| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 4.00 | | | | | $ | 40,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.20 | | | | | $ | 2,000,000 | | |
Proceeds, before expenses, to Sono Group N.V.
|
| | | $ | 3.80 | | | | | $ | 38,000,000 | | |
|
Berenberg
|
| |
Cantor
|
| |
B. Riley Securities
|
|
|
Craig-Hallum
|
| |
Wedbush Securities
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 17 | | | |
| | | | 63 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 82 | | | |
| | | | 103 | | | |
| | | | 109 | | | |
| | | | 119 | | | |
| | | | 122 | | | |
| | | | 123 | | | |
| | | | 133 | | | |
| | | | 144 | | | |
| | | | 146 | | | |
| | | | 165 | | | |
| | | | 174 | | | |
| | | | 175 | | | |
| | | | 176 | | | |
| | | | 177 | | | |
| | | | 179 | | | |
| | | | F-1 | | |
| | |
For the year ended
December 31, |
| ||||||
| | |
2021
|
| |
2020
|
| |
2019
|
|
| | |
(in € million)
|
| ||||||
Revenue
|
| |
0.0
|
| |
—
|
| |
—
|
|
Cost of sales
|
| |
(0.0)
|
| |
—
|
| |
—
|
|
Gross loss
|
| |
(0.0)
|
| |
—
|
| |
—
|
|
Cost of research and development
|
| |
(40.6)
|
| |
(30.5)
|
| |
(4.9)
|
|
Selling and distribution expenses
|
| |
(3.2)
|
| |
(9.1)
|
| |
(2.1)
|
|
General and administrative expenses
|
| |
(15.1)
|
| |
(14.4)
|
| |
(2.4)
|
|
Other operating income/expenses
|
| |
(0.2)
|
| |
(0.0)
|
| |
0.2
|
|
Impairment losses on financial assets
|
| |
(0.0)
|
| |
(0.0)
|
| |
—
|
|
Operating loss
|
| |
(59.2)
|
| |
(54.0)
|
| |
(9.3)
|
|
Interest and similar income
|
| |
—
|
| |
0.0
|
| |
—
|
|
Interest and similar expense
|
| |
(4.8)
|
| |
(2.0)
|
| |
(0.7)
|
|
Loss before tax
|
| |
(63.9)
|
| |
(56.0)
|
| |
(10.0)
|
|
Tax on income
|
| |
—
|
| |
—
|
| |
—
|
|
Deferred taxes on expense
|
| |
(0.0)
|
| |
—
|
| |
—
|
|
Loss for the period
|
| |
(64.0)
|
| |
(56.0)
|
| |
(10.0)
|
|
Other comprehensive income (loss)
|
| |
0
|
| |
(0)
|
| |
—
|
|
Total comprehensive loss for the period
|
| |
(63.9)
|
| |
(56.1)
|
| |
(10.0)
|
|
Earnings / (loss) per share in € | | | | | | | | | | |
Basic/diluted(1)
|
| |
(1.07)/(1.07)
|
| |
(0.97)/(0.97)
|
| |
(0.18)/(0.18)
|
|
Weighted average number of share for calculation of earnings per share
|
| | | | | | | | | |
Basic/diluted(1)
|
| |
59,836,824
|
| |
57,684,220
|
| |
56,860,720
|
|
| | |
For the year ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in € million)
|
| |||||||||||||||
Net cash used in operating activities
|
| | | | (47.1) | | | | | | (1.2) | | | | | | (8.8) | | |
Net cash used in investing activities
|
| | | | (1.7) | | | | | | (0) | | | | | | (1.1) | | |
Net cash from financing activities
|
| | | | 138.6 | | | | | | 44.1 | | | | | | 8.8 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 89.8 | | | | | | 42.9 | | | | | | (1.1) | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 43.3 | | | | | | 0.4 | | | | | | 1.5 | | |
Cash and cash equivalents at end of year
|
| | | | 132.9 | | | | | | 43.3 | | | | | | 0.4 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in € million)
|
| |||||||||||||||
Total non-current assets
|
| | | | 4.9 | | | | | | 4.1 | | | | | | 4.8 | | |
Total current assets
|
| | | | 142.4 | | | | | | 49.2 | | | | | | 0.9 | | |
Total assets
|
| | | | 147.3 | | | | | | 53.3 | | | | | | 5.7 | | |
Total equity
|
| | | | 83.4 | | | | | | (5.0) | | | | | | (18.6) | | |
Total liabilities
|
| | | | 63.9 | | | | | | 58.4 | | | | | | 24.3 | | |
Total equity and liabilities
|
| | | | 147.3 | | | | | | 53.3 | | | | | | 5.7 | | |
| | |
As of December 31, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro forma
|
| ||||||
| | |
(in € millions)
|
| |||||||||
Cash and cash equivalents
|
| | | | 132.9 | | | | | | 168.2 | | |
Long-term debt (including current portion)
|
| | | | 6.8 | | | | | | 6.8 | | |
Equity: | | | | | | | | | | | | | |
Subscribed capital
|
| | | | 8.7 | | | | | | 9.3 | | |
Capital and other reserves
|
| | | | 221.8 | | | | | | 256.5 | | |
Accumulated deficit
|
| | | | (147.1) | | | | | | (147.1) | | |
Total equity
|
| | | | 83.4 | | | | | | 118.7 | | |
Total capitalization
|
| | | | 90.2 | | | | | | 125.5 | | |
| | |
No exercise
|
| |
Full exercise
|
| ||||||||||||||||||
| | |
(in €)
|
| |
(in $)
|
| |
(in €)
|
| |
(in $)
|
| ||||||||||||
Public offering price per ordinary share
|
| | | | 3.81 | | | | | | 4.00 | | | | | | 3.81 | | | | | | 4.00 | | |
Historical net tangible book value as of December 31, 2021 per ordinary share
|
| | | | 1.13 | | | | | | 1.19 | | | | | | 1.13 | | | | | | 1.19 | | |
Increase in historical net tangible book value attributable to new investors purchasing ordinary shares in this offering
|
| | | | 0.29 | | | | | | 0.30 | | | | | | 0.33 | | | | | | 0.34 | | |
Pro forma net tangible book value as of December 31, 2021 per share after
giving effect to the offering |
| | | | 1.42 | | | | | | 1.49 | | | | | | 1.46 | | | | | | 1.53 | | |
Dilution to new investors per ordinary share
|
| | | | 2.40 | | | | | | 2.51 | | | | | | 2.36 | | | | | | 2.47 | | |
Percentage of dilution to new investors per ordinary share
|
| | | | 62.82% | | | | | | 62.82% | | | | | | 61.80% | | | | | | 61.80% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in € millions)
|
| |||||||||||||||
Revenue
|
| | | | 0.0 | | | | | | — | | | | | | — | | |
Cost of sales
|
| | | | (0.0) | | | | | | — | | | | | | — | | |
Gross loss
|
| | | | (0.0) | | | | | | — | | | | | | — | | |
Cost of research and development
|
| | | | (40.6) | | | | | | (30.5) | | | | | | (4.9) | | |
Selling and distribution expenses
|
| | | | (3.2) | | | | | | (9.1) | | | | | | (2.1) | | |
General and administrative expenses
|
| | | | (15.1) | | | | | | (14.4) | | | | | | (2.4) | | |
Other operating income/expenses
|
| | | | (0.2) | | | | | | (0.0) | | | | | | 0.2 | | |
Impairment losses on financial assets
|
| | | | (0.0) | | | | | | (0.0) | | | | | | — | | |
Operating loss
|
| | | | (59.2) | | | | | | (54.0) | | | | | | (9.3) | | |
Interest and similar income
|
| | | | — | | | | | | 0.0 | | | | | | — | | |
Interest and similar expense
|
| | | | (4.8) | | | | | | (2.0) | | | | | | (0.7) | | |
Loss before tax
|
| | | | (63.9) | | | | | | (56.0) | | | | | | (10.0) | | |
Tax on income
|
