| | |
Per Share
|
| |
Total
|
| ||||||
Offering price to public
|
| | | $ | 15.00 | | | | | $ | 150,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.05 | | | | | $ | 10,500,000 | | |
Proceeds, before expenses, to Sono Group N.V.
|
| | | $ | 13.95 | | | | | $ | 139,500,000 | | |
|
BERENBERG
|
| | | |
|
CRAIG-HALLUM
|
| | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | v | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 16 | | | |
| | | | 21 | | | |
| | | | 66 | | | |
| | | | 70 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 79 | | |
| | |
For the year
ended December 31, |
| |
For the six months
ended June 30, |
| ||||||||||||||||||
|
2020
|
| |
2019(1)
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(in € millions)
|
| |
(in € millions)
|
| ||||||||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost of sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost of research and development
|
| | | | (30.5) | | | | | | (4.9) | | | | | | (13.5) | | | | | | (6.4) | | |
Selling and distribution expenses
|
| | | | (9.1) | | | | | | (2.1) | | | | | | (1.6) | | | | | | (1.1) | | |
General and administrative expenses
|
| | | | (14.4) | | | | | | (2.4) | | | | | | (8.3) | | | | | | (1.5) | | |
Other operating income/expenses
|
| | | | (0.0) | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.1 | | |
Impairment losses on financial assets
|
| | | | (0.0) | | | | | | — | | | | | | (0) | | | | | | (0) | | |
Operating loss
|
| | | | (54.0) | | | | | | (9.3) | | | | | | (23.0) | | | | | | (8.9) | | |
Other interest and similar income
|
| | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0 | | |
Interest and other expenses
|
| | | | (2.0) | | | | | | (0.7) | | | | | | (2.6) | | | | | | (0.9) | | |
Loss before tax
|
| | | | (56.0) | | | | | | (10.0) | | | | | | (25.6) | | | | | | (9.8) | | |
Tax on income
|
| | | | — | | | | | | — | | | | | | 0 | | | | | | 0 | | |
Deferred taxes on expense
|
| | | | — | | | | | | — | | | | | | (0) | | | | | | — | | |
Loss for the period
|
| | |
|
(56.0)
|
| | | |
|
(10.0)
|
| | | |
|
(25.7)
|
| | | |
|
(9.8)
|
| |
Other comprehensive loss
|
| | | | (0) | | | | | | — | | | | | | (0.1) | | | | | | — | | |
Total comprehensive loss for the period
|
| | | | (56.0) | | | | | | (10.0) | | | | | | (25.8) | | | | | | (9.8) | | |
Earnings / (loss) per share in € | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic/diluted
|
| |
(1.66)/(1.66)
|
| |
(0.30)/(0.30)
|
| |
(0.79)/(0.79)
|
| |
(0.29)/(0.29)
|
| ||||||||||||
Weighted average number of share for calculation of earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic/diluted
|
| | | | 33,733,462 | | | | | | 33,251,883 | | | | | | 32,367,901 | | | | | | 33,588,000 | | |
Pro forma earnings (loss) per share in € | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic/diluted(2)
|
| |
(0.97)/(0.97)
|
| |
(0.18)/(0.18)
|
| |
(0.46)/(0.46)
|
| |
(0.17)/(0.17)
|
| ||||||||||||
Pro forma weighted average number of shares for calculation of earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic/diluted(2)
|
| | | | 57,684,220 | | | | | | 56,860,719 | | | | | | 55,349,120 | | | | | | 57,435,480 | | |
| | |
For the year
ended December 31, |
| |
For the six months
ended June 30, |
| ||||||||||||||||||
|
2020
|
| |
2019(1)
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(in € millions)
|
| |
(in € millions)
|
| ||||||||||||||||||||
Net cash flows from operating activities
|
| | | | (1.2) | | | | | | (8.8) | | | | | | (17.8) | | | | | | 11.9 | | |
Net cash flows from investing activities
|
| | | | (0) | | | | | | (1.1) | | | | | | (0.5) | | | | | | (0) | | |
Net cash flows from financing activities
|
| | | | 44.1 | | | | | | 8.8 | | | | | | 1.2 | | | | | | 3.1 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 42.9 | | | | | | (1.1) | | | | | | (17.1) | | | | | | 15.0 | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 0.4 | | | | | | 1.5 | | | | | | 43.3 | | | | | | 0.4 | | |
Cash and cash equivalents at end of year
|
| | | | 43.3 | | | | | | 0.4 | | | | | | 26.1 | | | | | | 15.4 | | |
| | |
As of
December 31, |
| |
As of
June 30, |
| ||||||||||||
|
2020
|
| |
2019(1)
|
| |
2021
|
| |||||||||||
|
(in € millions)
|
| |
(in € millions)
|
| ||||||||||||||
Total noncurrent assets
|
| | | | 4.1 | | | | | | 4.8 | | | | | | 4.1 | | |
Total current assets
|
| | | | 49.2 | | | | | | 0.9 | | | | | | 34.6 | | |
Total assets
|
| | | | 53.3 | | | | | | 5.7 | | | | | | 38.6 | | |
Total equity
|
| | | | (5.0) | | | | | | (18.6) | | | | | | (28.1) | | |
Total liabilities
|
| | | | 58.4 | | | | | | 24.3 | | | | | | 66.8 | | |
Total equity and liabilities
|
| | | | 53.3 | | | | | | 5.7 | | | | | | 38.6 | | |
| | |
As of June 30, 2021
|
| | |||||||||||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma as
adjusted |
| | |||||||||||
| | |
(in € millions)
|
| | |||||||||||||||||
Cash and cash equivalents
|
| | | | 26.1 | | | | | | 26.1 | | | | | | 145.0 | | | | ||
Long-term debt (including current portion)
|
| | | | 14.4 | | | | | | 5.9 | | | | | | 5.9 | | | | ||
Equity: | | | | | | | | | | | | | | | | | | | | | ||
Subscribed capital
|
| | | | 6.5 | | | | | | 8.1 | | | | | | 8.7 | | | | ||
Capital and other reserves
|
| | | | 74.2 | | | | | | 81.1 | | | | | | 199.5 | | | | ||
Accumulated deficit
|
| | | | (108.8) | | | | | | (108.8) | | | | | | (108.8) | | | | ||
Total equity
|
| | | | (28.1) | | | | | | (19.6) | | | | | | 99.3 | | | | ||
Total capitalization
|
| | |
|
(13.7)
|
| | | |
|
(13.7)
|
| | | |
|
105.2
|
| | | | |
| | |
No exercise
|
| |
Full exercise
|
| ||||||||||||||||||
| | |
in €
|
| |
(in $)
|
| |
in €
|
| |
(in $)
|
| ||||||||||||
Initial public offering price per common share
|
| | | | 13.19 | | | | | | 15.00 | | | | | | 13.19 | | | | | | 15.00 | | |
Historical net tangible book value as of June 30, 2021 per common share
|
| | | | (0.79) | | | | | | (0.90) | | | | | | (0.79) | | | | | | (0.90) | | |
Pro forma net tangible book value as of June 30, 2021 per common
share after giving effect to the issuance of 25,468,644 additional common shares to our existing shareholders and the full conversion of the mandatory convertible senior notes |
| | | | (0.32) | | | | | | (0.36) | | | | | | (0.32) | | | | | | (0.36) | | |
Increase in pro forma net tangible book value attributable to new investors purchasing common shares in this offering
|
| | | | 1.69 | | | | | | 1.93 | | | | | | 1.92 | | | | | | 2.18 | | |
Pro forma as adjusted net tangible book value as of June 30, 2021 per
common share after giving effect to the issuance of 25,468,644 additional common shares to our existing shareholders and the full conversion of the mandatory convertible senior notes and the offering |
| | | | 1.38 | | | | | | 1.56 | | | | | | 1.60 | | | | | | 1.82 | | |
Dilution to new investors per common share
|
| | | | 11.82 | | | | | | 13.44 | | | | | | 11.60 | | | | | | 13.18 | | |
Percentage of dilution to new investors per common share
|
| | | | 89.57% | | | | | | 89.57% | | | | | | 87.89% | | | | | | 87.89% | | |
| | |
Shares
|
| |
Total consideration
|
| |
Average
price per Share (in $) |
| |||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Amount (in $ million)
|
| |
Percent
|
| ||||||||||||||||||||
Existing shareholders
|
| | | | 62,077,641 | | | | | | 86.1% | | | | | | 56.9 | | | | | | 27.5% | | | | | | 0.92 | | |
New investors
|
| | | | 10,000,000 | | | | | | 13.9% | | | | | | 150.0 | | | | | | 72.5% | | | | | | 15.00 | | |
Total | | | | | 72,077,641 | | | | | | 100.0% | | | | | | 206.9 | | | | | | 100.0% | | | | | | 2.87 | | |
| | |
For the year ended
December 31, |
| |
For the six month ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019(1)
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in € millions)
|
| |
(in € millions)
|
| ||||||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost of sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gross profit
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | |
Cost of research and development
|
| | | | (30.5) | | | | | | (4.9) | | | | | | (13.5) | | | | | | (6.4) | | |
Selling and distribution expenses
|
| | | | (9.1) | | | | | | (2.1) | | | | | | (1.6) | | | | | | (1.1) | | |
General and administrative expenses
|
| | | | (14.4) | | | | | | (2.4) | | | | | | (8.3) | | | | | | (1.5) | | |
Other operating income/expenses
|
| | | | (0.0) | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.1 | | |
Impairment losses on financial assets
|
| | | | (0.0) | | | | | | — | | | | | | (0) | | | | | | (0) | | |
Operating loss
|
| | | | (54.0) | | | | | | (9.3) | | | | | | (23.0) | | | | | | (8.9) | | |
Other interest and similar income
|
| | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0 | | |
Interest and other expenses
|
| | | | (2.0) | | | | | | (0.7) | | | | | | (2.6) | | | | | | (0.9) | | |
Loss before tax
|
| | | | (56.0) | | | | | | (10.0) | | | | | | (25.6) | | | | | | (9.8) | | |
Tax on income
|
| | | | — | | | | | | — | | | | | | 0 | | | | | | 0 | | |
Deferred taxes on expense
|
| | | | — | | | | | | — | | | | | | (0) | | | | | | — | | |
Loss for the period
|
| | | | (56.0) | | | | | | (10.0) | | | | | | (25.7) | | | | | | (9.8) | | |
Other comprehensive loss
|
| | | | (0) | | | | | | — | | | | | | (0.1) | | | | | | — | | |
Total comprehensive loss for the period
|
| | | | (56.0) | | | | | | (10.0) | | | | | | (25.8) | | | | | | (9.8) | | |
| | |
For the year ended
December 31, |
| |
For the six months
ended June 30 |
| ||||||||||||||||||
| | |
2020
|
| |
2019(1)
