Stijn Van | ||||
Rompay | 7,743,067 | 27.65 | 68,000 | 10.84 |
Mr. Thomas | ||||
Jacobsen | 3,857,838 | 13.78 | - | 0.00 |
Mr. Jean-Luc | ||||
Vandebroek | 9,000 | 0.03 | 40,000 | 6.38 |
Mr. Dietmar | ||||
Aichhorn | 32,500 | 0.12 | 40,000 | 6.38 |
Mr. Koenraad | ||||
Vanderelst | 17,443 | 0.06 | 50,000 | 7.97 |
TOTAL | 11,659,848 | 4164 | 198,000 | 31.57 |
Shares | Warrants | |||
Number | Pct (%) | Number | Pct (%) | |
(#) | (#) | |||
Mr. Stijn Van | ||||
Rompay | 7,676,400 | 27.42 | 68,000 | 10.71 |
Mr. Thomas | ||||
Jacobsen | 3,657,505 | 13.06 | - | 0.00 |
Mr. Jean-Luc | ||||
Vandebroek | 3,000 | 0.01 | 40,000 | 7.88 |
Mr. Dietmar | ||||
Aichhorn | 20,000 | 0.07 | 40,000 | 6.3 |
Mr. Koenraad | ||||
Van der Elst | 27,443 | 0.10 | 50,000 | 6.3 |
TOTAL | 11,374,348 | 4066 | 198,000 | 31.19 |
December 31, | December 31, | |
(In € thousand) | 2023 | 2022 |
Board fees | 110 | 110 |
Share-based payments | 7 | 30 |
Total | 117 | 140 |
(In € thousand) | December 31, | December 31, |
2023 | 2022 | |
Board fees | 110 | 0 |
Total | 110 | 0 |
Shares | Warrants | |||
Number | Pct (%) | Number | Pct (%) | |
(#) | (#) | |||
Stefan Yee | - | - | 100,000 | 15.94 |
Leon Van | ||||
Rompay | - | - | - | |
Mark Foidart | - | - | - | |
Carolyn Myers | - | - | - | |
James Gale | - | - | - | |
Chris Buysse | - | - | - | |
TOTAL | - | - | 100,000 | 15.94% |
December 31, | December 31, | |
(In € thousand) | 2023 | 2022 |
Audit services | 91 | 82 |
Audit related services - | ||
legal engagements | - | 15 |
Tax services | 28 | 18 |
Total | 119 | 115 |
Impact of correction of error | |||
only for Qliniq | |||
Per 31 December 2022 (In € thousand) | |||
As previously reported | Adjustment | As restated | |
Current assets | 50,801 | (1,000) | 49,801 |
Trade and other receivables | 5,127 | (1,000) | 4,127 |
Total assets | 61,864 | (1,000) | 60,728 1 |
Equity | 55,045 | (1,000) | 53,909 1 |
Result of the period | (10,770) | (1,000) | (11,906) 1 |
Total equity and liabilities | 61,864 | (1,000) | 60,728 1 |
Impact of correction of error | |||
only for Qliniq | |||
Per 31 December 2022 (In € thousand) | |||
As previously reported | Adjustment | As restated | |
Revenues | 2,951 | (1,000) | 900 1 |
Gross profit | 2,857 | (1,000) | 805 1 |
Operating profit/(loss) (EBIT) | (10,638) | (1,000) | (11,638) |
Profit (loss) before taxes | (10,766) | (1,000) | (11,901) 2 |
PROFIT (LOSS) FOR THE PERIOD | (10,770) | (1,000) | (11,906) 2 |
TOTAL COMPREHENSIVE | |||
INCOME FOR THE PERIOD | (10,770) | (1,000) | (11,906) 2 |
Per 31 December 2022 | Impact of correction of error | ||
(In € thousand) | |||
As previously reported | Adjustment | As restated | |
Revenue | 2,951 | (1,052) | 900 1 |
Other operating income | 315 | 1,052 | 1,487 2 |
Impact of correction of | |||
error | |||
Per 31 December 2022 (In € thousand) | |||
As previously reported | Adjustment | As restated | |
Trade and other receivables | (2,261) | 655 | (921) 1 |
Cash generated from operations | (12,812) | 655 | (12,679) 2 |
Net cash generated from operating | |||
activities | (13,154) | 655 | (13,020) 2 |
Loans made to third parties | - | (655) | (655) |
Net cash provided by investing | |||
activities | (1,239) | (655) | (11,373) 3 |
Impact of correction of error | |||
Per 31 December 2022 | |||
(In € thousand) | As previously reported | Adjustment | As restated |
Non Current assets | 11,063 | (136) | 10,927 |
Trade and other receiv- | |||
ables (Non current) | 1,447 | (136) | 1,311 |
Total assets | 61,864 | (136) | 60,728 1 |
Equity | 55,045 | (136) | 53,909 1 |
Result of the period | (10,770) | (136) | (11,906) 1 |
Total equity and | |||
liabilities | 61,864 | (136) | 60,728 1 |
Impact of correction of error | |||
Per 31 December 2022 | |||
(In € thousand) | |||
As previously reported | Adjustment | As restated | |
Financial expenses | (594) | (136) | (730) |
Profit (loss) before taxes | (10,766) | (136) | (11,901) 1 |
PROFIT (LOSS) FOR THE | |||
PERIOD | (10,770) | (136) | (11,906) 1 |
TOTAL COMPREHENSIVE | |||
INCOME FOR THE PERIOD | (10,770) | (136) | (11,906) 1 |
Impact of correction of error | |||