| | | | — | | | | | | — | | | | | | — | | |
Deferred taxes on expense
|
| | | | (0.0) | | | | | | — | | | | | | — | | |
Loss for the period
|
| | | | (64.0) | | | | | | (56.0) | | | | | | (10.0) | | |
Other comprehensive income (loss)
|
| | | | 0 | | | | | | (0) | | | | | | — | | |
Total comprehensive loss for the period
|
| | | | (63.9) | | | | | | (56.1) | | | | | | (10.0) | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in € millions)
|
| |||||||||||||||
Net cash used in operating activities
|
| | | | (47.1) | | | | | | (1.2) | | | | | | (8.8) | | |
Net cash used in investing activities
|
| | | | (1.7) | | | | | | (0) | | | | | | (1.1) | | |
Net cash from financing activities
|
| | | | 138.6 | | | | | | 44.1 | | | | | | 8.8 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 89.8 | | | | | | 42.9 | | | | | | (1.1) | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 43.3 | | | | | | 0.4 | | | | | | 1.5 | | |
Cash and cash equivalents at end of the year
|
| | | | 132.9 | | | | | | 43.3 | | | | | | 0.4 | | |
| | |
Carrying
amount |
| |
Less than
1 year |
| |
1 – 5
years |
| |
More than
5 years |
| ||||||||||||
| | |
(in € millions)
|
| |||||||||||||||||||||
Trade and other payables
|
| | | | 7.6 | | | | | | 7.6 | | | | | | — | | | | | | — | | |
Loans and participation rights
|
| | | | 3.7 | | | | | | 0.2 | | | | | | 4.1 | | | | | | — | | |
Lease liabilities
|
| | | | 3.0 | | | | | | 0.5 | | | | | | 2 | | | | | | 1 | | |
Total | | | | | 14.4 | | | | | | 8.3 | | | | | | 6.1 | | | | | | 1 | | |
| | |
Department
|
| |||||||||||||||||||||||||||||||||
Year
|
| |
Groups Sion,
Solar and Digital |
| |
Market
|
| |
Finance
|
| |
HR +
Organization |
| |
Other
|
| |
Total
|
| ||||||||||||||||||
December 31, 2019
|
| | | | 41 | | | | | | 26 | | | | | | 4 | | | | | | 4 | | | | | | 11 | | | | | | 86 | | |
December 31, 2020
|
| | | | 52 | | | | | | 21 | | | | | | 9 | | | | | | 5 | | | | | | 20 | | | | | | 107 | | |
December 31, 2021
|
| | | | 157 | | | | | | 23 | | | | | | 12 | | | | | | 9 | | | | | | 30 | | | | | | 231 | | |
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
|
|
Martina Buchhauser
|
| |
55
|
| |
2025
|
|
Sebastian Böttger
|
| |
48
|
| |
2025
|
|
Robert A. Jeffe
|
| |
71
|
| |
2025
|
|
Johannes Trischler
|
| |
34
|
| |
2025
|
|
Name of committee
|
| |
Current Members
|
|
Audit committee
|
| | Robert A. Jeffe (chairperson), Sebastian Böttger and Martina Buchhauser | |
Compensation committee
|
| |
Sebastian Böttger (chairperson) and Robert A. Jeffe
|
|
Nomination committee
|
| | Martina Buchhauser (chairperson) and Johannes Trischler | |
Name
|
| |
Salary
|
| |
Bonus
|
| |
All Other Compensation(1)
|
| |
Total Compensation
|
| ||||||||||||
| | |
(in €)
|
| |||||||||||||||||||||
Laurin Hahn
|
| | | | 49,750.04 | | | | | | 254,000.00 | | | | | | 4,102.80 | | | | | | 307,852.84 | | |
Jona Christians
|
| | | | 49,750.04 | | | | | | 254,000.00 | | | | | | 1,765.80 | | | | | | 305,515.84 | | |
Torsten Kiedel(2)
|
| | | | 204,999.96 | | | | | | 22,555.56 | | | | | | 9,369.48 | | | | | | 236,925.00 | | |
Thomas Hausch(3)
|
| | | | 249,996.00 | | | | | | 4,000 | | | | | | 11,113.77 | | | | | | 265,109.77 | | |
Markus Volmer(4)
|
| | | | 191,666.61 | | | | | | 10,000.00 | | | | | | — | | | | | | 201,666.61 | | |
Name
|
| |
Number of Shares
|
| |
Percentage of
Shares Outstanding |
| |
Voting Rights
|
| |||||||||
Laurin Hahn(1)
|
| | | | 21,375,000(1) | | | | | | 29.05% | | | | | | 40.71% | | |
Jona Christians(2)
|
| | | | 19,237,500(2) | | | | | | 26.15% | | | | | | 36.64% | | |
Torsten Kiedel(3)
|
| | | | — | | | | | | —% | | | | | | — | | |
Thomas Hausch(4)
|
| | | | — | | | | | | —% | | | | | | — | | |
Markus Volmer(5)
|
| | | | — | | | | | | —% | | | | | | — | | |
Name
|
| |
Number of Options
|
| |
Exercise Price (in €)
|
| |||
Laurin Hahn
|
| | | | — | | | |
—
|
|
Jona Christians
|
| | | | — | | | |
—
|
|
Torsten Kiedel
|
| | | | 95,586 | | | |
0.06 each
|
|
Thomas Hausch
|
| | | | 78,370 | | | |
0.06 each
|
|
Markus Volmer
|
| | | | — | | | |
—
|
|
Name
|
| |
Compensation and benefits
|
| |||
| | |
(in €)
|
| |||
Martina Buchhauser
|
| | | € | 9,667 | | |
Sebastian Böttger
|
| | | € | 7,833 | | |
Robert A. Jeffe
|
| | | € | 8,500 | | |
Johannes Trischler
|
| | | € | 4,833 | | |
Name
|
| |
Number of RSUs
|
| |||
Martina Buchhauser
|
| | | | 18,785 | | |
Sebastian Böttger
|
| | | | 15,028 | | |
Robert A. Jeffe
|
| | | | 15,028 | | |
Johannes Trischler
|
| | | | 15,028 | | |
| | |
Shares beneficially owned before this offering
|
| | | | | | | |
Shares beneficially owned after this
offering |
| |
High voting shares beneficially owned
after this offering |
| |
Voting power
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Ordinary shares
|
| |
High voting shares
|
| |
Combined voting
power |
| |
No exercise of
underwriters’ option |
| |
Full exercise of
underwriters’ option |
| |
No exercise of
underwriters’ option |
| |
Full exercise of
underwriters’ option |
| |
No exercise of
underwriters’ option |
| |
Full exercise of
underwriters’ option |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholder
|
| |
Number
|
| |
%(1)
|
| |
Number(2)
|
| |
%
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
%
|
| |
%
|
| |||||||||||||||||||||||||||||||||||||||||||||
5% shareholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | |
|
| | | | | | | |
|
| | | | | | | |
|
| | | | | | | | | | | | | ||||||||||||
Marita Hansen(1)
|
| | | | 3,929,580 | | | | | | 5.57% | | | | | | — | | | | | | — | | | | | | 2.70% | | | | | | 3,929,580 | | | | | | 4.88% | | | | | | 3,929,580 | | | | | | 4.79% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.53% | | | | | | 2.50% | | |
Matthias
Willenbacher(2) |
| | | | 4,475,070 | | | | | | 6.34% | | | | | | — | | | | | | — | | | | | | 3.07% | | | | | | 4,475,070 | | | | | | 5.55% | | | | | | 4,475,070 | | | | | | 5.45% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.88% | | | | | | 2.85% | | |
Members of our supervisory board
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Martina
Buchhauser |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sebastian
Böttger |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert A.