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in € millions)
|
| |
(in € millions)
|
| ||||||||||||||||||
Net cash flows from operating activities
|
| | | | (1.2) | | | | | | (8.8) | | | | | | (17.8) | | | | | | 11.9 | | |
Net cash flows from investing activities
|
| | | | (0) | | | | | | (1.1) | | | | | | (0.5) | | | | | | (0) | | |
Net cash flows from financing activities
|
| | | | 44.1 | | | | | | 8.8 | | | | | | 1.2 | | | | | | 3.1 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 42.9 | | | | | | (1.1) | | | | | | (17.1) | | | | | | 15.0 | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 0.4 | | | | | | 1.5 | | | | | | 43.3 | | | | | | 0.4 | | |
Cash and cash equivalents at end of year
|
| | | | 43.3 | | | | | | 0.4 | | | | | | 26.1 | | | | | | 15.4 | | |
| | |
Carrying
amount |
| |
Less than
1 year |
| |
1 - 5 years
|
| |
More than
5 years |
| ||||||||||||
| | |
(in € millions)
|
| |||||||||||||||||||||
Trade and other payables
|
| | | | 6.9 | | | | | | 6.9 | | | | | | — | | | | | | — | | |
Loans and participation rights
|
| | | | 5.8 | | | | | | 2.1 | | | | | | 9.0 | | | | | | — | | |
Convertible notes
|
| | | | 8.5 | | | | | | — | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 3.3 | | | | | | 0.3 | | | | | | 1.3 | | | | | | 0.6 | | |
Total | | | | | 24.5 | | | | | | 9.3 | | | | | | 10.3 | | | | | | 0.6 | | |
Name
|
| |
Age
|
| |
Term Served
|
| |
Year in
which Term Expires |
| |
Position
|
| ||||||
Laurin Hahn
|
| | | | 27 | | | |
2020 - Present
|
| | | | 2025 | | | |
Co-Chief Executive Officer and Co-Founder
|
|
Jona Christians
|
| | | | 28 | | | |
2020 - Present
|
| | | | 2025 | | | |
Co-Chief Executive Officer and Co-Founder
|
|
Torsten Kiedel(1)
|
| | | | 43 | | | |
2021 - Present
|
| | | | 2025 | | | | Chief Financial Officer | |
Thomas Hausch(2)
|
| | | | 56 | | | |
2021 - Present
|
| | | | 2025 | | | | Chief Operating Officer | |
Markus Volmer(3)
|
| | | | 47 | | | |
2021 - Present
|
| | | | 2025 | | | | Chief Technology Officer | |
Name
|
| |
Age
|
| |
Year in which Term Expires
|
| |||
Wilko Stark
|
| | | | 48 | | | |
2025
|
|
Martina Buchhauser
|
| | | | 55 | | | |
2025
|
|
Sebastian Böttger
|
| | | | 47 | | | |
2025
|
|
Bob Jeffe
|
| | | | 71 | | | |
2025
|
|
Johannes Trischler
|
| | | | 34 | | | |
2025
|
|
Name
|
| |
Salary
(€) |
| |
Bonus
(€) |
| |
All Other
Compensation (€)(1) |
| |
Total
Compensation (€) |
| ||||||||||||
Laurin Hahn
|
| | | | 37,927.87 | | | | | | 5,000.00 | | | | | | 1,500.00 | | | | | | 44,427.87 | | |
Jona Christians
|
| | | | 37,853.91 | | | | | | 5,000.00 | | | | | | 1,500.00 | | | | | | 44,353.91 | | |
Name
|
| |
Number of Shares(1)
|
| |
Percentage of Shares
Outstanding |
| |
Voting Rights
|
| |||||||||
Laurin Hahn(2)
|
| | | | 12,500,000 | | | | | | 34.81% | | | | | | 46.75% | | |
Jona Christians(3)
|
| | | | 11,250,000 | | | | | | 31.42% | | | | | | 42.07% | | |
Name
|
| |
Number of
Shares |
| |
Percentage of
Shares Outstanding |
| |
Voting
Rights |
| |||||||||
Torsten Kiedel(1)
|
| | | | — | | | | | | —% | | | | | | —% | | |
Thomas Hausch(2)
|
| | | | — | | | | | | —% | | | | | | —% | | |
Markus Volmer(3)
|
| | | | — | | | | | | —% | | | | | | —% | | |
Name
|
| |
Number of
Options |
| |
Exercise
Price (in €) |
| | ||||||||
Laurin Hahn
|
| | | | — | | | | | | — | | | | | |
Jona Christians
|
| | | | — | | | | | | — | | | |
Name
|
| |
Number of
Options |
| |
Exercise Price
(in €) |
| |
Underlying
Common Shares(1) |
| |||||||||
Torsten Kiedel(2)
|
| | | | 132,350 | | | | | | 0.06 | | | | | | 226,318 | | |
Thomas Hausch(3)
|
| | | | 134,350 | | | | | | 0.06 | | | | | | 229,738 | | |
Markus Volmer(4)
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Shares beneficially owned
before this offering and conversion of the mandatory convertible senior notes |
| |
% of
total voting power |
| |
Common shares beneficially owned
after this offering and conversion of the mandatory convertible senior notes |
| |
High voting shares beneficially
owned after this offering and conversion of the mandatory convertible senior notes |
| |
% of total voting power
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Common
Shares |
| |
High Voting
Shares |
| |
No exercise
of underwriters’ option to purchase additional common shares from us |
| |
Full exercise
of underwriters’ option to purchase additional common shares from us |
| |
No exercise
of underwriters’ option to purchase additional common shares from us |
| |
Full exercise
of underwriters’ option to purchase additional common shares from us |
| |
No exercise of
underwriters’ option to purchase additional common shares from us |
| |
Full exercise of
underwriters’ option to purchase additional common shares from us |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Number(1)
|
| |
%(2)
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
5% Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marita Hansen(3)
|
| | | | 3,929,580 | | | | | | 6.41% | | | | | | — | | | | | | — | | | | | | 2.95% | | | | | | 3,929,580 | | | | | | 5.69% | | | | | | 3,929,580 | | | | | | 5.57% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.73% | | | | | | 2.70% | | |
Matthias Willenbacher(4)
|
| | | | 4,475,070 | | | | | | 7.30% | | | | | | — | | | | | | — | | | | | | 3.36% | | | | | | 4,475,070 | | | | | | 6.48% | | | | | | 4,475,070 | | | | | | 6.34% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.11% | | | | | | 3.07% | | |
Members of the supervisory board | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wilko Stark
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Martina Buchhauser
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sebastian Böttger
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bob Jeffe
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Johannes Trischler
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Members of the management board
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Laurin Hahn(5)
|
| | | | 19,796,053 | | | | | | 32.27% | | | | | | 1,578,947 | | | | | | 52.63% | | | | | | 44.45% | | | | | | 19,796,053 | | | | | | 28.66% | | | | | | 19,796,053 | | | | | | 28.05% | | | | | | 1,578,947 | | | | | | 52.63% | | | | | | 1,578,947 | | | | | | 52.63% | | | | | | 41.14% | | | | | | 40.71% | | |
Jona Christians(5)
|
| | | | 17,816,447 | | | | | | 29.05% | | | | | | 1,421,053 | | | | | | 47.37% | | | | | | 40.01% | | | | | | 17,816,447 | | | | | | 25.79% | | | | | | 17,816,447 | | | | | | 25.24% | | | | | | 1,421,053 | | | | | | 47.37% | | | | | | 1,421,053 | | | | | | 47.37% | | | | | | 37.03% | | | | | | 36.64% | | |
Torsten Kiedel(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas Hausch(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Markus Volmer(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | You should consult your own tax advisor regarding the United States federal, state and local tax consequences of owning and disposing of shares and common shares in your particular circumstances. | | |
Underwriters
|
| |
Number of
common shares |
| |||
Berenberg Capital Markets LLC
|
| | | | 8,800,000 | | |
Craig-Hallum Capital Group LLC
|
| | | | 1,200,000 | | |
Total
|
| | | | 10,000,000 | | |
| | |
Per Common
Share |
| |
Total
|
| ||||||||||||
|
No Exercise
|
| |
Full Exercise
|
| ||||||||||||||
Public offering price
|
| | | | 15.00 | | | | | | 150,000,000 | | | | | | 172,500,000 | | |
Underwriting discounts and commissions to be paid by us
|
| | | | 1.05 | | | | | | 10,500,000 | | | | | | 12,075,000 | | |
Proceeds, before expenses, to us
|
| | | | 13.95 | | | | | | 139,500,000 | | | | | | 160,425,000 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 17,057 | | |
FINRA filing fee
|
| | | | 28,100 | | |
Nasdaq listing fee
|
| | | | 290,000 | | |
Legal fees and expenses
|
| | | | 1,800,000 | | |
Accounting fees and expenses
|
| | | | 1,362,000 | | |
Corporate advisory fees and expenses
|
| | | | 200,000 | | |
Printing fee
|
| | | | 144,000 | | |
Other fees and expenses
|
| | | | 471,750 | | |
Total | | | | $ | 4,312,907 | | |
| | |
Page
|
| |||
Consolidated Interim Financial Statements as of June 30, 2021 and for the six months ended June 30, 2021 and 2020
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Consolidated Financial Statements as of December 31, 2020 and 2019 and for the years then ended | | | | | | | |
| | | | F-15 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | |
| | |
Note
|
| |
Six Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2020 |
| |||||||||
| | | | | | | | |
kEUR
|
| |
kEUR
|
| ||||||
Revenue
|
| | | | | | | | | | — | | | | | | — | | |
Cost of sales
|
| | | | | | | | | | — | | | | | | — | | |
Gross profit
|
| | | | | | | | | | — | | | | | | — | | |
Cost of research and development
|
| | | | 5.2 | | | | | | -13,475 | | | | | | -6,416 | | |
Selling and distribution expenses
|
| | | | | | | | | | -1,625 | | | | | | -1,063 | | |
General and administrative expenses
|
| | | | 5.3 | | | | | | -8,268 | | | | | | -1,530 | | |
Other operating income/expenses
|
| | | | | | | | | | 370 | | | | | | 86 | | |
Impairment losses on financial assets
|
| | | | | | | | | | -2 | | | | | | -1 | | |
Operating loss
|
| | | | | | | | | | -23,000 | | | | | | -8,924 | | |
Other interest and similar income
|
| | | | | | | | | | — | | | | | | 2 | | |
Interest and other expenses
|
| | | | | | | | | | -2,645 | | | | | | -907 | | |
Loss before tax
|
| | | | | | | | | | -25,645 | | | | | | -9,829 | | |
Taxes on income
|
| | | | | | | | | | +0 | | | | | | +0 | | |
Deferred taxes on expense
|
