XML 119 R24.htm IDEA: XBRL DOCUMENT v3.20.1
Financial liabilities
12 Months Ended
Dec. 31, 2019
Financial liabilities  
Financial liabilities

19 Financial liabilities

19.1Interest‑bearing loans

 

 

 

 

 

in EUR k

    

Dec 31, 2018

    

Dec 31, 2019

Non‑current liabilities

 

  

 

  

Non‑current portion of secured bank loans

 

12,055

 

968

Municipal loans

 

860

 

610

Total non‑current loans

 

12,915

 

1,578

Lease liabilities

 

1,712

 

18,069

Total non‑current liabilities

 

14,627

 

19,647

 

 

 

 

 

Current liabilities

 

 

 

 

Current portion of secured bank loans

 

1,787

 

802

Bank overdrafts

 

1,915

 

2,636

Municipal loans

 

-

 

250

Total current loans

 

3,702

 

3,688

Current portion of lease liabilities

 

1,350

 

3,635

Total current liabilities

 

5,052

 

7,323

Total non‑current and current liabilities

 

19,679

 

26,970

 

Financial covenants applied to secured bank loans which stipulate quarterly targets for the company’s solvency ratio and net debt ratio as well as covenants related to revenue and EBITDA for the year ended December 31,2018. The Group obtained formal waivers from the lenders for such covenants for the year ended December 31, 2018. Therefore the secured bank loans were disclosed as current and non‑current liabilities based on the contractual maturity of such loans.

As of December 31, 2018, the secured bank loans were also secured by trade receivables (including contract assets) with a carrying amount of EUR 10,901k (see note 15). In addition, they were also secured by a land charge in the amount of EUR 19,910k and by assignment of certain laboratory equipment (see note 12). In December 2019, after a majority of outstanding bank loans were repaid using the consideration received from the sale and leaseback transaction (see note 13.1), short-term cash deposits of EUR 1,500k were used to secure the remaining bank loans outstanding (see note 16), and in exchange, the requirement of compliance with financial covenants were removed, and all collaterals over trade receivables (including contract assets) and certain laboratory equipment, as well as land charge, were released.

The following table is based on the original terms and conditions:

Conditions and statement of liabilities

The outstanding loans as of December 31, 2019 and 2018 have the following conditions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec 31, 2018

 

Dec 31, 2019

 

 

 

 

Nominal

 

 

 

Nominal

 

Carrying

 

Nominal

 

Carrying

in EUR k

 

Currency

 

interest rate

 

Maturity

 

amount

 

amount

 

amount

 

amount

Secured bank loan

    

EUR

    

3.50

%  

2016‑19

    

 6

    

 6

    

 —

    

 —

Secured bank loan

 

EUR

 

2.50

%  

2017‑25

 

5,633

 

5,633

 

 —

 

 —

Secured bank loan

 

EUR

 

2.50

%  

2017‑25

 

5,633

 

5,633

 

 —

 

 —

Secured bank loan

 

EUR

 

3.95

%  

2017‑25

 

2,570

 

2,570

 

1,770

 

1,770

Municipal loan

 

EUR

 

8.25%;

 

2020-21

 

500

 

500

 

500

 

500

 

 

 

 

plus 1.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

profit‑related;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.75% on losses

 

 

 

 

 

 

 

 

 

 

Municipal loan

 

EUR

 

8%;

 

2022

 

360

 

360

 

360

 

360

 

 

 

 

plus 1.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

profit‑related;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.75% on losses

 

 

 

 

 

 

 

 

 

 

Bank overdrafts

 

EUR

 

4.46

%  

Rollover

 

 —

 

 —

 

476

 

476

Bank overdrafts

 

EUR

 

3.75

%  

Rollover

 

1,915

 

1,915

 

2,160

 

2,160

Lease liabilities

 

EUR

 

3.5%*,5.4%-8.9%

 

2017-31

 

3,062

 

3,062

 

21,704

 

21,704

Total interest‑bearing financial liabilities

 

  

 

  

 

  

 

19,679

 

19,679

 

26,970

 

26,970

 

*     represents the incremental borrowing rate of the Group at the commencement of the leases

The bank overdrafts of EUR 2,160k as of December 31, 2019 (2018: 1,915k) were secured by short-term deposits with a carrying amount of EUR 2,500k (2018: EUR 1,500k) (see note 16).  The bank overdrafts of EUR 476k (2018: EUR nil) were secured by guarantees provided by certain of the Company’s shareholders, which were released by providing security over a short-term deposit with a carrying amount of EUR 500k subsequent to the year ended December 31, 2019.

The municipal loan due to MBMV (Mittelständische Bürgschaftsbank Mecklenburg-Vorpommern) of EUR 860k (2018: EUR 860k) with a remaining term between 2-3 years and an interest rate of 8.25%/8% is also secured by guarantees provided by the Group’s shareholders.  Subsequent to the year end, the municipal loans were repaid in full in February 2020 and the shareholder guarantees were released accordingly.

 

19.2Trade payables and other liabilities

 

 

 

 

 

in EUR k

    

Dec 31, 2018

    

Dec 31, 2019

Trade payables

 

5,429

 

8,554

Government grants (deferred income)

 

12,034

 

11,289

Liability for Virtual Stock Option Program

 

7,093

 

2,769

Contract liabilities

 

297

 

3,748

Others

 

5,618

 

5,258

Trade payables and other liabilities

 

30,471

 

31,618

Non‑current

 

11,240

 

9,941

Current

 

19,231

 

21,677

 

Government grants mainly include investment-related government grants.  These were received for the purchase of certain items of property, plant and equipment for the research and development facilities in Mecklenburg-Western Pomerania, including the Rostock facility. The grants were issued in the form of investment subsidies as part of the joint federal and state program, “Verbesserung der regionalen Wirtschaftsstruktur” (improvement of the regional economic structure) in connection with funds from the European Regional Development Fund. Additional grants received during the year ended December 31, 2019 relating to the purchase of certain items of property, plant and equipment amounted to EUR 793k (2018: EUR 3,042k).  Subsequent to the sale and leaseback transaction, investment-related government grant received in prior years of EUR 358k relating to purchase of land was refunded to the authority (note 13.1).

In addition, other liabilities include personnel-related liabilities for vacation and bonuses totaling EUR 2,264k (2018: EUR 1,955k) as well as liabilities for wage and church tax of EUR 376k (2018: EUR 307k).  Other liabilities also include costs relating to IPO of EUR 565k (2018: EUR 1,695k) (see note 17).