1 EUR = | Closing Rate | Average Rate |
Rate | ||
December 31, 2024 | 1.0389 | 1.0824 |
December 31, 2023 | 1.1050 | 1.0813 |
(in € thousand) | IFRS 9 Category | Input level | December | December |
31, 2024 | 31, 2023 | |||
Investment in Pleco (note 10) (non-current) | FVOCI | 3 | 1,000 | 1,000 |
Loan to Vaneltix (note10) | At amortized cost | 556 | 499 | |
Loan to API (note 11) | FVTPL | 3 | 99 | 317 |
Recoup US litigation costs from API (note 11) | FVTPL | 3 | 292 | 0 |
Trade receivables (note 11) | At amortised cost | 3,810 | 2,970 | |
Cash and cash equivalents (note 13) | At amortised cost | 23,594 | 30,406 | |
Total financial assets | 29,351 | 35,192 | ||
Borrowings (note 15.1) | At amortised cost | 1,816 | 1,750 | |
Other financial liabilities (note 15.2) | At amortised cost | 3,368 | 3,543 | |
Trade and other liabilities (note 16) (1) | At amortised cost | 3,166 | 3,195 | |
Total financial liabilities | 8,350 | 8,488 |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Assets | 5,974 | 3,466 |
Liabilities | (2,411) | (817) |
December 31, 2024 | Within one year | >1 and <5 years | >5 and <10 years | Total |
(In € thousand) | ||||
Borrowings | ||||
Lease liabilities | 280 | 1,184 | 252 | 1,716 |
Borrowing of lab equipment | 46 | 53 | 99 | |
Other financial liabilities | ||||
Other loans | 3,000 | 314 | 54 | 3,368 |
Provisions | 408 | 173 | 581 | |
Trade and other liabilities | 3,428 | 3,428 | ||
Total | 7,162 | 1,724 | 306 | 9,192 |
December 31, 2023 | Within one year | >1 and <5 years | >5 and <10 years | Total |
(In € thousand) | ||||
Borrowings | ||||
Lease liabilities | 241 | 871 | 639 | 1,751 |
Other financial liabilities | ||||
Other loans | 3,200 | 344 | 3,544 | |
Trade and other liabilities | 3,318 | 3,318 | ||
Total | 6,759 | 1,215 | 639 | 8,613 |
In € thousand | 2024 | 2023 |
Royalties | 4,901 | 1,929 |
Out-license agreements | 247 | 104 |
Milestones | 3,310 | 54 |
Total revenues | 8,458 | 2,087 |
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 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, 2024 | |||||
Opening carrying amount | 2,060 | 642 | 1,126 | - | 3,828 |
Additions | 229 | 23 | 252 | ||
R&D Tax Credit | (15) | (1) | (16) | ||
Amortization expense | (194) | (32) | (226) | ||
Closing carrying amount | 2,080 | 610 | 1,148 | - | 3,838 |
At December 31, 2024 | |||||
Cost | 2,854 | 4,247 | 1,171 | 8,272 | |
Accumulated amortization and | (774) | (3,637) | (23) | - | (4,434) |
impairment | |||||
Carrying amount | 2,080 | 610 | 1,148 | - | 3,838 |
(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) | |||
Amortization expense | 119 | (119) | - | ||
Impairment losses | (50) | (43) | (93) | ||
Closing carrying amount | 2,061 | 642 | 1,125 | - | 3,828 |
At December 31, 2023 | |||||
Cost | 2,640 | 4,247 | 1,148 | 8,036 | |
Accumulated amortization and | (580) | (3,605) | (23) | - | (4,208) |
impairment | |||||
Carrying amount | 2,060 | 642 | 1,126 | - | 3,828 |
(in € thousand) | Land and buildings | Vehicles and equipment | Total |
Year ended December 31, 2024 | |||
Opening carrying amount | 1,486 | 238 | 1,724 |
Additions | 89 | 141 | 230 |
Depreciation expense | (192) | (109) | (302) |
Closing carrying amount | 1,382 | 270 | 1,652 |
At December 31, 2024 | |||
Cost | 1,736 | 536 | 2,514 |
Accumulated depreciation and impairment | (353) | (266) | (862) |