| | | | | | | | | | -41 | | | | | | — | | |
Loss for the period
|
| | | | | | | | | | -25,686 | | | | | | -9,829 | | |
Other comprehensive loss
|
| | | | | | | | | | -64 | | | | | | — | | |
Total comprehensive loss for the period
|
| | | | | | | | | | -25,750 | | | | | | -9,829 | | |
Earnings (loss) per share in EUR
|
| | | | 8.1 | | | | | | | | | | | | | | |
Basic/diluted
|
| | | | | | | | | | -0.79/-0.79 | | | | | | -0.29/-0.29 | | |
Weighted average number of shares for calculation of earnings per share
|
| | | | | | | | | | | | | | | | | | |
Basic/diluted
|
| | | | | | | | | | 32,367,901 | | | | | | 33,588,000 | | |
| | |
Note
|
| |
June 30,
2021 |
| |
Dec. 31,
2020 |
| |||||||||
| | | | | | | | |
kEUR
|
| |
kEUR
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Noncurrent assets | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | | | | | | | 157 | | | | | | 16 | | |
Property, plant and equipment
|
| | | | 6.1 | | | | | | 526 | | | | | | 2,102 | | |
Right-of-use assets
|
| | | | | | | | | | 3,294 | | | | | | 1,937 | | |
Other financial assets
|
| | | | | | | | | | 91 | | | | | | 41 | | |
| | | | | | | | | | | 4,068 | | | | | | 4,096 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Other financial assets
|
| | | | 6.2 | | | | | | 5,241 | | | | | | 5,404 | | |
Other non-financial assets
|
| | | | 6.3 | | | | | | 3,185 | | | | | | 579 | | |
Cash and cash equivalents
|
| | | | | | | | | | 26,133 | | | | | | 43,264 | | |
| | | | | | | | | | | 34,559 | | | | | | 49,247 | | |
Total assets
|
| | | | | | | | | | 38,627 | | | | | | 53,343 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | |
Equity
|
| | | | 6.4 | | | | | | | | | | | | | | |
Subscribed capital
|
| | | | | | | | | | 6,472 | | | | | | 6,468 | | |
Capital and other reserves
|
| | | | | | | | | | 74,208 | | | | | | 71,629 | | |
Accumulated deficit
|
| | | | | | | | | | -108,808 | | | | | | -83,123 | | |
| | | | | | | | | | | -28,128 | | | | | | -5,026 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Advance payments received from customers
|
| | | | 6.5 | | | | | | 40,693 | | | | | | 38,972 | | |
Financial liabilities
|
| | | | 6.6 | | | | | | 6,566 | | | | | | 5,335 | | |
| | | | | | | | | | | 47,259 | | | | | | 44,307 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Financial liabilities
|
| | | | 6.6 | | | | | | 11,137 | | | | | | 9,388 | | |
Trade and other payables
|
| | | | | | | | | | 6,870 | | | | | | 2,874 | | |
Other liabilities
|
| | | | | | | | | | 1,454 | | | | | | 1,689 | | |
Provisions
|
| | | | | | | | | | 35 | | | | | | 111 | | |
| | | | | | | | | | | 19,496 | | | | | | 14,062 | | |
Total equity and liabilities
|
| | | | | | | | | | 38,627 | | | | | | 53,343 | | |
| | |
Number of
shares |
| |
Subscribed
capital |
| |
Capital
reserve |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
equity |
| ||||||||||||||||||
| | | | | | | | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Balance on January 1, 2020
|
| | | | 33,588 | | | | | | 34 | | | | | | 8,489 | | | | | | — | | | | | | -27,091 | | | | | | -18,568 | | |
Result for the period
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | -9,829 | | | | |
|
-9,829
|
| |
Balance on June 30, 2020
|
| | | | 33,588 | | | | | | 34 | | | | | | 8,489 | | | | | | — | | | | | | -36,920 | | | | | | -28,397 | | |
Balance on January 1, 2021
|
| | | | 35,803,197 | | | | | | 6,468 | | | | | | 39,490 | | | | | | 32,139 | | | | | | -83,123 | | | | | | -5,026 | | |
Capital increase*
|
| | | | 68,136 | | | | | | 4 | | | | | | 1,479 | | | | | | — | | | | | | — | | | | |
|
1,483
|
| |
Share-based compensation (IFRS 2)
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | | | 1,165 | | | | |
|
—
|
| | | |
|
1,165
|
| |
Fair Value Measurement Convertible Bond (OCI)
|
| | | | — | | | | | | — | | | | | | — | | | | | | -106 | | | | | | — | | | | |
|
-106
|
| |
DTA (OCI)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 41 | | | | | | — | | | | |
|
41
|
| |
Result for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | -25,686 | | | | |
|
-25,686
|
| |
Balance on June 30, 2021
|
| | | | 35,871,333 | | | | | | 6,472 | | | | | | 40,969 | | | | | | 33,239 | | | | | | -108,808 | | | | | | -28,128 | | |
| | |
Six Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Loss for the period
|
| | | | -25,686 | | | | | | -9,829 | | |
Depreciation of property, plant and equipment
|
| | | | 38 | | | | | | 33 | | |
Depreciation of right-of-use assets
|
| | | | 160 | | | | | | 156 | | |
Amortization of intangible assets
|
| | | | 8 | | | | | | 15 | | |
Expenses(+) for share-based payment transactions
|
| | | | 1,165 | | | | | | — | | |
Other non-cash expenses(+)/income(−)
|
| | | | 1,838 | | | | | | 10 | | |
Interest and other expenses
|
| | | | 2,645 | | | | | | 907 | | |
Movements in provisions
|
| | | | -76 | | | | | | 64 | | |
Decrease(+)/increase(−) in other assets
|
| | | | -2,493 | | | | | | -5,145 | | |
Increase(+)/decrease(−) in trade and other payables
|
| | | | 3,761 | | | | | | -761 | | |
Increase(+)/decrease(−) in advance payments received from customers
|
| | | | 915 | | | | | | 26,542 | | |
Interest paid
|
| | | | -67 | | | | | | -68 | | |
Net cash flows from operating activities
|
| | | | -17,792 | | | | | | 11,924 | | |
Investing activities | | | | | | | | | | | | | |
Purchase of intangible assets
|
| | | | -149 | | | | | | -32 | | |
Purchase of property, plant and equipment
|
| | | | -344 | | | | | | — | | |
Net cash flows from investing activities
|
| | | | -493 | | | | | | -32 | | |
Financing activities | | | | | | | | | | | | | |
Transaction costs on issue of shares
|
| | | | -17 | | | | | | — | | |
Proceeds from issues of shares
|
| | | | 1,500 | | | | | | — | | |
Proceeds from borrowings
|
| | | | — | | | | | | 3,243 | | |
Repayments of borrowings
|
| | | | -185 | | | | | | — | | |
Payment of principal portion of lease liabilities
|
| | | | -144 | | | | | | -141 | | |
Net cash flow from financing activities
|
| | | | 1,154 | | | | | | 3,102 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | -17,131 | | | | | | 14,993 | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 43,264 | | | | | | 407 | | |
Cash and cash equivalents at end of half-year
|
| | | | 26,133 | | | | | | 15,400 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2020 |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Personnel expenses
|
| | | | 3,115 | | | | | | 1,692 | | |
Development cost of prototypes
|
| | | | 8,787 | | | | | | 3,981 | | |
Professional services
|
| | | | 380 | | | | | | 128 | | |
Other development
|
| | | | 655 | | | | | | 464 | | |
Depreciation and amortization
|
| | | | 105 | | | | | | 85 | | |
Other
|
| | | | 433 | | | | | | 66 | | |
| | | | | 13,475 | | | | | | 6,416 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2020 |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Personnel expenses
|
| | | | 2,695 | | | | | | 821 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | 1,165 | | | | | | — | | |
Professional services
|
| | | | 3,216 | | | | | | 500 | | |
Impairment
|
| | | | 1,882 | | | | | | — | | |
Other
|
| | | | 475 | | | | | | 209 | | |
| | | | | 8,268 | | | | | | 1,530 | | |
| | |
June 30, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Advance payments received from customers
|
| | | | 40,693 | | | | | | 38,972 | | |
| | | | | 40,693 | | | | | | 38,972 | | |
| | |
Balance as of
Jan. 1, 2021 |
| |
Additions
|
| |
Repayment
|
| |
Interest
effect |
| |
Balance as of
June 30, 2021 |
| |||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Advance payments received from customers
|
| | | | 38,972 | | | | | | 1,403 | | | | | | -488 | | | | | | 806 | | | | | | 40,693 | | |
| | | | | 38,972 | | | | | | 1,403 | | | | | | -488 | | | | | | 806 | | | | | | 40,693 | | |
| | |
Balance as of
Jan. 1, 2020 |
| |
Additions
|
| |
Repayment
|
| |
Interest
effect |
| |
Balance as of
Dec. 31, 2020 |
| |||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Advance payments received from customers
|
| | | | 11,164 | | | | | | 30,565 | | | | | | -4,116 | | | | | | 1,360 | | | | | | 38,972 | | |
| | | | | 11,164 | | | | | | 30,565 | | | | | | -4,116 | | | | | | 1,360 | | | | | | 38,972 | | |
| | |
June 30, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Other financial liabilities
|
| | | | 14,369 | | | | | | 12,765 | | |
Lease liabilities
|
| | | | 3,334 | | | | | | 1,958 | | |
| | | | | 17,703 | | | | | | 14,723 | | |
| | |
June 30, 2021
|
| |||||||||||||||||||||
kEUR
|
| |
carrying
amount |
| |
category
(IFRS 9) |
| |
fair value
|
| |
fair value
level |
| ||||||||||||
Noncurrent financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 91 | | | | | | AC | | | | | | 90 | | | | | | 2 | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Paypal accounts including reserves
|
| | | | 4,980 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Debtor creditors
|
| | | | 19 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Receivables from crowdfunding and deposits
|
| | | | 226 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Other
|
| | | | 16 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Cash and cash equivalents
|
| | | | 26,133 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 3,671 | | | | | | FLAC | | | | | | 3,730 | | | | | | 3 | | |
Lease liabilities
|
| | | | 2,895 | | | | | | - | | | | | | - | | | | | | - | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,178 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
Lease liabilities
|
| | | | 439 | | | | | | - | | | | | | - | | | | | | - | | |