Jeffe |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Johannes
Trischler |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Members of our
management board |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Laurin
Hahn(3) |
| | | | 19,796,053 | | | | | | 28.05% | | | | | | 1,578,947 | | | | | | 52.63% | | | | | | 40.71% | | | | | | 19,796,053 | | | | | | 24.57% | | | | | | 19,796,053 | | | | | | 24.12% | | | | | | 1,578,947 | | | | | | 52.63% | | | | | | 1,578,947 | | | | | | 52.63% | | | | | | 38.10% | | | | | | 37.73% | | |
Jona
Christians(3) |
| | | | 17,816,447 | | | | | | 25.24% | | | | | | 1,421,053 | | | | | | 47.37% | | | | | | 36.64% | | | | | | 17,816,447 | | | | | | 22.11% | | | | | | 17,816,447 | | | | | | 21.71% | | | | | | 1,421,053 | | | | | | 47.37% | | | | | | 1,421,053 | | | | | | 47.37% | | | | | | 34.29% | | | | | | 33.96% | | |
Torsten Kiedel(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas
Hausch(5) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Markus
Volmer(6) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All members of our supervisory board and management board,
as a group |
| | | | 37,612,500 | | | | | | 53.29% | | | | | | 3,000,000 | | | | | | 100.00% | | | | | | 77.36% | | | | | | 37,612,500 | | | | | | 46.68% | | | | | | 37,612,500 | | | | | | 45.83% | | | | | | 3,000,000 | | | | | | 100.00% | | | | | | 3,000,000 | | | | | | 100.00% | | | | | | 72.38% | | | | | | 71.69% | | |
| | You should consult your own tax advisor regarding the United States federal, state and local tax consequences of owning and disposing of shares and ordinary shares in your particular circumstances. | | |
Underwriters
|
| |
Number of
ordinary shares |
| |||
Berenberg Capital Markets LLC
|
| | | | 4,000,000 | | |
Cantor Fitzgerald & Co.
|
| | | | 2,500,000 | | |
B. Riley Securities, Inc.
|
| | | | 2,000,000 | | |
Craig-Hallum Capital Group LLC
|
| | | | 750,000 | | |
Wedbush Securities Inc.
|
| | | | 750,000 | | |
Total
|
| | | | 10,000,000 | | |
| | | | | | | | |
Total
|
| |||||||||
Underwriters
|
| |
Per ordinary
share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | | 4.00 | | | | | | 40,000,000 | | | | | | 46,000,000 | | |
Underwriting discounts and commissions to be paid by us
|
| | | | 0.20 | | | | | | 2,000,000 | | | | | | 2,300,000 | | |
Proceeds, before expenses, to us
|
| | | | 3.80 | | | | | | 38,000,000 | | | | | | 43,700,000 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 6,567 | | |
FINRA filing fee
|
| | | | 10,476 | | |
Printing fee
|
| | | | 65,000 | | |
Legal fees and expenses
|
| | | | 212,000 | | |
Accounting fees and expenses
|
| | | | 594,000 | | |
Miscellaneous costs
|
| | | | 86,957 | | |
Total | | | | $ | 975,000 | | |
| | |
Page
|
| |||
Consolidated Financial Statements as of December 31, 2021 and 2020 and for each of the three years in
the period ended December 31, 2021 |
| | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| /s/Alexander Fiedler | | | /s/ ppa. Sylvia Eichler | |
| Wirtschaftsprüfer | | | Wirtschaftsprüferin | |
| (German Public Auditor) | | | (German Public Auditor) | |
| | |
Note
|
| |
2021
|
| |
2020
|
| |
2019
|
|
| | | | | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
|
Revenue
|
| |
6.1
|
| |
16
|
| |
—
|
| |
—
|
|
Cost of sales
|
| |
6.1
|
| |
(58)
|
| |
—
|
| |
—
|
|
Gross loss
|
| | | | |
(42)
|
| |
—
|
| |
—
|
|
Cost of research and development
|
| |
6.2
|
| |
(40,609)
|
| |
(30,469)
|
| |
(4,937)
|
|
Selling and distribution expenses
|
| |
6.3
|
| |
(3,220)
|
| |
(9,100)
|
| |
(2,135)
|
|
General and administrative expenses
|
| |
6.4
|
| |
(15,094)
|
| |
(14,404)
|
| |
(2,417)
|
|
Other operating income/expenses
|
| |
6.6
|
| |
(183)
|
| |
(15)
|
| |
220
|
|
Impairment losses on financial assets
|
| |
6.7
|
| |
(6)
|
| |
(6)
|
| |
—
|
|
Operating loss
|
| | | | |
(59,154)
|
| |
(53,994)
|
| |
(9,269)
|
|
Interest and similar income
|
| |
6.8
|
| |
—
|
| |
2
|
| |
—
|
|
Interest and similar expense
|
| |
6.9
|
| |
(4,781)
|
| |
(2,040)
|
| |
(702)
|
|
Loss before tax
|
| | | | |
(63,935)
|
| |
(56,032)
|
| |
(9,971)
|
|
Taxes on income
|
| |
6.10
|
| |
—
|
| |
—
|
| |
—
|
|
Deferred taxes on expense
|
| |
6.10
|
| |
(18)
|
| |
—
|
| |
—
|
|
Loss for the period
|
| | | | |
(63,953)
|
| |
(56,032)
|
| |
(9,971)
|
|
Other comprehensive income (loss) that will not reclassified to profit or loss
|
| | | | |
16
|
| |
(21)
|
| |
—
|
|
Total comprehensive loss for the period
|
| | | | |
(63,937)
|
| |
(56,053)
|
| |
(9,971)
|
|
Loss per share in EUR
|
| |
9.4
|
| | | | | | | | | |
Basic/diluted
|
| | | | |
(1.07)/(1.07)
|
| |
(0.97)/(0.97)
|
| |
(0.18)/(0.18)
|
|
Weighted average number of shares for calculation of earnings per share
|
| | | | | | | | | | | | |
Basic/diluted
|
| | | | |
59,836,824
|
| |
57,684,220
|
| |
56,860,720
|
|
| | |
Note
|
| |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | | | | |
kEUR
|
| |
kEUR
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Noncurrent assets | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
7.1
|
| | | | 206 | | | | | | 16 | | |
Property, plant and equipment
|
| |
7.2
|
| | | | 1,484 | | | | | | 2,102 | | |
Right-of-use assets
|
| |
7.3
|
| | | | 3,018 | | | | | | 1,937 | | |
Other financial assets
|
| |
7.4
|
| | | | 91 | | | | | | 41 | | |
Other non-financial assets
|
| | | | | | | 89 | | | | | | — | | |
| | | | | | | | 4,888 | | | | | | 4,096 | | |
Current assets | | | | | | | | | | | | | | | | |
Other financial assets
|
| |
7.5
|
| | | | 6,233 | | | | | | 5,404 | | |
Other non-financial assets
|
| |
7.6
|
| | | | 3,236 | | | | | | 579 | | |
Cash and cash equivalents
|
| |
7.7
|
| | | | 132,939 | | | | | | 43,264 | | |
| | | | | | | | 142,408 | | | | | | 49,247 | | |
Total assets
|
| | | | | | | 147,296 | | | | | | 53,343 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
Equity
|
| |
7.8
|
| | | | | | | | | | | | |
Subscribed capital
|
| | | | | | | 8,735 | | | | | | 6,468 | | |
Capital and other reserves
|
| | | | | | | 221,785 | | | | | | 71,629 | | |
Accumulated deficit
|
| | | | | | | (147,081) | | | | | | (83,123) | | |
| | | | | | | | 83,439 | | | | | | (5,026) | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | |
Advance payments received from customers
|
| |
7.9
|
| | | | 44,756 | | | | | | 38,972 | | |
Financial liabilities
|
| |
7.10
|
| | | | 6,353 | | | | | | 5,335 | | |
| | | | | | | | 51,109 | | | | | | 44,307 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Financial liabilities
|
| |
7.10
|
| | | | 472 | | | | | | 9,388 | | |
Trade and other payables
|
| |
7.11
|
| | | | 7,582 | | | | | | 2,874 | | |
Other liabilities
|
| |
7.12
|
| | | | 2,492 | | | | | | 1,689 | | |
Provisions
|
| |
7.13
|
| | | | 2,202 | | | | | | 111 | | |
| | | | | | | | 12,748 | | | | | | 14,062 | | |
Total equity and liabilities
|
| | | | | | | 147,296 | | | | | | 53,343 | | |
| | |
Note
|
| |
Subscribed
capital |
| |
Capital
reserve |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||
| | | | | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Equity on January 1, 2019
|
| | | | | | | 32 | | | | | | 3,302 | | | | | | — | | | | | | (17,120) | | | | | | (13,786) | | |
Loss for the period
|
| | | | | | | | | | | | | — | | | | | | — | | | | | | (9,971) | | | | | | (9,971) | | |
Contributions to equity*
|
| | | | | | | 2 | | | | | | 5,187 | | | | | | — | | | | | | — | | | | | | 5,189 | | |
Balance on December 31, 2019
|
| | | | | | | 34 | | | | | | 8,489 | | | | | | — | | | | | | (27,091) | | | | | | (18,568) | | |
Equity on January 1, 2020
|
| | | | | | | 34 | | | | | | 8,489 | | | | | | — | | | | | | (27,091) | | | | | | (18,568) | | |
Capital contribution of the GmbH shares into the N.V.