Carrying amount | 1,382 | 270 | 1,652 |
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 |
(in € thousand) | 2024 | 2023 |
Depreciation expense of right-of-use | (302) | (194) |
assets | ||
Interest expense on lease liabilities | (70) | (52) |
Total amount recognized in profit or loss | (372) | (246) |
of which as: | ||
General and administrative expenses | (302) | (194) |
(note 19) | ||
Financial expenses (note 22) | (70) | (52) |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Opening carrying value | 3,801 | 3948 |
Impairment on financial assets | (972) | - |
Loss of the period | (81) | (147) |
Carrying amount at December 31 | 2,748 | 3,801 |
(in € thousand) | December | December |
31, 2024 | 31, 2024 | |
Fixed Assets | - | - |
Currents Assets | 388 | 834 |
Amounts receivable within one | ||
year | 14 | 36 |
Cash at bank and in hand | 374 | 798 |
TOTAL ASSETS | 388 | 834 |
Capital and reserves | 351 | 758 |
Capital | 6,103 | 6,103 |
Uncalled capital contribution | -3,000 | -3,000 |
Accumulated profits (losses) | -2,752 | -2,345 |
Provisions and deferred taxes | - | - |
Creditors | 37 | 76 |
Amounts payable within one year | 37 | 76 |
TOTAL LIABILITIES | 388 | 834 |
December | December | |
(in € thousand) | 31, 2024 | 31, 2024 |
Operating income | ||
Operating charges | -407 | -737 |
Services and other goods | -407 | -736 |
Other operating charges (-) | 0 | -1 |
Operating profit (loss) | -407 | -737 |
Profit (Loss) for the period | ||
before taxes (-) | -407 | -737 |
Profit (loss) for the period | ||
available for appropriation | -407 | -737 |
Hyloris % of interest | 20 | 20 |
Profit (loss) for the period | ||
available for appropriation | -81 | -147 |
(20%) |
| (in € thousand) | December | December |
31, 2024 | 31, 2023 | |
Shares Pleco | 1,000 | 1,000 |
Therapeutics BV | ||
Vaneltix loan | 556 | 499 |
Other financial | 1,556 | 1,499 |
assets | ||
of which as: | ||
Non- current | 1,000 | 1,000 |
Current | 556 | 499 |
(in € thousand) | December | December |
31, 2024 | 31, 2023 | |
Trade receivables | 3,710 | 2,970 |
Contract assets | 100 | - |
API loan | 99 | 317 |
Recoup US litigation costs from API | 292 | - |
R&D Tax Credits | 1,774 | 1,256 |
Tax Credit - Alenura TM | 581 | 368 |
VAT | 329 | 218 |
Other amounts receivable | 23 | 26 |
Total trade and other receivables | 6,908 | 5,156 |
of which as: | ||
Current | 4,858 | 3,565 |
Non Current | 2,050 | 1,591 |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Cash at bank | 23,594 | 20,196 |
Short-term deposit | - | 10,210 |
Total cash | 23,594 | 30,406 |
and cash equivalents |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Share capital | 140 | 140 |
Share premium | 121,513 | 121,513 |
Retained earnings | (86,470) | (80,761) |
Other reserves | (3,070) | (1,823) |
Total Equity attributable to | ||
owners of the parent | 32,143 | 39,069 |
Increase of share | Number | Issue price / share | Number | ||
Date | Transaction | capital (incl. share | of | (rounded, incl. | of shares after |
premium) (€) | securitie | share premium) (€) | the transaction | ||
s | |||||
issues | |||||
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 | - | 17,801,768 |
to 4) | |||||
30 June 2020 | IPO on Euronext | 61,821,500 | 5,750,000 | 10.75 | 23,551,768 |
shares | |||||
30 June 2020 | Conversion of convertible | 15,358,025 | 2,040,864 | 10.75 | 25,592,632 |