Convertible notes
|
| | | | 8,520 | | | | | | FVTPL | | | | | | 8,520 | | | | | | 3 | | |
Trade and other payables
|
| | | | 6,870 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
| | |
Dec. 31, 2020
|
| |||||||||||||||||||||
kEUR
|
| |
carrying
amount |
| |
category
(IFRS 9) |
| |
fair value
|
| |
fair value
level |
| ||||||||||||
Noncurrent financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 41 | | | | | | AC | | | | | | 42 | | | | | | 2 | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Paypal accounts including reserves
|
| | | | 4,655 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Debtor creditors
|
| | | | 539 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Receivables from crowdfunding and deposits
|
| | | | 179 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Other
|
| | | | 31 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Cash and cash equivalents
|
| | | | 43,264 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 3,665 | | | | | | FLAC | | | | | | 3,308 | | | | | | 3 | | |
Lease liabilities
|
| | | | 1,669 | | | | | | — | | | | | | — | | | | | | — | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,240 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
Lease liabilities
|
| | | | 289 | | | | | | — | | | | | | — | | | | | | — | | |
Convertible notes
|
| | | | 6,859 | | | | | | FVTPL | | | | | | 6,859 | | | | | | 3 | | |
Trade and other payables
|
| | | | 2,874 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
Description
|
| |
Fair value at
June 30, 2021 |
| |
Unobservable input
|
| |
Range of inputs
(most likely outcome) June 30, 2021 |
| |
Relationship of
unobservable inputs to fair value |
|
| | |
kEUR
|
| | | | | | | | | |
Mandatory convertible notes | | | 8,520 | | | Probability of an ‘exit event’ (IPO or SPAC) in the fourth quarter of 2021 | | |
50% – 100%
(90%) |
| | An increase of the probability to 100% (absolute) would increase FV by kEUR 907, A decrease of the probability to 50% (absolute) would decrease FV by kEUR – 3,630, | |
Description
|
| |
Fair value at
Dec. 31, 2020 |
| |
Unobservable input
|
| |
Range of inputs
(most likely outcome) Dec. 31, 2020 |
| |
Relationship of
unobservable inputs to fair value |
|
| | |
kEUR
|
| | | | | | | | | |
Mandatory convertible notes | | | 6,859 | | | Probability of an ‘exit event’ (IPO or SPAC) in the second quarter of 2021 | | |
50% – 100%
(75%) |
| | An increase of the probability to 100% (absolute) would increase FV by kEUR 2,170, A decrease of the probability to 50% (absolute) would decrease FV by kEUR – 2,170, | |
| | |
June 30, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Balance at beginning of period
|
| | | | 6,859 | | | | | | — | | |
New transactions
|
| | | | — | | | | | | 6,800 | | |
Amount presented in other comprehensive income
|
| | | | 106 | | | | | | 21 | | |
Amount presented in profit or loss (interest and other expenses)
|
| | | | 1,555 | | | | | | 38 | | |
Balance at end of period
|
| | | | 8,520 | | | | | | 6,859 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2020 |
| ||||||
| | |
EUR
|
| |
EUR
|
| ||||||
From continuing operations attributable to the ordinary equity holders of the company
|
| | | | -0.79 | | | | | | -292.63 | | |
| | | | | -0.79 | | | | | | -292.63 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2020 |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Short-term employee benefits
|
| | | | 370 | | | | | | 242 | | |
Share-based payments
|
| | | | 1,165 | | | | | | — | | |
Total compensation
|
| | | | 1,535 | | | | | | 242 | | |
| | |
June 30, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Loans from key management personnel (subordinated crowdfunding loan II)
|
| | | | 2 | | | | | | 2 | | |
Loans from other related parties
|
| | | | 199 | | | | | | 199 | | |
| | | | | 201 | | | | | | 201 | | |
Advance payments received from key management personnel
|
| | | | 52 | | | | | | 52 | | |
Total | | | | | 253 | | | | | | 253 | | |
/s/ Alexander Fiedler
|
| |
/s/ Sylvia Eichler
|
|
Wirtschaftsprüfer | | | Wirtschaftsprüferin | |
(German Public Auditor) | | | (German Public Auditor) | |
| | |
Note
|
| |
2020
|
| |
2019
(as restated) |
| |||||||||
| | | | | | | | |
kEUR
|
| |
kEUR
|
| ||||||
Revenue
|
| | | | | | | | | | — | | | | | | — | | |
Cost of sales
|
| | | | | | | | | | — | | | | | | — | | |
Gross profit
|
| | | | | | | | | | — | | | | | | — | | |
Cost of research and development
|
| | | | 7.2 | | | | | | (30,469) | | | | | | (4,937) | | |
Selling and distribution expenses
|
| | | | 7.3 | | | | | | (9,100) | | | | | | (2,135) | | |
General and administrative expenses
|
| | | | 7.4 | | | | | | (14,404) | | | | | | (2,417) | | |
Other operating income/expenses
|
| | | | 7.5 | | | | | | (15) | | | | | | 220 | | |
Impairment losses on financial assets
|
| | | | 7.6 | | | | | | (6) | | | | | | — | | |
Operating loss
|
| | | | | | | | | | (53,994) | | | | | | (9,269) | | |
Other interest and similar income
|
| | | | 7.7 | | | | | | 2 | | | | | | — | | |
Interest and other expenses
|
| | | | 7.8 | | | | | | (2,040) | | | | | | (702) | | |
Loss before tax
|
| | | | | | | | | | (56,032) | | | | | | (9,971) | | |
Taxes on income
|
| | | | 7.9 | | | | | | 0 | | | | | | — | | |
Loss for the period
|
| | | | | | | | | | (56,032) | | | | | | (9,971) | | |
Other comprehensive loss
|
| | | | | | | | | | (21) | | | | | | — | | |
Total comprehensive loss for the period
|
| | | | | | | | | | (56,053) | | | | | | (9,971) | | |
Loss per share in EUR
|
| | | | 10.4 | | | | | | | | | | | | | | |
Basic/diluted
|
| | | | | | | |
(1.66)/(1.66)
|
| |
(0.30)/(0.30)
|
| ||||||
Weighted average number of shares for calculation of earnings per share
|
| | | | | | | | | | | | | | | | | | |
Basic/diluted
|
| | | | | | | | | | 33,733,462 | | | | | | 33,251,883 | | |
| | |
Note
|
| |
Dec. 31, 2020
|
| |
Dec. 31, 2019
(as restated) |
| |
Jan. 1, 2019
(as restated) |
| ||||||||||||
| | | | | | | | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncurrent assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 8.1 | | | | | | 16 | | | | | | 27 | | | | | | 38 | | |
Property, plant and equipment
|
| | | | 8.2 | | | | | | 2,102 | | | | | | 2,469 | | | | | | 1,458 | | |
Right-of-use assets
|
| | | | 8.3 | | | | | | 1,937 | | | | | | 2,235 | | | | | | — | | |
Other financial assets
|
| | | | 8.4 | | | | | | 41 | | | | | | 28 | | | | | | 11 | | |
| | | | | | | | | | | 4,096 | | | | | | 4,759 | | | | | | 1,507 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets
|
| | | | 8.5 | | | | | | 5,404 | | | | | | 342 | | | | | | 82 | | |
Other non-financial assets
|
| | | | 8.6 | | | | | | 579 | | | | | | 193 | | | | | | 620 | | |
Cash and cash equivalents
|
| | | | 8.7 | | | | | | 43,264 | | | | | | 407 | | | | | | 1,515 | | |
| | | | | | | | | | | 49,247 | | | | | | 942 | | | | | | 2,217 | | |
Total assets
|
| | | | | | | | | | 53,343 | | | | | | 5,701 | | | | | | 3,724 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity
|
| | | | 8.8 | | | | | | | | | | | | | | | | | | | | |
Subscribed capital
|
| | | | | | | | | | 6,468 | | | | | | 34 | | | | | | 32 | | |
Capital and other reserves
|
| | | | | | | | | | 71,629 | | | | | | 8,489 | | | | | | 3,302 | | |
Accumulated deficit
|
| | | | | | | | | | (83,123) | | | | | | (27,091) | | | | | | (17,120) | | |
| | | | | | | | | | | (5,026) | | | | | | (18,568) | | | | | | (13,786) | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Advance payments received from customers
|
| | | | 8.9 | | | | | | 38,972 | | | | | | 11,164 | | | | | | 9,949 | | |
Financial liabilities
|
| | | | 8.10 | | | | | | 5,335 | | | | | | 6,182 | | | | | | 2,035 | | |
| | | | | | | | | | | 44,307 | | | | | | 17,346 | | | | | | 11,984 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities
|
| | | | 8.10 | | | | | | 9,388 | | | | | | 2,296 | | | | | | 32 | | |
Trade and other payables
|
| | | | 8.11 | | | | | | 2,874 | | | | | | 3,703 | | | | | | 5,097 | | |
Other liabilities
|
| | | | 8.12 | | | | | | 1,689 | | | | | | 288 | | | | | | 179 | | |
Provisions
|
| | | | 8.13 | | | | | | 111 | | | | | | 636 | | | | | | 218 | | |
| | | | | | | | | | | 14,062 | | | | | | 6,923 | | | | | | 5,526 | | |
Total equity and liabilities
|
| | | | | | | | | | 53,343 | | | | | | 5,701 | | | | | | 3,724 | | |
| | |
Number of
shares |
| |
Share
capital |
| |
Capital
reserve |
| |
Other
reserves |
| |
Accumulated
deficit (as restated) |
| |
Total
equity |
| ||||||||||||||||||
| | | | | | | | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
German GAAP equity on January 1, 2019
|
| | | | 32,045 | | | | | | 32 | | | | | | 3,332 | | | | | | — | | | | | | (16,975) | | | | | | (13,611) | | |
IFRS 1 adjustments
|
| | | | — | | | | | | — | | | | | | (30) | | | | | | — | | | | | | (145) | | | | | | (175) | | |
IFRS equity on January 1, 2019
|
| | | | 32,045 | | | | | | 32 | | | | | | 3,302 | | | | | | — | | | | | | (17,120) | | | | | | (13,786) | | |
Result for the period
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (9,971) | | | | | | (9,971) | | |
Contributions to equity*
|
| | | | 1,543 | | | | | | 2 | | | | | | 5,187 | | | | | | — | | | | | | — | | | | | | 5,189 | | |
Balance on December 31, 2019
|
| | | | 33,588 | | | | | | 34 | | | | | | 8,489 | | | | | | — | | | | | | (27,091) | | | | | | (18,568) | | |
IFRS equity on January 1, 2020
|
| | | | 33,588 | | | | | | 34 | | | | | | 8,489 | | | | | | — | | | | | | (27,091) | | | | | | (18,568) | | |
Capital contribution of the GmbH shares into the N.V.