|
| |
7.8
|
| | | | (34) | | | | | | 34 | | | | | | — | | | | | | — | | | | | | — | | |
Share split
|
| |
7.8
|
| | | | 1,835 | | | | | | (1,835) | | | | | | — | | | | | | — | | | | | | — | | |
Conversion high voting shares
|
| |
7.8
|
| | | | 4,500 | | | | | | (4,500) | | | | | | — | | | | | | — | | | | | | — | | |
Capital increase**
|
| |
7.8
|
| | | | 104 | | | | | | 35,904 | | | | | | — | | | | | | — | | | | | | 36,008 | | |
Settlement agreement
|
| | | | | | | 29 | | | | | | 1,398 | | | | | | — | | | | | | — | | | | | | 1,427 | | |
Share-based compensation
|
| |
9.3
|
| | | | — | | | | | | — | | | | | | 32,160 | | | | | | — | | | | | | 32,160 | | |
Fair Value Measurement Convertible Bond (OCI)
|
| |
7.10.1
|
| | | | — | | | | | | — | | | | | | (21) | | | | | | — | | | | | | (21) | | |
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (56,032) | | | | | | (56,032) | | |
Balance on December 31, 2020
|
| | | | | | | 6,468 | | | | | | 39,490 | | | | | | 32,139 | | | | | | (83,123) | | | | | | (5,026) | | |
| | |
Note
|
| |
Subscribed
capital |
| |
Capital
reserve |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||
| | | | | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Equity on January 1, 2021
|
| | | | | | | 6,468 | | | | | | 39,490 | | | | | | 32,139 | | | | | | (83,123) | | | | | | (5,026) | | |
Capital increase | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Institutional investors***
|
| |
7.8
|
| | | | 4 | | | | | | 1,479 | | | | | | — | | | | | | — | | | | | | 1,483 | | |
Issue of bonus shares
|
| |
7.8
|
| | | | 1,529 | | | | | | (1,529) | | | | | | — | | | | | | — | | | | | | — | | |
IPO****
|
| |
7.8
|
| | | | 690 | | | | | | 138,837 | | | | | | — | | | | | | — | | | | | | 139,527 | | |
Fair Value Measurement Convertible Bond
(OCI) |
| |
7.10.1
|
| | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 16 | | |
Conversion of Convertible Bond (see note 7.8)
|
| |
7.10.1
|
| | | | 44 | | | | | | 9,617 | | | | | | 5 | | | | | | (5) | | | | | | 9,661 | | |
Share-based compensation
|
| |
9.3
|
| | | | — | | | | | | — | | | | | | 1,981 | | | | | | — | | | | | | 1,981 | | |
Settlement payment to owner
|
| |
7.10.1
|
| | | | — | | | | | | — | | | | | | (250) | | | | | | — | | | | | | (250) | | |
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,953) | | | | | | (63,953) | | |
Balance on December 31, 2021
|
| | | | | | | 8,735 | | | | | | 187,894 | | | | | | 33,891 | | | | | | (147,080) | | | | | | 83,439 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | |
Loss for the period
|
| | | | (63,953) | | | | | | (56,032) | | | | | | (9,971) | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Depreciation of property, plant and equipment
|
| | | | 125 | | | | | | 61 | | | | | | 50 | | |
Impairment of property, plant and equipment
|
| | | | 1,965 | | | | | | — | | | | | | — | | |
Depreciation of right-of-use assets
|
| | | | 415 | | | | | | 313 | | | | | | 163 | | |
Amortization of intangible assets
|
| | | | 34 | | | | | | 11 | | | | | | 11 | | |
Expenses(+) for share-based payment transactions
|
| | | | 1,981 | | | | | | 32,160 | | | | | | — | | |
Other non-cash expenses(+)
|
| | | | 112 | | | | | | 346 | | | | | | — | | |
Interest and similar income
|
| | | | — | | | | | | (2) | | | | | | — | | |
Interest and similar expense
|
| | | | 4,781 | | | | | | 2,040 | | | | | | 702 | | |
Movements in provisions
|
| | | | 2,091 | | | | | | (526) | | | | | | 418 | | |
Decrease(+)/increase(-) in other assets
|
| | | | (3,760) | | | | | | (5,766) | | | | | | 456 | | |
Increase(+)/decrease(-) in trade and other payables
|
| | | | 5,218 | | | | | | 322 | | | | | | (1,284) | | |
Increase(+)/decrease(-) in advance payments received from customers
|
| | | | 4,286 | | | | | | 26,448 | | | | | | 800 | | |
Interest paid
|
| | | | (436) | | | | | | (561) | | | | | | (120) | | |
Net cash used in operating activities
|
| | | | (47,141) | | | | | | (1,186) | | | | | | (8,775) | | |
Investing activities | | | | | | | | | | | | | | | | | | | |
Purchase of intangible assets
|
| | | | (223) | | | | | | — | | | | | | — | | |
Purchase of property, plant and equipment
|
| | | | (1,429) | | | | | | (42) | | | | | | (1,139) | | |
Net cash used in investing activities
|
| | | | (1,652) | | | | | | (42) | | | | | | (1,139) | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Transaction costs on issue of shares to institutional investors
|
| | | | (17) | | | | | | (2,192) | | | | | | (109) | | |
Proceeds from issue of shares to institutional investors
|
| | | | 1,500 | | | | | | 38,229 | | | | | | 5,297 | | |
Transaction costs on issue of shares in IPO
|
| | | | (2,690) | | | | | | — | | | | | | — | | |
Proceeds from issue of shares in IPO
|
| | | | 142,334 | | | | | | — | | | | | | — | | |
Proceeds from borrowings
|
| | | | — | | | | | | 10,657 | | | | | | 3,710 | | |
Repayments of borrowings
|
| | | | (2,187) | | | | | | (2,327) | | | | | | — | | |
Payment of principal portion of lease liabilities
|
| | | | (378) | | | | | | (282) | | | | | | (92) | | |
Net cash from financing activities
|
| | | | 138,562 | | | | | | 44,085 | | | | | | 8,806 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 89,769 | | | | | | 42,857 | | | | | | (1,108) | | |
Effect of currency translation on cash and cash equivalents
|
| | | | (94) | | | | | | — | | | | | | — | | |
Cash and cash equivalents at the beginning of the financial year
|
| | | | 43,264 | | | | | | 407 | | | | | | 1,515 | | |
Cash and cash equivalents at end of year
|
| | | | 132,939 | | | | | | 43,264 | | | | | | 407 | | |
| | |
Mandatory for fiscal years
beginning on or after |
|
Improvements to IFRSs 2018-2020
|
| | January 1, 2022 | |
IFRS 3 (Amendment) Reference to the Conceptual Framework
|
| | January 1, 2022 | |
IAS 16 (Amendment) Proceeds before Intended Use
|
| | January 1, 2022 | |
IAS 37 (Amendment) Onerous Contracts – Cost of Fulfilling a Contract
|
| | January 1, 2022 | |
IFRS 17 Insurance Contracts (including Amendments)
|
| | January 1, 2023 | |
IAS 1 (Amendment I) Classification of Liabilities as Current or Non-current and Deferral of Effective Date | | | January 1, 2023 | |
IAS 1 (Amendment II) Disclosure of Accounting policies
|
| | January 1, 2023 | |
IAS 8 (Amendment) Definition of Accounting Estimates
|
| | January 1, 2023 | |
IAS 12 (Amendment) Deferred Tax related to Assets and Liabilities arising from a Single Transaction | | | January 1, 2023 | |
IFRS 17 (Amendment) Initial Application of IFRS 17 and IFRS 9 – Comparative Information | | | January 1, 2023 | |
| | |
Website
|
| |
Software
|
| ||||||
Useful life (years)
|
| | | | 3 – 4 | | | | | | 1 – 5 | | |
| | |
Equipment /
Hardware |
| |
Advance
payments to technical equipment and machinery |
| ||||||
Useful life (years)
|
| | | | 3 – 13 | | | | | | — | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Development cost of prototypes
|
| | | | 27,632 | | | | | | 8,234 | | | | | | 2,102 | | |
Personnel expenses
|
| | | | 11,340 | | | | | | 21,652 | | | | | | 2,243 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | 1,137 | | | | | | 17,723 | | | | | | — | | |