bonds | shares | ||||
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 | 2,832,000 | 1,200,000 | 2.36 | 28,000,374 |
exercised | shares |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Share based payment | 944 | 2,161 |
Cost of Capital | (4,460) | (4,460) |
Other | 476 | 476 |
Total Other reserves | (3,040) | (1,824) |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Lease liabilities | 1,717 | 1,751 |
Borrowing lab equipment | 99 | - |
Total borrowings | 1,816 | 1,751 |
of which as: | ||
Non-current borrowings | 1,489 | 1,510 |
Current borrowings | 326 | 241 |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Recoverable cash advance | 68 | 44 |
Other financial liabilities | 3,300 | 3,500 |
Other financial liabilities | 3,368 | 3,544 |
of which as: | ||
Non-current other financial | 368 | 344 |
liabilities | ||
Current other financial | 3,000 | 3,200 |
liabilities |
Non-cash movements | ||||||||||
31/12/2024 | Accrued | |||||||||
(in € thousand) | interests | |||||||||
Opening | Change | and | Closing | |||||||
carrying | Cash | Acqui- | Interest | Modifi- | Re- | in fair | exchange | carrying | ||
amount | flows | sition | expenses | cation | Other | classes | value | differences | amount | |
Non-current financial liabilities | ||||||||||
Lease liabilities | 1,509 | 141 | 70 | 89 | -374 | 1,435 | ||||
Borrowing lab equipment | 139 | -85 | 54 | |||||||
Other financial liabilities | 343 | 22 | 3 | 368 | ||||||
Current financial liabilities | ||||||||||
Lease liabilities | 241 | -337 | 374 | 3 | 281 | |||||
Borrowing lab equipment | -47 | 7 | 85 | 45 | ||||||
Other financial liabilities | 3,200 | -200 | 3,000 | |||||||
Total liabilities from | ||||||||||
financing activities | 5,294 | -245 | 141 | 77 | 89 | -200 | 0 | 22 | 6 | 5,184 |
Presented in the statement | ||||||||||
of cash flows as follows: | ||||||||||
Operating activities – | ||||||||||
interests paid | -77 | |||||||||
Financing activities - | ||||||||||
reimbursement of borrowings | -40 | |||||||||
Financing activities - | ||||||||||
reimbursement of lease | -267 | |||||||||
liabilities | ||||||||||
Financing activities – | ||||||||||
proceeds from borrowings | 139 | |||||||||
Non-cash movements | |||||||||
31/12/2023 | Accrued | ||||||||
(in € thousand) | interests | ||||||||
Opening | Interest | and | Closing | ||||||
carrying | Cash | Acqui- | expenses | Modifi- | Re- | exchange | carrying | ||
amount | flows | sition | leases | cation | Other | classes | differences | 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 | -170 | ||||||||
liabilities | |||||||||
Financing activities – | |||||||||
proceeds from borrowings | 51 | ||||||||
Operating activities – | |||||||||
interest paid | -52 | ||||||||
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Trade payables | 3,166 | 3,195 |
Employee benefit liabilities | 262 | 116 |
Deferred income | - | 7 |
Trade and other liabilities | 3,428 | 3,318 |
- Current |
December 31, 2024 | December 31, 2023 | |||
| in € thousand | Deferred tax | Deferred tax | Deferred tax | Deferred tax |
asset | liability | asset | liability | |
Intangible assets | 67 | 67 | 17 | 17 |
RoU Assets | 413 | 431 | ||
Financial liabilities | 413 | 431 | ||
Total deferred tax assets & liabilities | 480 | 480 | 448 | 448 |
Offsetting | -480 | -480 | -448 | -448 |
Total deferred tax assets & liabilities | 0 | 0 | 0 | 0 |