|
| | | | (33,588) | | | | | | (34) | | | | | | 34 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
0
|
| |
Share split
|
| | | | 30,588,000 | | | | | | 1,835 | | | | | | (1,835) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
0
|
| |
Conversion high voting shares
|
| | | | 3,000,000 | | | | | | 4,500 | | | | | | (4,500) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
0
|
| |
Capital increase**
|
| | | | 1,735,197 | | | | | | 104 | | | | | | 35,904 | | | | | | — | | | | |
|
—
|
| | | |
|
36,008
|
| |
Conversion of debt to equity
|
| | | | 480,000 | | | | | | 29 | | | | | | 1,398 | | | | | | — | | | | |
|
—
|
| | | |
|
1,427
|
| |
Share-based compensation (IFRS 2)
|
| | | | — | | | | | | — | | | | | | | | | | | | 32,160 | | | | |
|
—
|
| | | |
|
32,160
|
| |
Fair Value Measurement Convertible Bond (OCI)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21) | | | | |
|
—
|
| | | |
|
(21)
|
| |
Result for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (56,032) | | | | |
|
(56,032)
|
| |
Balance on December 31, 2020
|
| | | | 35,803,197 | | | | | | 6,468 | | | | | | 39,490 | | | | | | 32,139 | | | | | | (83,123) | | | | | | (5,026) | | |
| | |
2020
|
| |
2019
(as restated) |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Loss for the period
|
| | | | (56,032) | | | | | | (9,971) | | |
Depreciation of property, plant and equipment
|
| | | | 61 | | | | | | 50 | | |
Depreciation of right-of-use assets
|
| | | | 313 | | | | | | 163 | | |
Amortization of intangible assets
|
| | | | 11 | | | | | | 11 | | |
Expenses(+) for share-based payment transactions
|
| | | | 32,160 | | | | | | — | | |
Other non-cash expenses(+)
|
| | | | 346 | | | | | | — | | |
Other interest and similar income
|
| | | | (2) | | | | | | — | | |
Interest and other expenses
|
| | | | 2,040 | | | | | | 702 | | |
Movements in provisions
|
| | | | (526) | | | | | | 418 | | |
Decrease(+)/increase(−) in other assets
|
| | | | (5,766) | | | | | | 456 | | |
Increase(+)/decrease(−) in trade and other payables
|
| | | | 322 | | | | | | (1,284) | | |
Increase(+)/decrease(−) in advance payments received from customers
|
| | | | 26,448 | | | | | | 800 | | |
Interest paid
|
| | | | (561) | | | | | | (120) | | |
Net cash flows from operating activities
|
| | | | (1,186) | | | | | | (8,775) | | |
Investing activities | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (42) | | | | | | (1,139) | | |
Net cash flows from investing activities
|
| | | | (42) | | | | | | (1,139) | | |
Financing activities | | | | | | | | | | | | | |
Transaction costs on issue of shares
|
| | | | (2,192) | | | | | | (109) | | |
Proceeds from issues of shares
|
| | | | 38,229 | | | | | | 5,297 | | |
Proceeds from borrowings
|
| | | | 10,657 | | | | | | 3,710 | | |
Repayments of borrowings
|
| | | | (2,327) | | | | | | — | | |
Payment of principal portion of lease liabilities
|
| | | | (282) | | | | | | (92) | | |
Net cash flow from financing activities
|
| | | | 44,085 | | | | | | 8,806 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 42,857 | | | | | | (1,108) | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 407 | | | | | | 1,515 | | |
Cash and cash equivalents at end of year
|
| | | | 43,264 | | | | | | 407 | | |
| | |
As of and for the Year Ended
December 31, 2019 |
| |
As of January 1, 2019
|
| ||||||||||||||||||||||||||||||
|
As
Previously Reported |
| |
Adjustment
|
| |
As
Restated |
| |
As
Previously Reported |
| |
Adjustment
|
| |
As
Restated |
| ||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advance payments received from customers (non-current)
|
| | | | — | | | | | | 11,164 | | | | | | 11,164 | | | | | | — | | | | | | 9,949 | | | | | | 9,949 | | |
Financial liabilities (noncurrent)
|
| | | | 6,790 | | | | | | (608) | | | | | | 6,182 | | | | | | 2,035 | | | | | | — | | | | | | 2,035 | | |
Total non-current liabilities
|
| | | | 6,790 | | | | | | 10,556 | | | | | | 17,346 | | | | | | 2,035 | | | | | | 9,949 | | | | | | 11,984 | | |
Financial liabilities (current)
|
| | | | 12,069 | | | | | | (9,773) | | | | | | 2,296 | | | | | | 9,725 | | | | | | (9,693) | | | | | | 32 | | |
Other liabilities
|
| | | | 400 | | | | | | (112) | | | | | | 288 | | | | | | 179 | | | | | | — | | | | | | 179 | | |
Total current liabilities
|
| | | | 16,808 | | | | | | (9,885) | | | | | | 6,923 | | | | | | 15,219 | | | | | | (9,693) | | | | | | 5,526 | | |
Total equity and liabilities
|
| | | | 5,701 | | | | | | — | | | | | | 5,701 | | | | | | 3,724 | | | | | | — | | | | | | 3,724 | | |
Statement of income (loss) and statement of comprehensive income (loss) data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other interest and similar income
|
| | | | 38 | | | | | | (38) | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Interest and other expenses
|
| | | | (325) | | | | | | (377) | | | | | | (702) | | | | | | | | | | | | | | | | | | | | |
Loss before tax
|
| | | | (9,556) | | | | | | (415) | | | | | | (9,971) | | | | | | | | | | | | | | | | | | | | |
Loss for the period
|
| | | | (9,556) | | | | | | (415) | | | | | | (9,971) | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the period
|
| | | | (9,556) | | | | | | (415) | | | | | | (9,971) | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share in EUR, basic and diluted
|
| | | | (0.29) | | | | | | (0.01) | | | | | | (0.30) | | | | | | | | | | | | | | | | | | | | |
Cash flow statement data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash flows from operating activities
|
| | | | (9,463) | | | | | | 688 | | | | | | (8,775) | | | | | | | | | | | | | | | | | | | | |
Net cash flows from financing activities
|
| | | | 9,494 | | | | | | (688) | | | | | | 8,806 | | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (1,108) | | | | | | — | | | | | | (1,108) | | | | | | | | | | | | | | | | | | | | |
| | |
Equipment / Hardware
|
| |
Advance payments to
technical equipment and machinery |
| ||||||
Useful life (years)
|
| | | | 3 - 13 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Personnel expenses
|
| | | | 39,291 | | | | | | 5,151 | | |
Depreciation and amortization
|
| | | | 384 | | | | | | 224 | | |
| | | | | 39,675 | | | | | | 5,375 | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Personnel expenses
|
| | | | 21,652 | | | | | | 2,243 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | 17,723 | | | | | | — | | |
Development cost of prototypes
|
| | | | 7,338 | | | | | | 1,637 | | |
Professional services
|
| | | | 267 | | | | | | 284 | | |
Other development
|
| | | | 895 | | | | | | 464 | | |
Depreciation and amortization
|
| | | | 171 | | | | | | 78 | | |
Other
|
| | | | 145 | | | | | | 230 | | |
| | | | | 30,469 | | | | | | 4,937 | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Personnel expenses
|
| | | | 8,490 | | | | | | 1,582 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | 6,949 | | | | | | — | | |
Professional services
|
| | | | 171 | | | | | | 103 | | |
Advertising
|
| | | | 84 | | | | | | 113 | | |
Other
|
| | | | 355 | | | | | | 336 | | |
| | | | | 9,100 | | | | | | 2,135 | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Personnel expenses
|
| | | | 9,148 | | | | | | 1,325 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | 7,488 | | | | | | — | | |
Professional services
|
| | | | 4,830 | | | | | | 670 | | |
Expenses without sufficient supporting documentation
|
| | | | 21 | | | | | | 70 | | |
Other
|
| | | | 405 | | | | | | 352 | | |
| | | | | 14,404 | | | | | | 2,417 | | |
| | |
Dec. 31,
2020 |
| |
Dec. 31,
2019 |
| |
Jan. 1,
2019 |
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | |
due to tax loss carryforwards
|
| | | | — | | | | | | — | | | | | | — | | |
due to lease liabilities
|
| | | | 646 | | | | | | 735 | | | | | | — | | |
due to advance payments received from customers
|
| | | | 670 | | | | | | 221 | | | | | | 84 | | |
due to other financial assets
|
| | | | 1 | | | | | | — | | | | | | — | | |
due to cash & cash deposits
|
| | | | 1 | | | | | | — | | | | | | — | | |
due to prepaid expenses
|
| | | | 134 | | | | | | — | | | | | | — | | |
Deferred tax assets
|
| | | | 1,451 | | | | | | 956 | | | | | | 84 | | |
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | |
due to leases
|
| | | | 639 | | | | | | 737 | | | | | | — | | |
due to property, plant and equipment
|
| | | | 10 | | | | | | 8 | | | | | | 18 | | |
due to current/noncurrent financial liabilities
|
| | | | 112 | | | | | | 12 | | | | | | 8 | | |
Deferred tax liabilities
|
| | | | 761 | | | | | | 757 | | | | | | 26 | | |
Non-recognition of deferred tax assets
|
| | | | (690) | | | | | | (199) | | | | | | (59) | | |
Recognition of deferred tax assets
|
| | | | 761 | | | | | | 757 | | | | | | 26 | | |
Deferred tax assets/liabilities, net
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Lease liabilities
|
| | | | 931 | | | | | | 464 | | | | | | — | | |
Advance payments received from customers
|
| | | | 966 | | | | | | 140 | | | | | | 175 | | |
Other financial assets
|
| | | | 2 | | | | | | — | | | | | | — | | |
Cash & cash deposits
|
| | | | 1 | | | | | | — | | | | | | — | | |
Prepaid expenses
|
| | | | 193 | | | | | | — | | | | | | — | | |
| | | | | 2,093 | | | | | | 604 | | | | | | 175 | | |
Potential tax benefit at a total tax rate of 32.98%
|
| | | | 690 | | | | | | 199 | | | | | | 58 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Unused tax losses for which no deferred tax asset has been recognized (corporate tax)
|
| | | | 51,316 | | | | | | 26,288 | | | | | | 16,694 | | |
Unused tax losses for which no deferred tax asset has been recognized (trade tax)
|
| | | | 51,083 | | | | | | 26,202 | | | | | | 16,689 | | |
Potential tax benefit at a total tax rate of 32.98%
|
| | | | 16,885 | | | | | | 8,656 | | | | | | 5,505 | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Income (loss) before tax for the period
|
| | | | (56,032) | | | | | | (9,971) | | |
Expected income tax (income (−)/expense (+) at a tax rate of 32.98%
|
| | | | (18,479) | | | | | | (3,288) | | |
Reconciliation: | | | | | | | | | | | | | |
Non-tax-deductible expenses
|
| | | | 9 | | | | | | (27) | | |