Software fees and subscriptions
|
| | | | 506 | | | | | | 91 | | | | | | 44 | | |
Professional services
|
| | | | 352 | | | | | | 267 | | | | | | 284 | | |
Depreciation and amortization
|
| | | | 284 | | | | | | 171 | | | | | | 78 | | |
Other
|
| | | | 495 | | | | | | 54 | | | | | | 186 | | |
| | | | | 40,609 | | | | | | 30,469 | | | | | | 4,937 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Personnel expenses
|
| | | | 1,764 | | | | | | 8,490 | | | | | | 1,582 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | — | | | | | | 6,949 | | | | | | — | | |
Professional services
|
| | | | 704 | | | | | | 171 | | | | | | 103 | | |
Advertising
|
| | | | 365 | | | | | | 84 | | | | | | 113 | | |
Other
|
| | | | 387 | | | | | | 355 | | | | | | 337 | | |
| | | | | 3,220 | | | | | | 9,100 | | | | | | 2,135 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Professional services
|
| | | | 7,030 | | | | | | 4,830 | | | | | | 670 | | |
Personnel expenses
|
| | | | 4,574 | | | | | | 9,148 | | | | | | 1,325 | | |
thereof related to the CSOP (IFRS 2)
|
| | | | 761 | | | | | | 7,488 | | | | | | — | | |
Impairment
|
| | | | 1,965 | | | | | | — | | | | | | — | | |
Expenses without sufficient supporting documentation
|
| | | | — | | | | | | 21 | | | | | | 70 | | |
Other
|
| | | | 1,525 | | | | | | 405 | | | | | | 352 | | |
| | | | | 15,094 | | | | | | 14,404 | | | | | | 2,417 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Personnel expenses
|
| | | | 17,678 | | | | | | 39,291 | | | | | | 5,151 | | |
thereof related to CSOP (IFRS 2)
|
| | | | 1,898 | | | | | | 32,160 | | | | | | — | | |
Depreciation and amortization
|
| | | | 574 | | | | | | 384 | | | | | | 224 | | |
| | | | | 18,252 | | | | | | 39,675 | | | | | | 5,375 | | |
| | |
Dec 31, 2021
|
| |
Dec. 31, 2020
|
| |
Dec. 31, 2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | |
due to tax loss carryforwards
|
| | | | 54 | | | | | | — | | | | | | — | | |
due to advance payments received from customers
|
| | | | 1,163 | | | | | | 670 | | | | | | 221 | | |
due to lease liabilities
|
| | | | 1,015 | | | | | | 646 | | | | | | 735 | | |
due to current provisions
|
| | | | 101 | | | | | | — | | | | | | — | | |
due to current other non-financial assets
|
| | | | 29 | | | | | | — | | | | | | — | | |
due to current financial liabilities
|
| | | | 21 | | | | | | — | | | | | | — | | |
due to current other liabilities
|
| | | | 14 | | | | | | — | | | | | | — | | |
due to cash & cash deposits
|
| | | | 2 | | | | | | 1 | | | | | | — | | |
due to current other financial assets
|
| | | | 1 | | | | | | 1 | | | | | | — | | |
due to prepaid expenses
|
| | | | — | | | | | | 134 | | | | | | — | | |
Deferred tax assets
|
| | | | 2,400 | | | | | | 1,452 | | | | | | 956 | | |
Deferred tax liabilities | | | | | | | | | | | | | | | | | | | |
due to leases
|
| | | | 995 | | | | | | 639 | | | | | | 737 | | |
due to cash & cash deposits
|
| | | | 47 | | | | | | — | | | | | | — | | |
due to property, plant and equipment
|
| | | | 45 | | | | | | 10 | | | | | | 8 | | |
due to noncurrent other non-financial assets
|
| | | | 29 | | | | | | — | | | | | | — | | |
due to other noncurrent financial liabilities
|
| | | | 22 | | | | | | 112 | | | | | | 12 | | |
Deferred tax liabilities
|
| | | | 1,138 | | | | | | 761 | | | | | | 757 | | |
Non-recognition of deferred tax assets
|
| | | | (1,262) | | | | | | (691) | | | | | | (199) | | |
Recognition of deferred tax assets
|
| | | | 1,138 | | | | | | 761 | | | | | | 757 | | |
Deferred tax assets/liabilities, net
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Advance payments received from customers
|
| | | | 1,928 | | | | | | 966 | | |
Lease liabilities
|
| | | | 1,681 | | | | | | 931 | | |
Current provisions
|
| | | | 168 | | | | | | — | | |
Other non-financial assets
|
| | | | 48 | | | | | | — | | |
Current financial liabilities
|
| | | | 17 | | | | | | — | | |
Current other liabilities
|
| | | | 23 | | | | | | — | | |
Cash & cash deposits
|
| | | | 3 | | | | | | 1 | | |
Other financial assets
|
| | | | 19 | | | | | | 2 | | |
Prepaid expenses
|
| | | | — | | | | | | 193 | | |
| | | | | 3,887 | | | | | | 2,093 | | |
Potential tax benefit at a total tax rate of 32,98%
|
| | | | 1,282 | | | | | | 690 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Unused tax losses for which no deferred tax asset has been recognized (corporate tax)
|
| | | | 111,950 | | | | | | 51,316 | | |
Unused tax losses for which no deferred tax asset has been recognized (trade tax)
|
| | | | 111,565 | | | | | | 51,083 | | |
Potential tax benefit at a total tax rate of 32.98%
|
| | | | 36,858 | | | | | | 16,885 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Income (loss) before tax for the period
|
| | | | (63,935) | | | | | | (56,032) | | | | | | (9,971) | | |
Expected income tax (income (-)/expense (+) at a tax rate of
32.98% |
| | | | (21,086) | | | | | | (18,479) | | | | | | (3,288) | | |
Reconciliation:
|
| | | | | | | | | | | | | | | | | | |
Changes in unrecognized tax losses
|
| | | | 20,061 | | | | | | 8,254 | | | | | | 3,164 | | |
Changes in deferred taxes on timing differences
|
| | | | 1,261 | | | | | | 690 | | | | | | 199 | | |
MCN non-tax-deductible expenses
|
| | | | 753 | | | | | | — | | | | | | — | | |
CSOP non-tax-deductible expenses
|
| | | | 626 | | | | | | 10,606 | | | | | | — | | |
Tax-deductible transaction costs
|
| | | | (937) | | | | | | (723) | | | | | | (36) | | |
Non-tax-deductible expenses
|
| | | | 37 | | | | | | 9 | | | | | | 27 | | |
Other
|
| | | | (715) | | | | | | (357) | | | | | | (66) | | |
Effective income tax income for the period
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Website
|
| |
Software
|
| |
Total
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Historical cost | | | | | | | | | | | | | | | | | | | |
Balance as of Jan. 1, 2021
|
| | | | 43 | | | | | | — | | | | | | 43 | | |
Additions
|
| | | | 2 | | | | | | 222 | | | | | | 224 | | |
Balance as of Dec. 31, 2021
|
| | | | 45 | | | | | | 222 | | | | | | 267 | | |
Accumulated amortization | | | | | | | | | | | | | | | | | | | |
Balance as of Jan. 1, 2021
|
| | | | 27 | | | | | | — | | | | | | 27 | | |
Amortization
|
| | | | 11 | | | | | | 23 | | | | | | 34 | | |
Balance as of Dec. 31, 2021
|
| | | | 38 | | | | | | 23 | | | | | | 61 | | |
Carrying Amount as of Jan. 1, 2021
|
| | | | 16 | | | | | | — | | | | | | 16 | | |
Carrying Amount as of Dec. 31, 2021
|
| | | | 7 | | | | | | 199 | | | | | | 206 | | |
| | |
Website
|
| |
Software
|
| |
Total
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Historical cost | | | | | | | | | | | | | | | | | | | |
Balance as of Jan. 1, 2020
|
| | | | 43 | | | | | | — | | | | | | 43 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
Balance as of Dec. 31, 2020
|
| | | | 43 | | | | | | — | | | | | | 43 | | |
Accumulated amortization | | | | | | | | | | | | | | | | | | | |
Balance as of Jan. 1, 2020
|
| | | | 16 | | | | | | — | | | | | | 16 | | |
Amortization
|
| | | | 11 | | | | | | — | | | | | | 11 | | |