In € thousand | 2024 | 2023 |
Deductible temporary differences | 15,074 | 16,673 |
Deductible temporary differences | ||
| related to investment in associates | 550 | 469 |
Tax losses | 56,097 | 53,155 |
Total | 71,721 | 70,297 |
(in € thousand) | 2024 | 2023 |
Royalties | 4,901 | 1,929 |
Out-license agreements | 247 | 104 |
Milestones | 3,310 | 54 |
Total revenues | 8,458 | 2,087 |
In € thousand | 2024 | 2023 |
Out-sourced R&D | (6,186) | (11,070) |
Employee benefit expenses (Note 21) | (4,110) | (3,761) |
Management consultancy fees | (1,092) | (1,137) |
Board related expenses | (171) | (176) |
Share based payments | 584 | (539) |
Legal & paralegal fees | (2,561) | (2,205) |
Audit and related consultancy fees | (853) | (125) |
Hiring fees | (64) | (27) |
Office equipment, rent and utilities | (433) | (290) |
Travel expenses | (300) | (304) |
Other expenses | (287) | (78) |
Amortisation expense of intangible assets (Note 8) | (227) | (93) |
Depreciation expense on PPE and Right-of Use | (421) | (255) |
Total operating expenses | (16,119) | (20,060) |
of which as: | ||
Cost of sales | (227) | (93) |
Research and development expenses | (10,265) | (14,421) |
General and administrative expenses | (5,627) | (5,546) |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Wages and salaries | (3,588) | (3,277) |
Social security costs | (274) | (247) |
Defined contribution costs | (35) | (37) |
Other employee Benefit expenses | (213) | (200) |
Total employee Benefit expense | (4,110) | (3,761) |
Average number of total employees | ||
in full-time equivalents | 40.46 | 34.70 |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Services rendered related | ||
to co-developments | 63 | 501 |
R&D tax credit | 499 | 434 |
Government grants | 576 | 578 |
Grants income related to exemption | ||
on withholding taxes | 164 | 159 |
Recoup US litigation costs | 292 | - |
Other income | (10) | 455 |
Other operating income | 1,584 | 2,127 |
(in € thousand) | 2024 | 2023 |
Realized gain on FX forward contracts | - | 29 |
Interest income on deposits | 901 | 869 |
Exchange differences | 259 | - |
Other | 6 | - |
Total financial income | 1,166 | 898 |
Interest expense on lease liabilities | (70) | (52) |
Interest expense on other financial liabilities | (7) | - |
Total interest expenses | (77) | (52) |
Fair Value of API loan (note 11) | (241) | (173) |
Bank fees | (58) | (48) |
Exchange differences | - | (12) |
Total financial expenses | (378) | (285) |
(in € thousand) | 2024 | 2023 |
Tax (expense) / income | - | - |
Income taxes | - | - |
(in € thousand) | 2024 | 2023 |
Loss before income tax | (6,342) | (15,380) |
Income tax expense calculated at | ||
| domestic tax rates (25%) | 1,585 | 3,845 |
Tax effect of : | ||
Share of Loss of equity-accounted investees | ||
| reported, net of tax | (20) | (37) |
Tax incentives (R&D Tax Credit) | 125 | 109 |
Non-deductible expenses | (413) | - |
Effect of unused tax losses not recognized | ||
| as deferred tax assets | (1,277) | (3,916) |
Total tax Expenses | 0 | 0 |
Number of shares | December 31, 2024 | December 31, 2023 |
Weighted average number of ordinary | 28,000,374 | 28,000,374 |
shares outstanding | ||
during the period | ||
Basic earnings per share | (0.23) | (0.55) |
Diluted earnings per share | (0.23) | (0.55) |
(in € thousand) | December 31, | December 31, |