Non-tax-deductible expenses (CSOP)
|
| | | | 10,606 | | | | | | — | | |
Changes in unrecognized tax losses
|
| | | | 8,254 | | | | | | 3,164 | | |
Changes in deferred taxes on balance positions
|
| | | | 690 | | | | | | 199 | | |
Tax-deductible transaction costs
|
| | | | (723) | | | | | | (36) | | |
Other
|
| | | | (357) | | | | | | (66) | | |
Effective income tax income for the period
|
| | | | 0 | | | | | | 0 | | |
Historical cost
|
| |
Website
|
| |||
|
kEUR
|
| |||||
Balance as of Jan. 1, 2019
|
| | | | 43 | | |
Additions
|
| | | | — | | |
Balance as of Dec. 31, 2019
|
| | | | 43 | | |
Accumulated amortization | | | | | | | |
Balance as of Jan. 1, 2019
|
| | | | 5 | | |
Amortization
|
| | | | 11 | | |
Balance as of Dec. 31, 2019
|
| | | | 16 | | |
Carrying Amount as of Jan. 1, 2019
|
| | | | 38 | | |
Carrying Amount as of Dec. 31, 2019
|
| | | | 27 | | |
Historical cost
|
| |
Website
|
| |||
|
kEUR
|
| |||||
Balance as of Jan. 1, 2020
|
| | | | 43 | | |
Additions
|
| | | | — | | |
Balance as of Dec. 31, 2020
|
| | | | 43 | | |
Accumulated amortization | | | | | | | |
Balance as of Jan. 1, 2020
|
| | | | 16 | | |
Amortization
|
| | | | 11 | | |
Balance as of Dec. 31, 2020
|
| | | | 27 | | |
Carrying Amount as of Jan. 1, 2020
|
| | | | 27 | | |
Carrying Amount as of Dec. 31, 2020
|
| | | | 16 | | |
| | |
Equipment /
Hardware |
| |
Advance payments to
technical equipment and machinery |
| |
Total
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Acquisition or manufacturing costs Jan. 1, 2019
|
| | | | 161 | | | | | | 1,331 | | | | | | 1,492 | | |
Additions
|
| | | | 79 | | | | | | 983 | | | | | | 1,061 | | |
Acquisition or manufacturing costs Dec. 31, 2019
|
| | | | 239 | | | | | | 2,313 | | | | | | 2,553 | | |
Accumulated depreciation Jan. 1, 2019
|
| | | | 33 | | | | | | — | | | | | | 33 | | |
Depreciation
|
| | | | 50 | | | | | | — | | | | | | 50 | | |
Accumulated depreciation Dec. 31, 2019
|
| | | | 83 | | | | | | — | | | | | | 83 | | |
Carrying Amount Jan. 1, 2019
|
| | | | 127 | | | | | | 1,331 | | | | | | 1,458 | | |
Carrying Amount Dec. 31, 2019
|
| | | | 156 | | | | | | 2,313 | | | | | | 2,469 | | |
| | |
Equipment /
Hardware |
| |
Advance payments to
technical equipment and machinery |
| |
Total
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Acquisition or manufacturing costs Jan. 1, 2020
|
| | | | 239 | | | | | | 2,313 | | | | | | 2,552 | | |
Additions
|
| | | | 42 | | | | | | — | | | | | | 42 | | |
Deductions
|
| | | | — | | | | | | 348 | | | | | | 348 | | |
Acquisition or manufacturing costs Dec. 31, 2020
|
| | | | 281 | | | | | | 1,965 | | | | | | 2,246 | | |
Accumulated depreciation Jan. 1, 2020
|
| | | | 83 | | | | | | — | | | | | | 83 | | |
Depreciation
|
| | | | 61 | | | | | | — | | | | | | 61 | | |
Accumulated depreciation Dec. 31, 2020
|
| | | | 144 | | | | | | — | | | | | | 144 | | |
Carrying Amount Jan. 1, 2020
|
| | | | 156 | | | | | | 2,313 | | | | | | 2,469 | | |
Carrying Amount Dec. 31, 2020
|
| | | | 137 | | | | | | 1,965 | | | | | | 2,102 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Right-of-use assets on January 1, 2020
|
| | | | 2,211 | | | | | | 24 | | | | |
|
2,235
|
| |
Additions to right-of-use assets
|
| | | | — | | | | | | 15 | | | | |
|
15
|
| |
Depreciation of right-of-use assets
|
| | | | 305 | | | | | | 8 | | | | |
|
313
|
| |
Right-of-use assets on December 31, 2020
|
| | | | 1,906 | | | | | | 31 | | | | |
|
1,937
|
| |
Interest expense on lease liabilities
|
| | | | 35 | | | | | | 4 | | | | |
|
39
|
| |
Expense relating to short-term leases
|
| | | | — | | | | | | — | | | | |
|
—
|
| |
Total cash outflow for leases
|
| | | | 311 | | | | | | 12 | | | | |
|
323
|
| |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Right-of-use assets on January 1, 2019
|
| | | | — | | | | | | — | | | | |
|
—
|
| |
Additions to right-of-use assets
|
| | | | 2,372 | | | | | | 25 | | | | |
|
2,397
|
| |
Depreciation of right-of-use assets
|
| | | | 161 | | | | | | 1 | | | | |
|
163
|
| |
Right-of-use assets on December 31, 2019
|
| | | | 2,211 | | | | | | 24 | | | | |
|
2,235
|
| |
Interest expense on lease liabilities
|
| | | | 22 | | | | | | 1 | | | | |
|
23
|
| |
Expense relating to short-term leases
|
| | | | 84 | | | | | | — | | | | |
|
84
|
| |
Total cash outflow for leases
|
| | | | 271 | | | | | | 5 | | | | |
|
276
|
| |
kEUR
|
| |
< 1 year
|
| |
1 to 5 years
|
| |
>5 years
|
| |||||||||
Buildings
|
| | | | 311 | | | | | | 1,302 | | | | | | 421 | | |
Cars
|
| | | | 12 | | | | | | 24 | | | | | | — | | |
Total December 31, 2020
|
| | | | 323 | | | | | | 1,326 | | | | | | 421 | | |
kEUR
|
| |
< 1 year
|
| |
1 to 5 years
|
| |
>5 years
|
| |||||||||
Buildings
|
| | | | 311 | | | | | | 1,279 | | | | | | 755 | | |
Cars
|
| | | | 8 | | | | | | 21 | | | | | | — | | |
Total December 31, 2019
|
| | | | 319 | | | | | | 1,300 | | | | | | 755 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
PayPal reserve
|
| | | | 4,655 | | | | | | — | | | | | | — | | |
Debtor creditors
|
| | | | 539 | | | | | | — | | | | | | — | | |
Receivables from crowdfunding and deposits
|
| | | | 179 | | | | | | 341 | | | | | | 80 | | |
Other
|
| | | | 24 | | | | | | 1 | | | | | | 2 | | |
Current trade receivables (affiliated companies)
|
| | | | 11 | | | | | | — | | | | | | — | | |
Allowances
|
| | | | (4) | | | | | | — | | | | | | — | | |
Total
|
| | | | 5,404 | | | | | | 342 | | | | | | 82 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Balances on demand
|
| | | | 43,266 | | | | | | 142 | | | | | | 1,154 | | |
PayPal accounts including reserves
|
| | | | — | | | | | | 244 | | | | | | 231 | | |
Money in transit
|
| | | | — | | | | | | 21 | | | | | | 130 | | |
Allowances
|
| | | | (2) | | | | | | — | | | | | | — | | |
Total
|
| | | | 43,264 | | | | | | 407 | | | | | | 1,515 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Advance payments received from customers
|
| | | | 38,972 | | | | | | 11,164 | | | | | | 9,949 | | |
| | | | | 38,972 | | | | | | 11,164 | | | | | | 9,949 | | |
| | |
Balance as of
Jan. 1, 2020 |
| |
Additions
|
| |
Repayment
|
| |
Compounding
effect |
| |
Balance as of
Dec. 31, 2020 |
| |||||||||||||||
|
KEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||
Advance payments received from
customers |
| | | | 11,164 | | | | | | 30,565 | | | | | | (4,116) | | | | | | 1,360 | | | | | | 38,972 | | |
| | | | | 11,164 | | | | | | 30,565 | | | | | | (4,116) | | | | | | 1,360 | | | | | | 38,972 | | |
| | |
Balance as of
Jan. 1, 2019 |
| |
Additions
|
| |
Repayment
|
| |
Compounding
effect |
| |
Balance as of
Dec. 31, 2019 |
| |||||||||||||||
|
KEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||
Advance payments received from
customers |
| | | | 9,949 | | | | | | 1,205 | | | | | | (406) | | | | | | 415 | | | | | | 11,164 | | |
| | | | | 9,949 | | | | | | 1,205 | | | | | | (406) | | | | | | 415 | | | | | | 11,164 | | |
Nominal amounts
|
| |
Loan 1
|
| |
Loan 2
|
| |
Loan 3*
|
| |
Subordinated
loans (crowdfunding) |
| |
Mandatory
convertible Notes |
| |
Participation
rights |
| |
Total
|
| |||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||||
Jan. 1, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,616 | | | | | | — | | | | | | 445 | | | | | | 2,061 | | |
Addition
|
| | | | — | | | | | | 285 | | | | | | 2,500 | | | | | | 313 | | | | | | — | | | | | | 938 | | | | | | 4,035 | | |
Accrued interest
|
| | | | — | | | | | | 10 | | | | | | 90 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 139 | | |
Repayment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dec. 31, 2019
|
| | | | — | | | | | | 295 | | | | | | 2,590 | | | | | | 1,967 | | | | | | — | | | | | | 1,383 | | | | | | 6,235 | | |
Addition
|
| | | | 1,225 | | | | | | — | | | | | | — | | | | | | 2,795 | | | | | | 6,800 | | | | | | — | | | | | | 10,820 | | |
Accrued interest
|
| | | | 46 | | | | | | 12 | | | | | | 277 | | | | | | 101 | | | | | | — | | | | | | — | | | | | | 435 | | |
Repayment
|
| | | | — | | | | | | (107) | | | | | | (1,219) | | | | | | (1,731) | | | | | | — | | | | | | — | | | | | | (3,058) | | |
Conversion to equity
|
| | | | — | | | | | | — | | | | | | (1,648) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,648) | | |
Dec. 31, 2020
|
| | | | 1,271 | | | | | | 200 | | | | | | — | | | | | | 3,131 | | | | | | 6,800 | | | | | | 1,383 | | | | | | 12,784 | | |
Carrying amounts
|
| |
Loan 1
|
| |
Loan 2
|
| |
Loan 3*
|
| |
Subordinated
loans (crowdfunding) |
| |
Mandatory
convertible Notes |
| |
Participation
rights |
| |
Total
|
| |||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||||
Jan. 1, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,638 | | | | | | — | | | | | | 429 | | | | | | 2,067 | | |
Initial recognition
|
| | | | — | | | | | | 285 | | | | | | 2,500 | | | | | | 306 | | | | | | — | | | | | | 900 | | | | | | 3,991 | | |
Subsequent measurement
|
| | | | — | | | | | | 10 | | | | | | 83 | | | | | | 82 | | | | | | — | | | | | | 16 | | | | | | 192 | | |
Derecognition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dec. 31, 2019
|
| | | | — | | | | | | 295 | | | | | | 2,583 | | | | | | 2,026 | | | | | | — | | | | | | 1,346 | | | | | | 6,250 | | |
Initial recognition
|
| | | | 1,225 | | | | | | — | | | | | | — | | | | | | 2,714 | | | | | | 6,800 | | | | | | — | | | | | | 10,739 | | |
Subsequent measurement
|
| | | | 46 | | | | | | 12 | | | | | | 284 | | | | | | 53 | | | | | | 59 | | | | | | 28 | | | | | | 482 | | |
Derecognition
|
| | | | — | | | | | | (107) | | | | | | (1,219) | | | | | | (1,731) | | | | | | — | | | | | | — | | | | | | (3,058) | | |
Conversion to equity
|
| | | | — | | | | | | — | | | | | | (1,648) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,648) | | |
Dec. 31, 2020
|
| | | | 1,271 | | | | | | 200 | | | | | | — | | | | | | 3,062 | | | | | | 6,859 | | | | | | 1,373 | | | | | | 12,766 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Loans and participation rights
|
| | | | 3,665 | | | | | | 4,235 | | | | | | 2,035 | | |
Lease liabilities
|
| | | | 1,669 | | | | | | 1,947 | | | | | | — | | |