Balance as of Dec. 31, 2020
|
| | | | 27 | | | | | | — | | | | | | 27 | | |
Carrying Amount as of Jan. 1, 2020
|
| | | | 27 | | | | | | — | | | | | | 27 | | |
Carrying Amount as of Dec. 31, 2020
|
| | | | 16 | | | | | | — | | | | | | 16 | | |
| | |
Equipment /
Hardware |
| |
Advance
payments for technical equipment and machinery |
| |
Total
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Acquisition or manufacturing costs Jan. 1, 2021
|
| | | | 281 | | | | | | 1,965 | | | | | | 2,246 | | |
Additions
|
| | | | 546 | | | | | | 926 | | | | | | 1,472 | | |
Reclassifications
|
| | | | 221 | | | | | | (221) | | | | | | — | | |
Deductions
|
| | | | — | | | | | | — | | | | | | — | | |
Impairment
|
| | | | — | | | | | | (1,965) | | | | | | (1,965) | | |
Acquisition or manufacturing costs Dec. 31, 2021
|
| | | | 1,048 | | | | | | 705 | | | | | | 1,753 | | |
Accumulated depreciation Jan. 1, 2021
|
| | | | 144 | | | | | | — | | | | | | 144 | | |
Depreciation
|
| | | | 125 | | | | | | — | | | | | | 125 | | |
Accumulated depreciation Dec. 31, 2021
|
| | | | 269 | | | | | | — | | | | | | 269 | | |
Carrying Amount Jan. 1, 2021
|
| | | | 137 | | | | | | 1,965 | | | | | | 2,102 | | |
Carrying Amount Dec. 31, 2021
|
| | | | 779 | | | | | | 705 | | | | | | 1,484 | | |
| | |
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 | | |
Impairment
|
| | | | — | | | | | | — | | | | | | — | | |
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, 2021
|
| | | | 1,906 | | | | | | 31 | | | | | | 1,937 | | |
Additions to right-of-use assets
|
| | | | 1,496 | | | | | | — | | | | | | 1,496 | | |
Depreciation of right-of-use assets
|
| | | | 405 | | | | | | 10 | | | | | | 415 | | |
Right-of-use assets on December 31, 2021
|
| | | | 2,997 | | | | | | 21 | | | | | | 3,018 | | |
Interest expense on lease liabilities
|
| | | | 52 | | | | | | 4 | | | | | | 56 | | |
Expense relating to short-term leases
|
| | | | — | | | | | | — | | | | | | — | | |
Total cash outflow for leases
|
| | | | 423 | | | | | | 12 | | | | | | 435 | | |
| | |
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 | | | | | 488 | | | | | | 1,988 | | | | | | 810 | | |
Cars | | | | | 15 | | | | | | 12 | | | | | | — | | |
Total December 31, 2021
|
| | | | 503 | | | | | | 2,000 | | | | | | 810 | | |
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 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
PayPal reserve
|
| | | | 6,000 | | | | | | 4,655 | | |
Receivables from crowdfunding and deposits
|
| | | | 169 | | | | | | 179 | | |
Debtors creditors
|
| | | | 26 | | | | | | 539 | | |
Current trade receivables
|
| | | | 20 | | | | | | — | | |
Current receivables (affiliated companies)
|
| | | | 11 | | | | | | 11 | | |
Other
|
| | | | 7 | | | | | | 20 | | |
Total
|
| | | | 6,233 | | | | | | 5,404 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Bank balances
|
| | | | 132,947 | | | | | | 43,266 | | |
Allowance for expected credit losses
|
| | | | (8) | | | | | | (2) | | |
Total
|
| | | | 132,939 | | | | | | 43,264 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Advance payments received from customers
|
| | | | 44,756 | | | | | | 38,972 | | |
| | | | | 44,756 | | | | | | 38,972 | | |
| | |
Balance as of
Jan. 1, 2021 |
| |
Additions
|
| |
Repayment
|
| |
Net
interest |
| |
Balance as of
Dec. 31, 2021 |
| |||||||||||||||
| | |
KEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Advance payments received from customers
|
| | | | 38,972 | | | | | | 5,198 | | | | | | (912) | | | | | | 1,498 | | | | | | 44,756 | | |
| | | | | 38,972 | | | | | | 5,198 | | | | | | (912) | | | | | | 1,498 | | | | | | 44,756 | | |
| | |
Balance as of
Jan. 1, 2020 |
| |
Additions
|
| |
Repayment
|
| |
Net
interest |
| |
Balance as of
Dec. 31, 2020 |
| |||||||||||||||
| | |
KEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Advance payments received from customers
|
| | | | 11,164 | | | | | | 30,565 | | | | | | (4,117) | | | | | | 1,360 | | | | | | 38,972 | | |
| | | | | 11,164 | | | | | | 30,565 | | | | | | (4,117) | | | | | | 1,360 | | | | | | 38,972 | | |
Nominal amounts
|
| |
Loan
1 |
| |
Loan
2 |
| |
Loan
3* |
| |
Subordinated
loans (crowd funding) |
| |
Mandatory
convertible Notes |
| |
Participation
rights |
| |
Total
|
| |||||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||
Jan. 1, 2020**
|
| | | | — | | | | | | 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 | | |
Addition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accrued interest
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | 174 | | | | | | — | | | | | | 52 | | | | | | 276 | | |
Repayment
|
| | | | (36) | | | | | | (200) | | | | | | — | | | | | | (805) | | | | | | — | | | | | | (1,435) | | | | | | (2,475) | | |
Conversion to equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,800) | | | | | | — | | | | | | (6,800) | | |
Dec. 31, 2021
|
| | | | 1,285 | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 3,785 | | |
Carrying amounts
|
| |
Loan
1 |
| |
Loan
2 |
| |
Loan
3* |
| |
Subordinated
loans (crowd funding) |
| |
Mandatory
convertible Notes |
| |
Participation
rights |
| |
Total
|
| |||||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||||||||
Jan. 1, 2020
|
| | | | — | | | | | | 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 | | | | | | 1,374 | | | | | | 12,766 | | |
Initial recognition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subsequent measurement
|
| | | | 14 | | | | | | — | | | | | | — | | | | | | 58 | | | | | | 2,802 | | | | | | 62 | | | | | | 2,936 | | |
Derecognition
|
| | | | — | | | | | | (200) | | | | | | — | | | | | | (655) | | | | | | — | | | | | | (1,436) | | | | | | (2,291) | | |
Conversion to equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,661) | | | | | | — | | | | | | (9,661) | | |
Dec. 31, 2021
|
| | | | 1,285 | | | | | | — | | | | | | — | | | | | | 2,465 | | | | | | — | | | | | | — | | | | | | 3,750 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Loans and participation rights
|
| | | | 3,718 | | | | | | 3,665 | | |
Lease liabilities
|
| | | | 2,635 | | | | | | 1,669 | | |
| | | | | 6,353 | | | | | | 5,335 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Current other financial liabilities | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 31 | | | | | | 2,240 | | |
Mandatory convertible notes
|
| | | | — | | | | | | 6,859 | | |
Lease liabilities
|
| | | | 441 | | | | | | 289 | | |
| | | | | 472 | | | | | | 9,388 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Trade payables
|
| | | | 6,866 | | | | | | 2,642 | | |
Other payables
|
| | | | 715 | | | | | | 232 | | |
| | | | | 7,582 | | | | | | 2,874 | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Accruals and deferrals
|
| | | | 2,011 | | | | | | 1,463 | | |
Employee tax liabilities (wage and church tax)
|
| | | | 372 | | | | | | 146 | | |
Tax liabilities (VAT taxes and interest)
|
| | | | 109 | | | | | | 80 | | |
| | | | | 2,492 | | | | | | 1,689 | | |
| | |
Balance as of
Jan. 1, 2021 |
| |
Usage
|
| |
Reversals
|
| |
Additions
|
| |
Balance as of
Dec. 31, 2021 |