2024 | 2023 | |
Basic earnings | ||
Profit (Loss) from | (6,342) | (15,380) |
continuing operations | ||
attributable to owners of the parent | ||
Diluted earnings | ||
Dilution effect of share-based payments | ||
Profit from continuing operations at- | (6,342) | (15,380) |
tributable to owners of the parent, | ||
after dilution effect |
| Warrants | Warrants | Warrants | |||||||||
Warrants | Warrants | Warrants | outstanding | Warrants | outstanding | Warrants | Warrants | outstanding | Warrants | Warrants | |
authorised | cancelled | granted | 31/12/2019 | forfeited | 31/12/2020 | granted | forfeited | 31/12/2021 | forfeited | exercised | |
PLAN 2017 | |||||||||||
Warrants | 1.200.000 | 1.200.000 | 1.200.000 | 1.200.000 | 1.200.000 | -1.200.000 | |||||
PLAN 2019 | |||||||||||
Warrants | 363.300 | -10.300 | 353.000 | 353.000 | -20.000 | 333.000 | -20.000 | 313.000 | -6.875 | ||
PLAN 2020 | 400.000 | -213.500 | 186.500 | 186.500 | 186.500 | ||||||
Warrants | - | 69.500 | 69.500 | ||||||||
Warrants | - | 55.000 | 55.000 | ||||||||
Warrants | - | 60.000 | 60.000 | ||||||||
Warrants | - | 2.000 | 2.000 | ||||||||
PLAN 2022 | 213.500 | -71.500 | 142.000 | ||||||||
Warrants | - | - | |||||||||
Warrants | - | - | |||||||||
Warrants | - | - | |||||||||
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 |
Weighted | ||||||||||
Warrants | Warrants | Warrants | Average | Fair value at | ||||||
outstanding | Warrants | Warrants | outstanding | Warrants | Warrants | outstanding | Expiry Date | Exercise Price | grant date | |
31/12/2022 | forfeited | exercised | 31/12/2023 | forfeited | exercised | 31/12/2024 | per warrant | (€) | ||
(€) | ||||||||||
PLAN 2017 | ||||||||||
Warrants | 0 | 0 | 0 | 04-05-22 | 2,36 | 1,11 | ||||
PLAN 2019 | ||||||||||
Warrants | 306.125 | 306.125 | -306.125 | 0 | 31-12-24 | 5,34 | 2,47 | |||
PLAN 2020 | 186.500 | 186.500 | 185.500 | 11,89 | 5,40 | |||||
Warrants | 69.500 | 69.500 | 69.500 | 27-11-30 | 9,88 | 4,44 | ||||
Warrants | 55.000 | 55.000 | 55.000 | 27-11-30 | 12,04 | 5,68 | ||||
Warrants | 60.000 | 60.000 | 60.000 | 27-11-30 | 13,92 | 6,20 | ||||
Warrants | 2.000 | 2.000 | -1.000 | 1.000 | 27-11-30 | 16,64 | 7,39 | |||
PLAN 2022 | 142.000 | -7.354 | 134.646 | 123.813 | 14,12 | 5,36 | ||||
Warrants | 62.000 | 0 | 62.000 | -10.833 | 51.167 | 30-06-29 | 15,20 | 6,06 | ||
Warrants | 55.000 | -7.354 | 47.646 | 47.646 | 30-06-29 | 12,92 | 4,76 | |||
Warrants | 25.000 | 0 | 25.000 | 25.000 | 01-01-30 | 13,71 | 4,76 | |||
Total | ||||||||||
Warrants | 634.625 | -7.354 | 0 | 627.271 | -317.958 | 0 | 309.313 | 12,78 | - |
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 shares (%) | 55% | 40% | 35% |
Expected dividends | |||
yield (%) | 0% | 0% | 0% |
Average risk free | |||
interest rate (%) | 0.10% | 0.00% | 2.66% |
Maximum contractual commitments | Contingent Liabilities | ||||||
Expected | |||||||
| Product Candidate | timing | In k$ | In k€ | Converted in k€ | In k$ | In k€ | Converted in k€ |
HY-004 | 225 | 217 | 0 | ||||
2025 | 125 | 120 | |||||
2026 | 100 | 96 | |||||
HY-029 | 300 | 300 | 0 | ||||
2025 | 200 | 200 | |||||
2026 | 100 | 100 | |||||
Atomoxetine oral | 75 | 71 | 0 | ||||
2025 | 50 | 48 | |||||
2026 | 25 | 24 | |||||
Metolazone IV | 325 | 313 | 1,300 | 1,251 | |||
2025 | 75 | 72 | |||||
2026 | 100 | 96 | |||||
2027 | 150 | 144 | |||||
