XML 24 R4.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Changes in Equity
€ in Thousands, $ in Thousands
Share capital [Member]
EUR (€)
Share capital [Member]
USD [Member]
USD ($)
Share premium [Member]
EUR (€)
Share premium [Member]
USD [Member]
USD ($)
Retained earnings (accumulated deficit) [Member]
EUR (€)
Retained earnings (accumulated deficit) [Member]
USD [Member]
USD ($)
Treasury shares [Member]
EUR (€)
Treasury shares [Member]
USD [Member]
USD ($)
Translation reserve from Foreign Operations [Member]
EUR (€)
Translation reserve from Foreign Operations [Member]
USD [Member]
USD ($)
Hedging Reserve [Member]
EUR (€)
Hedging Reserve [Member]
USD [Member]
USD ($)
Transaction reserve with non-controlling Interests
EUR (€)
Transaction reserve with non-controlling Interests
USD [Member]
USD ($)
Total [Member]
EUR (€)
Total [Member]
USD [Member]
USD ($)
Non-controlling Interests [Member]
EUR (€)
Non-controlling Interests [Member]
USD [Member]
USD ($)
EUR (€)
USD [Member]
USD ($)
Balance at Dec. 31, 2017 € 19,980   € 58,339   € (299)   € (1,736)   € 2,219   € 138     € 78,641   € (1,141)   € 77,500  
Statement Line Items [Line Items]                                        
Profit (Loss) for the year     1,057           1,057   (453)   604  
Other comprehensive loss for the year         (823)   (365)     (1,188)   36   (1,152)  
Total comprehensive loss for the year     1,057     (823)   (365)     (131)   (417)   (548)  
Share-based payments   5             5     5  
Balance at Dec. 31, 2018 19,980   58,344   758   (1,736)   1,396   (227)     78,515   (1,558)   76,957  
Statement Line Items [Line Items]                                        
Profit (Loss) for the year     12,060           12,060   (2,276)   9,784  
Other comprehensive loss for the year         2,960   (846)     2,114   (857)   1,257  
Total comprehensive loss for the year     12,060     2,960   (846)     14,174   (3,133)   11,041  
Sale of shares in subsidiaries to non-controlling interests             5,439   5,439   5,374   10,813  
Purchase of shares in subsidiaries from non-controlling interests             667   667   254   921  
Issuance of ordinary shares 2,010   5,797             7,807     7,807  
Options exercise 8   11             19     19  
Share-based payments   8             8     8  
Balance at Dec. 31, 2019 21,998 $ 26,987 64,160 $ 78,711 12,818 $ 15,725 (1,736) $ (2,130) 4,356 $ 5,343 (1,073) $ (1,316) 6,106 $ 7,491 106,629 $ 130,811 937 $ 1,151 107,566 $ 131,962
Statement Line Items [Line Items]                                        
Profit (Loss) for the year (4,627) (5,676) (4,627) (5,676) (1,541) (1,892) (6,168) (7,568)
Other comprehensive loss for the year (533) (654) 1,414 1,735 881 1,081 1,402 1,720 2,283 2,801
Total comprehensive loss for the year (4,627) (5,676) (533) (654) 1,414 1,735 (3,746) (4,595) (139) (172) (3,885) (4,767)
Issuance of ordinary shares 3,084 3,783 18,191 22,316 21,275 26,099 21,275 26,099
Options exercise 20 25 20 25 20 25
Share-based payments 50 61 50 61 50 61
Balance at Dec. 31, 2020 € 25,102 $ 30,795 € 82,401 $ 101,088 € 8,191 $ 10,049 € (1,736) $ (2,130) € 3,823 $ 4,689 € 341 $ 419 € 6,106 $ 7,491 € 124,228 $ 152,401 € 798 $ 979 € 125,026 $ 153,380