| |||||||||||||||
| | |
KEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Other provisions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 65 | | | | | | 65 | | |
Personnel costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Financial statements
|
| | | | 111 | | | | | | (111) | | | | | | — | | | | | | 2,137 | | | | | | 2,137 | | |
| | | | | 111 | | | | | | (111) | | | | | | — | | | | | | 2,202 | | | | | | 2,202 | | |
| | |
Balance as of
Jan. 1, 2020 |
| |
Usage
|
| |
Reversals
|
| |
Additions
|
| |
Balance as of
Dec. 31, 2020 |
| |||||||||||||||
| | |
KEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||||||||
Other provisions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Personnel costs
|
| | | | 584 | | | | | | (584) | | | | | | — | | | | | | — | | | | | | — | | |
Financial statements
|
| | | | 52 | | | | | | (46) | | | | | | — | | | | | | 105 | | | | | | 111 | | |
| | | | | 636 | | | | | | (630) | | | | | | — | | | | | | 105 | | | | | | 111 | | |
| | |
Total
|
| |||
| | |
kEUR
|
| |||
Opening loss allowance as at January 1, 2020
|
| | | | — | | |
Additions recognized in profit or loss during the period
|
| | | | 6 | | |
Utilization
|
| | | | — | | |
Closing loss allowance as at December 31, 2020
|
| | | | 6 | | |
Opening loss allowance as at January 1, 2021
|
| | | | 6 | | |
Additions recognized in profit or loss during the period
|
| | | | 6 | | |
Utilization
|
| | | | (2) | | |
Closing loss allowance as at December 31, 2021
|
| | | | 10 | | |
| | |
Credit risk
rating grade |
| |
Gross carrying
amount (12m ECL) |
| |||
| | | | | |
kEUR
|
| |||
December 31, 2020
|
| |
Risk class 1
|
| | | | 48,715 | | |
December 31, 2021
|
| |
Risk class 1
|
| | | | 139,273 | | |
| | |
Carrying
amount |
| |
< 1 year
|
| |
1 to 5 years
|
| |
>5 years
|
| ||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||
Trade and other payables
|
| | | | 7,582 | | | | | | 7,582 | | | | | | — | | | | | | — | | |
Loans and participation rights
|
| | | | 3,749 | | | | | | 186 | | | | | | 4,134 | | | | | | — | | |
Lease liabilities
|
| | | | 3,076 | | | | | | 503 | | | | | | 2,000 | | | | | | 810 | | |
Mandatory convertible notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total December 31, 2021
|
| | | | 14,407 | | | | | | 8,271 | | | | | | 6,134 | | | | | | 810 | | |
| | |
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 | | | | | | — | | |
Mandatory 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 | | |
Cash
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
k units
|
| |
kEUR
|
| |
k units
|
| |
kEUR
|
| ||||||||||||
USD
|
| | | | 30,425 | | | | | | 26,877 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 26,877 | | | | | | — | | | | | | — | | |
Trade payables
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
k units
|
| |
kEUR
|
| |
k units
|
| |
kEUR
|
| ||||||||||||
CNY
|
| | | | 6,616 | | | | | | 916 | | | | | | — | | | | | | — | | |
USD
|
| | | | 144 | | | | | | 127 | | | | | | — | | | | | | — | | |
SEK
|
| | | | 120 | | | | | | 12 | | | | | | — | | | | | | — | | |
GBP
|
| | | | 1 | | | | | | 2 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 1,057 | | | | | | — | | | | | | — | | |
EUR appreciation of 10%
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
USD
|
| | | | (2,432) | | | | | | — | | |
CNY
|
| | | | 83 | | | | | | — | | |
SEK
|
| | | | 1 | | | | | | — | | |
GBP
|
| | | | — | | | | | | — | | |
| | | | | (2,348) | | | | | | — | | |
EUR depreciation of 10%
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
USD
|
| | | | 2,972 | | | | | | — | | |
CNY
|
| | | | (102) | | | | | | — | | |
SEK
|
| | | | (1) | | | | | | — | | |
GBP
|
| | | | — | | | | | | — | | |
| | | | | 2,869 | | | | | | — | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
kEUR
|
| |
carrying
amount |
| |
category
(IFRS 9) |
| |
fair value
|
| |
fair value
level |
| ||||||||||||
Noncurrent financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Security deposits
|
| | | | 91 | | | | | | AC | | | | | | 89 | | | | | | 2 | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Paypal reserve
|
| | | | 6,000 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Receivables from crowdfunding and deposits
|
| | | | 169 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Debtor creditors
|
| | | | 26 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Current trade receivables
|
| | | | 20 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Current trade receivables (affiliated companies)
|
| | | | 11 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Other
|
| | | | 7 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Cash and cash equivalents
|
| | | | 132,939 | | | | | | AC | | | | | | n/a* | | | | | | n/a | | |
Noncurrent financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 3,718 | | | | | | FLAC | | | | | | 3,466 | | | | | | 3 | | |
Lease liabilities
|
| | | | 2,635 | | | | | | — | | | | | | — | | | | | | — | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 31 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
Lease liabilities
|
| | | | 441 | | | | | | — | | | | | | — | | | | | | — | | |
Mandatory convertible notes
|
| | | | — | | | | | | FVTPL | | | | | | — | | | | | | — | | |
Trade and other payables
|
| | | | 7,582 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
| | |
December 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 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 | | | | | | — | | | | | | — | | | | | | — | | |
Mandatory convertible notes
|
| | | | 6,859 | | | | | | FVTPL | | | | | | 6,859 | | | | | | 3 | | |
Trade and other payables
|
| | | | 2,874 | | | | | | FLAC | | | | | | n/a* | | | | | | n/a | | |
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Financial assets measured at amortized cost (AC)
|
| | | | 139,263 | | | | | | 48,709 | | |
Financial liabilities measured at amortized cost (FLAC)
|
| | | | 11,331 | | | | | | 8,779 | | |
Financial liabilities measured at fair value through profit or loss (FVTPL)
|
| | | | — | | | | | | 6,859 | | |
Description
|
| |
Fair value at
|
| |
Unobservable
input |
| |
Range of inputs
(most likely outcome) |
| |
Relationship of
unobservable inputs to fair value |
| ||||||||||||||||||
| | |
Dec. 31,
2021 |
| |
Dec. 31,
2020 |
| |
Dec. 31,
2021 |
| |||||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| | | | | | | | | | | | | | | | | | | ||||||
Mandatory convertible notes
|
| | | | — | | | | | | 6,859 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Description
|
| |
Fair value at
|
| | | | | | | |
Unobservable input
|
| |
Range of inputs
(most likely outcome) |
| |
Relationship of
unobservable inputs to fair value |
| |||||||||
| | |
Dec. 31,
2020 |
| |
Dec. 31,
2019 |
| |
Dec. 31,
2020 |
| ||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| | | | | | | | | | | | | | | | ||||||
Mandatory convertible notes
|
| | | | 6,859 | | | | | | — | | | |
Probability of an ‘exit event’ in the second quarter of 2021
|
| | 50% | | | — | | | 100% | | |
An increase of the probability to 100% would increase FV by kEUR 2,170.