2028 | 100 | 96 | |||||
2030 | 200 | 193 | |||||
2032 | 1,000 | 963 | |||||
Dofetilide IV | 200 | 193 | 0 | ||||
2025 | 50 | 48 | |||||
2026 | 150 | 144 | |||||
HY-073 | 6,940 | 6,680 | 28,000 | 26,952 | |||
2025 | 6,822 | 6,567 | |||||
2026 | 118 | 114 | |||||
2027 | 1,000 | 963 | |||||
2029 | 2,000 | 1,925 | |||||
2030 | 2,000 | 1,925 | |||||
23,000 | 22,139 | ||||||
HY-074 | 100 | 96 | |||||
2025 | 25 | 24 | |||||
2027 | 75 | 72 | |||||
Alenura (note 29.2) | 1.780 | 1,713 | |||||
2025 | 1,780 | 1,713 | |||||
HY-086 (note 10) | 5,313 | 5,313 | |||||
2025 | 4,813 | 4,813 | |||||
2026 | 500 | 500 | |||||
HY-088 | 200 | 200 | |||||
2025 | 200 | 200 | |||||
HY-095 | 2,705 | 2,603 | |||||
2025 | 131 | 126 | |||||
2026 | 1,123 | 1,081 | |||||
2027 | 676 | 650 | |||||
2028 | 625 | 602 | |||||
2029 | 50 | 48 | |||||
2030 | 100 | 96 | |||||
TOTAL | 12,350 | 5,813 | 17,699 | 29,300 | 0 | 28,203 |
Transactions for the period | |||
2024 | |||
Financial | Profit | ||
€ thousand | position | Loss | Commitments |
Equity accounted investees | 2,748 | ||
Impairment on financial assets | (972) | ||
Other financial liabilities | |||
| (note 15.2.) | (3,000) | ||
Total | (252) | (972) | 0 |
| 2023 | Transactions for the period | ||
Financial | Profit | Commitments | |
€ thousand | position | Loss | |
Equity accounted investees | 3,801 | ||
Impairment on financial assets | (3,000) | ||
Other financial liabilities | |||
| (note 15.2.) | 54 | ||
Total | 801 | 54 | 0 |
2024 | Transactions for the period | ||
Financial | |||
(in € thousand) | Position | Profit / Loss | Commitments |
Convertible loan | 556 | ||
Shares (Equity investee) | |||
(see note 9) | 0.0001 | ||
Accounts receivable | 178 | ||
Trade payables | -421 | ||
R&D Expenses | (789) | ||
Interest income | 28 | ||
Commitments and | |||
Contingent Liabilities (see | 1,713 | ||
note 28 ) | |||
Total | 313 | (761) | 1,713 |
2023 | Transactions for the period | ||
Financial | |||
(in € thousand) | Position | Profit / Loss | Commitments |
Convertible loan | 499 | ||
Shares (Equity-investee) | |||
(see note 9 ) | 0.0001 | ||
Accounts receivable | 174 | ||
Prepayments | 155 | ||
R&D Expenses | (2,744) | ||
Interest income | 47 | ||
Commitments and | |||
Contingent Liabilities | 1,810 | ||
(see note 28 ) | |||
Total | 828 | (2.697) | 1,810 |
In € thousand) | 2024 | 2023 |
ST compensation (incl. | ||
management fees) | 1,092 | 1,137 |
Share-based payments | (238) | 64 |
Total | 854 | 1,201 |
In € thousand) | 2024 | 2023 |
Management fees | 104 | 143 |
Total | 104 | 143 |
December 31, 2024 | Shares | Warrants | ||
Number (#) | Pct (%) | Number (#) | Pct (%) | |
Mr. Van Rompay | 7,743,400 | 27.65 | - | 0.00 |
Mr. Jacobsen | 3,857,838 | 13.78 | - | 0.00 |
Mr. Maréchal | - | - | - | 0.00 |
Mr. Aichorn | 32,500 | 0.12 | 40,000 | 12.93 |
TOTAL | 11,633,405 | 41.55 | 40,000 | 12.93 |
December 31, 2023 | Shares | Warrants | ||
Number (#) | Pct (%) | Number (#) | Pct (%) | |
Mr. Van Rompay | 7,743,400 | 27.65 | 68.000 | 10.84 |
Mr. Jacobsen | 3,857,838 | 13.78 | - | 0.00 |
Mr. Vandebroek | 9,000 | 0.03 | 40,000 | 6.38 |
Mr. Aichorn | 32,500 | 0.12 | 40,000 | 6.38 |
Mr. Vanderelst | 17,443 | 0.06 | 50,000 | 7.97 |
TOTAL | 11,659,848 | 41.55 | 198,000 | 31.57 |
2024 | 2023 | |
(In € thousand) | ||
Board fees | 112 | 110 |
Share-based payments | (247) | 7 |
Total | (135) | 117 |