| | | | | 5,335 | | | | | | 6,182 | | | | | | 2,035 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Current other financial liabilities | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,240 | | | | | | 2,015 | | | | | | 32 | | |
Convertible notes
|
| | | | 6,859 | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 289 | | | | | | 281 | | | | | | — | | |
| | | | | 9,388 | | | | | | 2,296 | | | | | | 32 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Trade payables
|
| | | | 2,642 | | | | | | 3,644 | | | | | | 5,080 | | |
Other payables
|
| | | | 232 | | | | | | 59 | | | | | | 17 | | |
| | | | | 2,874 | | | | | | 3,703 | | | | | | 5,097 | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Accruals and deferrals
|
| | | | 1,463 | | | | | | 100 | | | | | | — | | |
Current employee benefit liabilities (incl. social security)
|
| | | | — | | | | | | 113 | | | | | | 106 | | |
Employee tax liabilities (wage and church tax)
|
| | | | 146 | | | | | | 75 | | | | | | 74 | | |
Tax liabilities (VAT taxes and interest)
|
| | | | 80 | | | | | | — | | | | | | — | | |
| | | | | 1,689 | | | | | | 288 | | | | | | 179 | | |
| | |
Balance as of
Jan. 1, 2020 |
| |
Usage
|
| |
Reversals
|
| |
Additions
|
| |
Balance as of
Dec. 31, 2020 |
| |||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||
Personnel costs
|
| | | | 584 | | | | | | (584) | | | | | | — | | | | | | — | | | | | | — | | |
Financial statements
|
| | | | 52 | | | | | | (46) | | | | | | 0 | | | | | | 105 | | | | | | 111 | | |
| | | | | 636 | | | | | | (630) | | | | | | 0 | | | | | | 105 | | | | | | 111 | | |
| | |
Total
|
| |||
|
kEUR
|
| |||||
Opening loss allowance as at January 1, 2019
|
| | | | — | | |
Increase in the allowance recognized in profit or loss during the period
|
| | | | — | | |
Closing loss allowance as at December 31, 2019
|
| | | | — | | |
Opening loss allowance as at January 1, 2020
|
| | | | — | | |
Increase in the allowance recognized in profit or loss during the period
|
| | | | 6 | | |
Closing loss allowance as at December 31, 2020
|
| | | | 6 | | |
| | |
Credit risk
rating grade |
| |
Gross carrying
amount (12m ECL) |
| ||||||
|
| |
|
| |
kEUR
|
| ||||||
January 1, 2019
|
| | | | Risk class 1 | | | | | | 1,608 | | |
December 31, 2019
|
| | | | Risk class 1 | | | | | | 777 | | |
December 31, 2020
|
| | | | Risk class 1 | | | | | | 48,709 | | |
| | |
Carrying
amount |
| |
< 1 year
|
| |
1 to 5 years
|
| |
>5 years
|
| ||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||
Trade and other payables
|
| | | | 2,874 | | | | | | 2,874 | | | | | | — | | | | | | — | | |
Loans and participation rights
|
| | | | 5,905 | | | | | | 2,489 | | | | | | 4,260 | | | | | | — | | |
Convertible notes
|
| | | | 6,859 | | | | | | 9,286 | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 1,958 | | | | | | 323 | | | | | | 1,326 | | | | | | 421 | | |
Total December 31, 2020
|
| | | | 17,596 | | | | | | 14,972 | | | | | | 5,586 | | | | | | 421 | | |
| | |
Carrying
amount |
| |
< 1 year
|
| |
1 to 5 years
|
| |
>5 years
|
| ||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||
Trade and other payables
|
| | | | 3,703 | | | | | | 3,703 | | | | | | — | | | | | | — | | |
Loans and participation rights
|
| | | | 6,250 | | | | | | 2,217 | | | | | | 4,914 | | | | | | — | | |
Lease liabilities
|
| | | | 2,228 | | | | | | 319 | | | | | | 1,300 | | | | | | 755 | | |
Total December 31, 2019
|
| | | | 12,181 | | | | | | 6,239 | | | | | | 6,214 | | | | | | 755 | | |
| | |
Carrying
amount |
| |
< 1 year
|
| |
1 to 5 years
|
| |
>5 years
|
| ||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||
Trade and other payables
|
| | | | 5,097 | | | | | | 5,097 | | | | | | — | | | | | | — | | |
Loans and participation rights
|
| | | | 2,067 | | | | | | 146 | | | | | | 2,207 | | | | | | — | | |
Lease liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total January 1, 2019
|
| | | | 7,164 | | | | | | 5,243 | | | | | | 2,207 | | | | | | — | | |
kEUR
|
| |
December 31, 2020
|
| ||||||||||||||||||
|
carrying
amount |
| |
category
(IFRS 9) |
| |
fair
value |
| |
fair value
level |
| |||||||||||
Noncurrent financial assets | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 41 | | | |
AC
|
| | | | 42 | | | | | | 2 | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | |
PayPal accounts including reserves
|
| | | | 4,655 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Debtor creditors
|
| | | | 539 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Receivables from crowdfunding and deposits
|
| | | | 179 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Other
|
| | | | 31 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Cash and cash equivalents
|
| | | | 43,264 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 3,665 | | | |
FLAC
|
| | | | 3,308 | | | | | | 3 | | |
Lease liabilities
|
| | | | 1,669 | | | |
—
|
| | | | — | | | | | | — | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,240 | | | |
FLAC
|
| | | | n/a* | | | | | | n/a | | |
Lease liabilities
|
| | | | 289 | | | |
—
|
| | | | — | | | | | | — | | |
Convertible notes
|
| | | | 6,859 | | | |
FVTPL
|
| | | | 6,859 | | | | | | 3 | | |
Trade and other payables
|
| | | | 2,874 | | | |
FLAC
|
| | | | n/a* | | | | | | n/a | | |
kEUR
|
| |
December 31, 2019
|
| ||||||||||||||||||
|
carrying
amount |
| |
category
(IFRS 9) |
| |
fair
value |
| |
fair value
level |
| |||||||||||
Noncurrent financial assets | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 28 | | | |
AC
|
| | | | 28 | | | | | | 2 | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | |
Receivables from crowdfunding and deposits
|
| | | | 341 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Other
|
| | | | 1 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Cash and cash equivalents
|
| | | | 407 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 4,235 | | | |
FLAC
|
| | | | 3,895 | | | | | | 3 | | |
Lease liabilities
|
| | | | 1,947 | | | |
—
|
| | | | — | | | | | | — | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,015 | | | |
FLAC
|
| | | | n/a* | | | | | | n/a | | |
Lease liabilities
|
| | | | 281 | | | |
—
|
| | | | — | | | | | | — | | |
Trade and other payables
|
| | | | 3,703 | | | |
FLAC
|
| | | | n/a* | | | | | | n/a | | |
kEUR
|
| |
January 1, 2019
|
| ||||||||||||||||||
|
carrying
amount |
| |
category
(IFRS 9) |
| |
fair
value |
| |
fair value
level |
| |||||||||||
Noncurrent financial assets | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 11 | | | |
AC
|
| | | | 11 | | | | | | 2 | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | |
Receivables from crowdfunding and deposits
|
| | | | 80 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Other
|
| | | | 2 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Cash and cash equivalents
|
| | | | 1,515 | | | |
AC
|
| | | | n/a* | | | | | | n/a | | |
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,035 | | | |
FLAC
|
| | | | 1,729 | | | | | | 3 | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 32 | | | |
FLAC
|
| | | | n/a* | | | | | | n/a | | |
Trade and other payables
|
| | | | 5,097 | | | |
FLAC
|
| | | | n/a* | | | | | | n/a | | |
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Financial assets measured at amortized cost (AC)
|
| | | | 48,709 | | | | | | 777 | | | | | | 1,608 | | |
Financial liabilities measured at amortized cost (FLAC)
|
| | | | 8,779 | | | | | | 9,953 | | | | | | 7,164 | | |
Financial liabilities measured at fair value through profit or loss (FVTPL)
|
| | | | 6,859 | | | | | | — | | | | | | — | | |
| | |
Fair value at
|
| | | | |
Range of inputs
(most likely outcome) |
| |
Relationship of
unobservable inputs to fair value |
| ||||||
Description
|
| |
Dec. 31,
2020 |
| |
Dec. 31,
2019 |
| |
Jan. 1,
2019 |
| |
Unobservable
input |
| |
Dec. 31,
2020 |
| |||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| | | | ||||||
Mandatory convertible notes
|
| |
6,859
|
| |
—
|
| |
—
|
| |
Probability of an
‘exit event’ in the second quarter of 2021 |
| |
50% – 100% (75%)
|
| |
An increase of the probability to 100% would increase FV by kEUR 2,170.
A decrease of the probability to 50% would decrease FV by kEUR −2,170. |
|
| | |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |
Jan. 1, 2019
|
| |||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||
Balance at beginning of year
|
| | | | — | | | | | | — | | | | | | — | | |
New transactions
|
| | | | 6,800 | | | | | | — | | | | | | — | | |
Amount presented in other comprehensive income
|
| | | | 21 | | | | | | | | | | | | | | |
Amount presented in profit or loss (interest and other expenses)
|
| | | | 38 | | | | | | — | | | | | | — | | |
Balance at end of year
|
| | | | 6,859 | | | | | | — | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Total interest expense for financial assets at amortized cost
|
| | | | 43 | | | | | | 1 | | |
Total interest expense for financial liabilities at amortized cost
|
| | | | 560 | | | | | | 287 | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Net loss for financial assets at amortized cost
|
| | | | 49 | | | | | | 1 | | |
Net loss for financial liabilities at amortized cost
|
| | | | 560 | | | | | | 287 | | |
Net loss for financial liabilities at fair value through profit or loss
|
| | | | 59 | | | | | | — | | |
| | |
Cash-settled
program |
| |
Equity-settled
program |
| ||||||
Staff members
|
| | | | 1 | | | | | | 85 | | |
Managers
|
| | | | — | | | | | | 3 | | |
| | | | | 1 | | | | | | 88 | | |
December 31, 2020
|
| |
Equity-settled
|
| |||
Number of options granted
|
| | | | 1,805,100 | | |
Weighted average fair value at grant date (EUR)
|
| | | | 19.26 | | |
Expense of the period (EUR)
|
| | | | 32,159,781.40 | | |
Increase in equity (EUR)
|
| | | | 32,159,781.40 | | |
2020
|
| |
Share options
|
| |||
January 1, 2020
|
| | | | 0 | | |
Granted
|
| | | | 1,805,100 | | |
Forfeited
|
| | | | 0 | | |
December 31, 2020
|
| | | | 1,805,100 | | |
Input factor
|
| | | | | | |
Weighted average share price (EUR)
|
| | | | 22.01 | | |
Exercise price (EUR)
|
| | | | 0.06 | | |
Expected volatility
|
| | | | 75% | | |
Option life (yrs.)
