XML 356 R80.htm IDEA: XBRL DOCUMENT v3.24.1
Long Term Incentive Programs (Details)
$ in Thousands
1 Months Ended 12 Months Ended
Dec. 31, 2023
instrument
Aug. 31, 2023
EUR (€)
shares
€ / shares
Aug. 31, 2023
EUR (€)
kr / shares
Jan. 31, 2023
EUR (€)
shares
€ / shares
Jan. 31, 2023
EUR (€)
kr / shares
May 31, 2022
EUR (€)
shares
€ / shares
May 31, 2022
EUR (€)
kr / shares
Jan. 31, 2022
EUR (€)
employee
shares
€ / shares
Jan. 31, 2022
EUR (€)
kr / shares
Dec. 31, 2023
EUR (€)
instrument
item
€ / shares
shares
Dec. 31, 2023
USD ($)
instrument
item
shares
Dec. 31, 2022
EUR (€)
Dec. 31, 2021
EUR (€)
item
Dec. 31, 2020
EUR (€)
Long Term Incentive Programs                            
Maximum number of months' salary considered for annual cash bonus of Chief Executive Officer                         12  
Maximum number of months' salary considered for annual cash bonus of selected employees                         6  
Maximum number of months' salary considered for annual cash bonus of other employees                         3  
Number of instruments exercisable | instrument 0                 0 0      
Programme initiated in January 2022                            
Long Term Incentive Programs                            
Total value of the RSU allocation               € 394,000 € 394,000          
Total value of the RSU allocation (in dollars per share) | € / shares               € 3.3            
Expense recognized for RSUs granted               € 143,000       € 157,000    
Average remaining contractual term of RSUs 6 months                          
Fair value of options granted               € 160,000 € 160,000          
Fair value of options granted (in dollars per share) | € / shares               € 1.3            
Expense recognized for options granted               € 62,000       € 69,000    
Average remaining contractual term of options               3 years 3 months 18 days            
Annualized volatility of the shares (in percent)                   48.10% 48.10%      
Annual risk free interest rate (in percent)                   1.00% 1.00%      
Dividend yield                   € 0        
Average share price (in dollars per share) | € / shares                   € 3.7        
Programme initiated in January 2022 | Minimum                            
Long Term Incentive Programs                            
Number of RSUs granted | shares               10,393            
Number of options granted | employee               10,393            
Strike price of options granted | kr / shares                 € 36.02          
Programme initiated in January 2022 | Maximum                            
Long Term Incentive Programs                            
Number of RSUs granted | shares               55,430            
Number of options granted | employee               55,430            
Strike price of options granted | kr / shares                 € 38.42          
Programme initiated in May 2022                            
Long Term Incentive Programs                            
Strike price of options granted | kr / shares             kr 40.24              
Fair value of options granted           € 761,000 kr 761,000              
Fair value of options granted (in dollars per share) | € / shares           € 1.3                
Average remaining contractual term of options 4 years 3 months 18 days                          
Expense recognized in profit and loss           € 237,000                
Annualized volatility of the shares (in percent)                   42.50% 42.50%      
Annual risk free interest rate (in percent)                   2.80% 2.80%      
Dividend yield                   € 0        
Average share price (in dollars per share) | € / shares                   € 3.7        
Programme initiated in May 2022 | Minimum                            
Long Term Incentive Programs                            
Number of options granted | shares           43,420                
Programme initiated in May 2022 | Maximum                            
Long Term Incentive Programs                            
Number of options granted | shares           221,719                
Programme initiated in January 2023                            
Long Term Incentive Programs                            
Total value of the RSU allocation       € 1,200,000 € 1,200,000                  
Total value of the RSU allocation (in dollars per share) | € / shares       € 3.0                    
Average remaining contractual term of RSUs       1 year 6 months                    
Expense recognized in profit and loss       € 498,000                    
Average share price (in dollars per share) | kr / shares         € 36.56                  
Programme initiated in January 2023 | Minimum                            
Long Term Incentive Programs                            
Number of RSUs granted | shares       19,760                    
Programme initiated in January 2023 | Maximum                            
Long Term Incentive Programs                            
Number of RSUs granted | shares       130,416                    
Programme initiated in August 2023                            
Long Term Incentive Programs                            
Strike price of options granted | kr / shares     kr 45.49                      
Fair value of options granted   € 2,200,000 kr 2,200,000                      
Fair value of options granted (in dollars per share) | € / shares   € 1.8                        
Average remaining contractual term of options 5 years 6 months                          
Expense recognized in profit and loss   € 250,000                        
Annualized volatility of the shares (in percent)                   61.00% 61.00%      
Annual risk free interest rate (in percent)                   2.68% 2.68%      
Dividend yield | $                     $ 0      
Average share price (in dollars per share) | € / shares                   € 3.7        
Programme initiated in August 2023 | Minimum                            
Long Term Incentive Programs                            
Number of options granted | shares   88,920                        
Programme initiated in August 2023 | Maximum                            
Long Term Incentive Programs                            
Number of options granted | shares   385,320                        
Previous share-based incentive scheme for key employees in connection with IPO                            
Long Term Incentive Programs                            
Number of shares to be issued | shares                   146,626 146,626      
Estimated initial cost of incentive                   € 504,000        
Amount of incentive paid                   734,000        
Amount of charge to equity for incentive paid                   € 230,000        
Previous share-based incentive scheme for key employees in connection with IPO | Minimum                            
Long Term Incentive Programs                            
Number of month's salary considered for incentive to be paid in shares | item                   1 1      
Previous share-based incentive scheme for key employees in connection with IPO | Maximum                            
Long Term Incentive Programs                            
Number of month's salary considered for incentive to be paid in shares | item                   8 8      
Previous share-based incentive scheme for key employees for the continuous employment                            
Long Term Incentive Programs                            
Amount reversed in equity for termination of programme                         € 167,000 € 3,000
Previous share-based incentive scheme for key employees for the continuous employment | Minimum                            
Long Term Incentive Programs                            
Number of month's salary considered for incentive to be paid in shares | item                   2 2      
Previous share-based incentive scheme for key employees for the continuous employment | Maximum                            
Long Term Incentive Programs                            
Number of month's salary considered for incentive to be paid in shares | item                   4 4      
Previous tiered annual bonus scheme for CEO                            
Long Term Incentive Programs                            
Maximum number of months' gross salary considered for annual bonus | item                         8  
Number of days from date of filing of the Company's audited accounts considered for determination of share price of annual bonus to be issued | item                         30