Per 31 December 2022 | |||
(In € thousand) | |||
As previously reported | Adjustment | As restated | |
Other investment, | |||
including derivatives | 469 | 10,000 | 10,469 |
Cash and cash equivalents | 43,457 | (10,000) | 33,457 |
Impact of correction of error | |||
Per 31 December 2022 | |||
(In € thousand) | |||
As previously reported | Adjustment | As restated | |
Proceeds of other financial | |||
assets | - | (10,000) | (10,000) |
Cash flow from investing | |||
activities | (1,239) | (10,000) | (11,373) 1 |
Net (decrease) in cash | |||
and cash equivalents | (6,555) | (10,000) | (16,555) |
Cash and cash equiva - | |||
lents at end of year | 43,457 | (10,000) | 33,457 |
Impact of correction of error | |||
Per 31 December 2022 | |||
(In € thousand) | |||
As previously reported | Adjustment | As restated | |
Other operating income | 315 | 120 | 1,487 1 |
Operating income | 315 | 120 | 2,387 2 |
Research and development | |||
expenses | (10,151) | (120) | (10,272) |
Operating expenses | (13,905) | (120) | (14,024) |
Impact of correction of error | |||
Per 31 December 2022 | |||
(In € thousand) | As previously reported | Adjustment | As restated |
Trade and other | |||
receivables | (2,261) | (315) | (921) 1 |
R&D Tax Credit | (315) | 315 | - |
(In €) | 2023 | 2022 |
ASSETS | ||
FIXED ASSETS | 76,097,212 | 76,374,779 |
Intangible fixed assets | 121,042 | 112,655 |
Tangible fixed assets | ||
Financial fixed assets | 75,976,170 | 76,262,124 |
Affiliated companies - Participations | 73.161.002 | 73,161,002 |
Affiliated companies - Receivables | 1,815,167 | 2,101,122 |
Investment | 1,000,001 | 1,000,000 |
CURRENT ASSETS | 38,607,279 | 41,456,011 |
Receivables over one year | 634,434 | 656,291 |
Trade receivables | - | |
Others amounts receivable | 634,434 | 656,291 |
Amounts receivable within one year | 7,054,248 | 3,893,442 |
Trade receivables | 5,695,222 | 2,958,075 |
Others amounts receivables | 1,359,026 | 935,367 |
VIII. Cash Investment | 10,000,000 | 30,000,000 |
IX. Cash at bank and in hand | 18,817,284 | 4,589,023 |
X. Deferred charges and accrued income | 2,101,313 | 2,317,255 |
TOTAL ASSETS | 114,704,491 | 117,830,790 |
CAPITAL AND RESERVES | 102,751,874 | 106,154,186 |
(In €) | 2023 | 2022 |
Capital | 140,002 | 140,002 |
Share Premium | 121,513,447 | 121,513,447 |
Reserves | 5,000 | 5,000 |
Accumulated profits (losses) | (18,906,575) | (15,504,263) |
PROVISIONS AND DEFERRED TAXES | ||
CREDITORS | 11,952,617 | 11,676,604 |
Amounts payable after more than one year | 300,000 | 300,000 |
Other financial loans | ||
Other debts | 300,000 | 300,000 |
IX. Amounts payable within one year | 10,624,769 | 11,153,196 |
Current portion of amounts payable after one year | - | - |
Other financial loans | 3,072,421 | 6,633,479 |
Suppliers | 3,122,209 | 1,291,575 |
Taxes, remuneration and social charges | 15,100 | 28,142 |
Other debts | 4,415,039 | 3,200,000 |
X. Accrued charges and deferred income | 1,027,848 | 223,408 |
TOTAL LIABILITIES | 114,704,491 | 117,830,790 |
(In € thousand) | 2023 | 2022 |
Operating income | (3,639,978) | 1,249,949 |
Turnover | 1,120,551 | 204,885 |
Other operating income | 709,473 | 1,045,064 |
Non-recurrent income | 1,809,954 | - |
Operating charges | (5,777,848) | (3,750,126) |
Services and other goods | (5,409,842) | (3,675,309) |
Other operating charges (-) | (1,859) | (5,219) |
Remunerations, social charges and pensions | (346.393) | (69,598) |
Depreciations | (19,754) | - |
Non-recurring operating expenses | - | - |
Operating profit (loss) | (2,137,870) | (2,500,177) |
Financial income | 1,159,948 | 1,928,732 |
Income from financial fixed assets | - | 363,784 |
Income from current assets | 1,094,291 | - |
Other financial income | 65,657 | 1,564,948 |
Financial charges (-) | (2,446,796) | (482,131) |
Interest on financial debts | (360,181) | (286,159) |
Other financial charges | - | (195,972) |
Profit (Loss) for the period before taxes (-) | (3,424,718) | (886,786) |
Income taxes (-) | 22,406 | (16,659) |
Profit (loss) for the period available for appropriation | (3,402,312) | (1,070,235) |