(In € thousand) | December 31, | December 31, |
2024 | 2023 | |
Board fees | 50 | 110 |
Total | 50 | 110 |
TOTAL | 611.500,00 |
Average Share price (€) | € 5 .76 |
Average Exercise Price (€) | € 5 .58 |
Expected volatility of the shares (%) | 65,0% |
Expected dividends yield (%) | 0,00% |
Risk free interest rate (%) | 2.76% |
Fair Value (€) | € 3 .55 |
(In € thousand) | 2024 | 2023 |
Audit services | 104 | 91 |
Audit related services - legal | ||
engagements | 7 | - |
Tax services | - | 28 |
Total | 111 | 119 |
(In €) | 2024 | 2023 |
ASSETS | ||
FIXED ASSETS | 62,839,120 | 76,097,212 |
Intangible fixed assets | 178,117 | 121,042 |
Tangible fixed assets | ||
Financial fixed assets | 62,661,003 | 75,976,170 |
Affiliated companies - Participations | 61,661,002 | 73,161,002 |
Affiliated companies - Receivables | - | 1,815,167 |
Investment | 1,000,001 | 1,000,001 |
CURRENT ASSETS | 32,824,107 | 38,607,279 |
Receivables over one year | 664,387 | 634,434 |
Trade receivables | - | 0 |
Others amounts receivable | 664,387 | 634,434 |
Amounts receivable within one year | 9,652,523 | 7,054,248 |
Trade receivables | 3,595,091 | 5,695,222 |
Others amounts receivables | 6,057,472 | 1,359,026 |
VIII. Cash Investment | 0 | 10,000,000 |
IX. Cash at bank and in hand | 22,390,031 | 18,817,284 |
X. Deferred charges and accrued income | 117,166 | 2,101,313 |
TOTAL ASSETS | 95,663,227 | 114,704,491 |
(In €) | 2024 | 2023 |
CAPITAL AND RESERVES | 88,360,668 | 102,751,874 |
Capital | 140,002 | 140,002 |
Share Premium | 121,513,447 | 121,513,447 |
Reserves | 5,000 | 5,000 |
Accumulated profits (losses) | (33,297,781) | (18,906,575) |
PROVISIONS AND DEFERRED TAXES | 385,023 | 0 |
CREDITORS | 6,917,536 | 11,952,617 |
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 | 6,585,530 | 10,624,769 |
Current portion of amounts payable after one year | - | - |
Other financial loans | - | 3,072,421 |
Suppliers | 3,108,840 | 3,122,209 |
Taxes, remuneration and social charges | 44,917 | 15,100 |
Other debts | 3,431,773 | 4,415,039 |
X. Accrued charges and deferred income | 32,006 | 1,027,848 |
TOTAL LIABILITIES | 95,663,227 | 114,704,491 |
(In €) | 2024 | 2023 |
Operating income | 6,219,903 | 3,639,978 |
Turnover | 5,966,698 | 1,120,551 |
Other operating income | 253,205 | 709,473 |
Non-recurrent income | - | 1,809,954 |
Operating charges | (10,778,311) | (5,777,848) |
Services and other goods | (10,083,206) | (5,409,842) |
Other operating charges (-) | (5,956) | (1,859) |
Remunerations, social charges and pensions | (189,483) | (346,393) |
Depreciations | (114,643) | (19,754) |
Provisions for liabilities and charges | (385,023) | - |
Non-recurring operating expenses | - | - |
Operating profit (loss) | (4,558,408) | (2,137,870) |
Financial income | 1,831,611 | 1,159,948 |
Income from financial fixed assets | - | - |
Income from current assets | 1,521,112 | 1,094,291 |
Other financial income | 310,499 | 65,657 |
Financial charges (-) | (11,671,555) | (2,446,796) |
Interest on financial debts | (145,699) | (360,181) |
Other financial charges | (25,856) | (276,661) |
Non-recurring financial charges | (11,500,000) | (1,809,954) |
Profit (Loss) for the period before taxes (-) | (14,398,352) | (3,424,718) |
Income taxes (-) | 7,146 | 22,406 |
Profit (loss) for the period available for appropriation | (14,391,206) | (3,402,312) |