|
| | | | 1.29 | | |
Expected dividends (EUR)
|
| | | | 0.00 | | |
Risk-free interest rate
|
| | | | (0.73)% | | |
Lack of marketability discount
|
| | | | 14.39% | | |
| | |
2020
|
| |
2019
|
| ||||||
|
EUR
|
| |
EUR
|
| ||||||||
From continuing operations attributable to the ordinary equity holders of the company
|
| | | | (1.66) | | | | | | (0.30) | | |
| | | | | (1.66) | | | | | | (0.30) | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Short-term employee benefits
|
| | | | 558 | | | | | | 589 | | |
Share-based payments*
|
| | | | 5,829 | | | | | | — | | |
Total compensation
|
| | | | 6,387 | | | | | | 589 | | |
| | |
2020
|
| |
2019
|
| ||||||
|
kEUR
|
| |
kEUR
|
| ||||||||
Loans from key management personnel (subordinated crowdfunding loan II)
|
| | | | 2 | | | | | | — | | |
Loans from other related parties
|
| | | | 199 | | | | | | 191 | | |
| | | | | 201 | | | | | | 191 | | |
Advance payments received from key management personnel*
|
| | | | 52 | | | | | | — | | |
Total | | | | | 253 | | | | | | 191 | | |
| | |
Jan. 1, 2019
|
| |
Cash flows
|
| |
Non-cash changes
|
| |
Dec. 31, 2019
|
| ||||||||||||||||||||||||||||||
|
EIR method
|
| |
Additions
|
| |
Other
|
| |
Reclassif.
|
| ||||||||||||||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||||
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,035 | | | | | | 3,710 | | | | | | 192 | | | | | | — | | | | | | 281 | | | | | | (1,983) | | | | | | 4,235 | | |
Lease liabilities
|
| | | | — | | | | | | (92) | | | | | | — | | | | | | 2,320 | | | | | | — | | | | | | (281) | | | | | | 1,947 | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,983 | | | | | | 2,015 | | |
Lease liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 281 | | | | | | 281 | | |
| | | | | 2,067 | | | | | | 3,618 | | | | | | 192 | | | | | | 2,320 | | | | | | 281 | | | | | | — | | | | | | 8,478 | | |
| | |
Jan. 1, 2020
|
| |
Cash flows
|
| |
Non-cash changes
|
| |
Dec. 31, 2020
|
| ||||||||||||||||||||||||||||||
|
EIR method
|
| |
Additions
|
| |
Other
|
| |
Reclassif.
|
| ||||||||||||||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||||
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 4,235 | | | | | | 8,330 | | | | | | 482 | | | | | | (650) | | | | | | (1,648) | | | | | | (7,084) | | | | | | 3,666 | | |
Lease liabilities
|
| | | | 1,947 | | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | | | | | (290) | | | | | | 1,669 | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,015 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,084 | | | | | | 9,099 | | |
Lease liabilities
|
| | | | 281 | | | | | | (282) | | | | | | — | | | | | | — | | | | | | — | | | | | | 290 | | | | | | 289 | | |
| | | | | 8,478 | | | | | | 8,049 | | | | | | 482 | | | | | | (638) | | | | | | (1,648) | | | | | | — | | | | | | 14,723 | | |
| | |
HGB
Jan. 1, 2019 |
| |
Adjustments
|
| |
IFRS
Jan. 1, 2019 |
| |||||||||||||||||||||||||||||||||||||||||||||
|
Equipment
|
| |
Leases
|
| |
Advance
payments |
| |
Loans and
participation rights |
| |
Capital
transaction |
| |
Reclassifications
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncurrent assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38 | | |
Property, plant and equipment
|
| | | | 1,404 | | | | | | 54 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | 1,458 | | |
Right-of-use assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other financial assets
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11 | | |
| | | | | 1,453 | | | | | | 54 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | 1,507 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets
|
| | | | 82 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 82 | | |
Other non-financial assets
|
| | | | 620 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 620 | | |
Cash and cash equivalents
|
| | | | 1,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515 | | |
| | | | | 2,217 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,217 | | |
Total assets
|
| | | | 3,670 | | | | | | 54 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | 3,724 | | |
EQUITY AND LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribed capital
|
| | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | |
Capital reserve
|
| | | | 3,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30) | | | | | | — | | | | | | (30) | | | | | | 3,302 | | |
Accumulated deficit
|
| | | | (16,974) | | | | | | 54 | | | | | | — | | | | | | (256) | | | | | | 26 | | | | | | 30 | | | | | | — | | | | | | (146) | | | | | | (17,120) | | |
| | | | | (13,610) | | | | | | 54 | | | | | | — | | | | | | (256) | | | | | | 26 | | | | | | — | | | | | | — | | | | | | (176) | | | | | | (13,786) | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advance payments received from customers
|
| | | | 9,693 | | | | | | — | | | | | | — | | | | | | 256 | | | | | | — | | | | | | — | | | | | | — | | | | | | 256 | | | | | | 9,949 | | |
Financial liabilities
|
| | | | 2,093 | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | — | | | | | | (32) | | | | | | (58) | | | | | | 2,035 | | |
| | | | | 11,786 | | | | | | — | | | | | | — | | | | | | 256 | | | | | | (26) | | | | | | — | | | | | | (32) | | | | | | 198 | | | | | | 11,984 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | | | | | 32 | | | | | | 32 | | |
Trade and other payables
|
| | | | 5,097 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,097 | | |
Other liabilities
|
| | | | 73 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106 | | | | | | 106 | | | | | | 179 | | |
Provisions
|
| | | | 324 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (106) | | | | | | (106) | | | | | | 218 | | |
| | | | | 5,494 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | | | | | 32 | | | | | | 5,526 | | |
Total equity and liabilities
|
| | | | 3,670 | | | | | | 54 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | 3,724 | | |
| | |
HGB
Dec. 31, 2019 |
| |
Adjustments
|
| |
IFRS
Dec. 31, 2019 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Opening
Balance Adj. |
| |
Equipment
|
| |
Leases
|
| |
Advance
payments |
| |
Loans and
participation rights |
| |
Capital
transaction |
| |
Reclassifications
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncurrent assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27 | | |
Property, plant and equipment
|
| | | | 2,446 | | | | | | 54 | | | | | | (3) | | | | | | (28) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23 | | | | | | 2,469 | | |
Right-of-use assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,235 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,235 | | | | | | 2,235 | | |
Other financial assets
|
| | | | 28 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28 | | |
| | | | | 2,501 | | | | | | 54 | | | | | | (3) | | | | | | 2,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,258 | | | | | | 4,759 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets
|
| | | | 342 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 342 | | |
Other non-financial assets
|
| | | | 193 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 193 | | |
Cash and cash equivalents
|
| | | | 407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 407 | | |
| | | | | 942 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 942 | | |
Total assets
|
| | | | 3,443 | | | | | | 54 | | | | | | (3) | | | | | | 2,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,258 | | | | | | 5,701 | | |
EQUITY AND LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribed capital
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34 | | |
Capital reserve
|
| | | | 8,628 | | | | | | (30) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (109) | | | | | | — | | | | | | (139) | | | | | | 8,489 | | |
Retained earnings
|
| | | | (26,651) | | | | | | (146) | | | | | | (3) | | | | | | (21) | | | | | | (415) | | | | | | 36 | | | | | | 109 | | | | | | — | | | | | | (440) | | | | | | (27,091) | | |
| | | | | (17,989) | | | | | | (176) | | | | | | (3) | | | | | | (21) | | | | | | (415) | | | | | | 36 | | | | | | — | | | | | | — | | | | | | (579) | | | | | | (18,568) | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advance payments received from customers
|
| | | | 10,493 | | | | | | 256 | | | | | | — | | | | | | — | | | | | | 415 | | | | | | — | | | | | | — | | | | | | — | | | | | | 671 | | | | | | 11,164 | | |
Financial liabilities
|
| | | | 6,312 | | | | | | (16) | | | | | | — | | | | | | 1,947 | | | | | | — | | | | | | (35) | | | | | | — | | | | | | (2,026) | | | | | | (130) | | | | | | 6,182 | | |
| | | | | 16,805 | | | | | | 240 | | | | | | — | | | | | | 1,947 | | | | | | 415 | | | | | | (35) | | | | | | — | | | | | | (2,026) | | | | | | 541 | | | | | | 17,346 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities
|
| | | | — | | | | | | (10) | | | | | | — | | | | | | 281 | | | | | | — | | | | | | (1) | | | | | | — | | | | | | 2,026 | | | | | | 2,296 | | | | | | 2,296 | | |
Trade and other payables
|
| | | | 3,703 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,703 | | |
Other liabilities
|
| | | | 127 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 161 | | | | | | 161 | | | | | | 288 | | |
Provisions
|
| | | | 797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (161) | | | | | | (161) | | | | | | 636 | | |
| | | | | 4,627 | | | | | | (10) | | | | | | — | | | | | | 281 | | | | | | — | | | | | | (1) | | | | | | — | | | | | | 2,026 | | | | | | 2,296 | | | | | | 6,923 | | |
Total equity and liabilities
|
| | | | 3,443 | | | | | | 54 | | | | | | (3) | | | | | | 2,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,258 | | | | | | 5,701 | | |
| | |
HGB
2019 |
| |
Adjustments
|
| |
IFRS
2019 |
| |||||||||||||||||||||||||||||||||||||||
|
Equipment
|
| |
Leases
|
| |
Advance
payments |
| |
Loans and
participation rights |
| |
Capital
transaction |
| |
Total
|
| ||||||||||||||||||||||||||||||||
|
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost of sale
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gross result
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost of research and development
|
| | | | (4,944) | | | | | | (1) | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 7 | | | | | | (4,937) | | |
Selling and distribution costs
|
| | | | (2,135) | | | | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | | | | | (2,135) | | |
General and administrative expenses
|
| | | | (2,555) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 37 | | | | | | 102 | | | | | | 138 | | | | | | (2,417) | | |
Other operating income/expenses
|
| | | | 220 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 220 | | |
Operating Loss
|
| | | | (9,414) | | | | | | (3) | | | | | | 1 | | | | | | — | | | | | | 37 | | | | | | 110 | | | | | | 145 | | | | | | (9,269) | | |
Interest and other expenses
|
| | | | (263) | | | | | | — | | | | | | (24) | | | | | | (415) | | | | | | — | | | | | | — | | | | | | (439) | | | | | | (702) | | |
Loss before tax
|
| | | | (9,677) | | | | | | (3) | | | | | | (23) | | | | | | (415) | | | | | | 37 | | | | | | 110 | | | | | | (294) | | | | | | (9,971) | | |
Taxes on income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss for the period
|
| | | | (9,677) | | | | | | (3) | | | | | | (23) | | | | | | (415) | | | | | | 37 | | | | | | 110 | | | | | | (294) | | | | | | (9,971) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total comprehensive loss for the
period |
| | | | (9,677) | | | | | | (3) | | | | | | (23) | | | | | | (415) | | | | | | 37 | | | | | | 110 | | | | | | (294) | | | | | | (9,971) | | |
| | | |
BERENBERG
|
| | | |
| | | | | ||||
| | | |
CRAIG-HALLUM
|
| |