|
|
| | | | | | | | | | | | | | | | | | (75)% | | | | | | | | |
A decrease of the probability to 50% would decrease FV by kEUR – 2,170.
|
|
| | |
Dec. 31, 2021
|
| |
Dec. 31, 2020
|
| ||||||
| | |
kEUR
|
| |
kEUR
|
| ||||||
Balance at beginning of year
|
| | | | 6,859 | | | | | | — | | |
New transactions
|
| | | | — | | | | | | 6,800 | | |
Amount presented in other comprehensive income (OCI)
|
| | | | (16) | | | | | | 21 | | |
Amount presented in profit or loss (interest and other expenses)
|
| | | | 2,818 | | | | | | 38 | | |
Payment for fractional shares
|
| | | | — | | | | | | — | | |
Conversion to equity
|
| | | | (9,661) | | | | | | — | | |
Transfer from OCI to accumulated deficit
|
| | | | | | | | | | — | | |
Other comprehensive income
|
| | | | (5) | | | | | | — | | |
Accumulated deficit
|
| | | | 5 | | | | | | — | | |
Balance at end of year
|
| | | | — | | | | | | 6,859 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Total interest expense for financial assets at amortized cost
|
| | | | 156 | | | | | | 43 | | | | | | 1 | | |
Total interest expense for financial liabilities at amortized cost
|
| | | | 319 | | | | | | 560 | | | | | | 287 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Net loss for financial assets at amortized cost
|
| | | | 162 | | | | | | 49 | | | | | | 1 | | |
Net loss for financial liabilities at amortized cost
|
| | | | 319 | | | | | | 560 | | | | | | 287 | | |
Net loss for financial liabilities at fair value through profit or loss
|
| | | | 2,802 | | | | | | 59 | | | | | | — | | |
| | |
Cash-settled
program |
| |
Equity-settled
program |
| ||||||
Staff members
|
| | | | 1 | | | | | | 85 | | |
Managers
|
| | | | — | | | | | | 3 | | |
| | | | | 1 | | | | | | 88 | | |
|
December 31, 2021
|
| ||||||
|
Number of options granted
|
| | | | 1,805,100 | | |
|
Weighted average fair value at grant date (EUR)
|
| | | | 19.26 | | |
|
Expense of the period (kEUR)
|
| | | | 1,898 | | |
|
Increase in equity (kEUR)
|
| | | | 1,898 | | |
|
December 31, 2020
|
| ||||||
|
Number of options granted
|
| | | | 1,805,100 | | |
|
Weighted average fair value at grant date (EUR)
|
| | | | 19.26 | | |
|
Expense of the period (kEUR)
|
| | | | 32,160 | | |
|
Increase in equity (kEUR)
|
| | | | 32,160 | | |
|
2021
|
| ||||||
|
January 1, 2021
|
| | | | 1,805,100 | | |
|
Granted
|
| | | | — | | |
|
Forfeited
|
| | | | — | | |
|
December 31, 2021
|
| | | | 1,805,100 | | |
|
2020
|
| ||||||
|
January 1, 2020
|
| | | | — | | |
|
Granted
|
| | | | 1,805,100 | | |
|
Forfeited
|
| | | | — | | |
|
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% | | |
December 31, 2021
|
| ||||||
Number of options granted
|
| | | | 86,411 | | |
Weighted average fair value at measurement date (EUR)
|
| | | | 14.74 | | |
Expense of the period (kEUR)
|
| | | | 83 | | |
Increase in equity (kEUR)
|
| | | | 83 | | |
2021
|
| ||||||
January 1, 2021
|
| | | | — | | |
Granted
|
| | | | 86,411 | | |
Forfeited
|
| | | | — | | |
December 31, 2021
|
| | | | 86,411 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
EUR
|
| |
EUR
|
| |
EUR
|
| |||||||||
From continuing operations attributable to the ordinary equity holders of
the company |
| | | | (1.07) | | | | | | (0.97) | | | | | | (0.18) | | |
| | | | | (1.07) | | | | | | (0.97) | | | | | | (0.18) | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Short-term employee benefits
|
| | | | 1,317 | | | | | | 558 | | | | | | 589 | | |
Share-based payments*
|
| | | | 1,898 | | | | | | 5,829 | | | | | | — | | |
Total compensation
|
| | | | 3,215 | | | | | | 6,387 | | | | | | 589 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |||||||||
Loans from key management personnel (subordinated crowdfunding loan II)
|
| | | | 2 | | | | | | 2 | | | | | | — | | |
Loans from other related parties
|
| | | | — | | | | | | 199 | | | | | | 191 | | |
| | | | | 2 | | | | | | 201 | | | | | | 191 | | |
Advance payments received from key management personnel*
|
| | | | 47 | | | | | | 52 | | | | | | — | | |
Total
|
| | | | 49 | | | | | | 253 | | | | | | 191 | | |
| | |
Jan. 1,
2021 |
| |
Cash
flows |
| |
Non-cash changes
|
| |
Dec. 31,
2021 |
| ||||||||||||||||||||||||
| | |
EIR method
|
| |
Additions
|
| |
Other
|
| |||||||||||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||||||
Financial liabilities*
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 12,765 | | | | | | (2,187) | | | | | | 30 | | | | | | — | | | | | | (6,859) | | | | | | 3,749 | | |
Lease liabilities
|
| | | | 1,958 | | | | | | (378) | | | | | | — | | | | | | 1,496 | | | | | | — | | | | | | 3,076 | | |
| | | | | 14,723 | | | | | | (2,565) | | | | | | 30 | | | | | | 1,496 | | | | | | (6,859) | | | | | | 6,825 | | |
| | |
Jan. 1,
2020 |
| |
Cash
flows |
| |
Non-cash changes
|
| |
Dec. 31,
2020 |
| ||||||||||||||||||||||||
| | |
EIR
method |
| |
Additions
|
| |
Other
|
| |||||||||||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||||||
Financial liabilities*
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 6,250 | | | | | | 8,330 | | | | | | 482 | | | | | | (650) | | | | | | (1,648) | | | | | | 12,765 | | |
Lease liabilities
|
| | | | 2,228 | | | | | | (282) | | | | | | — | | | | | | 12 | | | | | | — | | | | | | 1,958 | | |
| | | | | 8,478 | | | | | | 8,049 | | | | | | 482 | | | | | | (638) | | | | | | (1,648) | | | | | | 14,723 | | |
| | |
Jan. 1,
2019 |
| |
Cash
flows |
| |
Non-cash changes
|
| |
Dec. 31,
2019 |
| ||||||||||||||||||||||||
| | |
EIR
method |
| |
Additions
|
| |
Other
|
| |||||||||||||||||||||||||||
| | |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| |
kEUR
|
| ||||||||||||||||||
Financial liabilities*
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and participation rights
|
| | | | 2,067 | | | | | | 3,710 | | | | | | 192 | | | | | | — | | | | | | 281 | | | | | | 6,250 | | |
Lease liabilities
|
| | | | — | | | | | | (92) | | | | | | — | | | | | | 2,320 | | | | | | — | | | | | | 2,228 | | |
| | | | | 2,067 | | | | | | 3,618 | | | | | | 192 | | | | | | 2,320 | | | | | | 281 | | | | | | 8,478 | | |
| Laurin Hahn | | | Jona Christians | | | Torsten Kiedel | | | | |
| Thomas Hausch | | | Markus Volmer | | | | | | | |
|
Berenberg
|
| |
Cantor
|
| |
B. Riley Securities
|
|
|
Craig-Hallum
|
| |
Wedbush Securities
|
|