XML 54 R89.htm IDEA: XBRL DOCUMENT v3.20.1
Share-based payments - Valuation of Options (Details)
€ / shares in Units, € in Thousands
12 Months Ended
Dec. 31, 2019
EUR (€)
Y
€ / shares
Dec. 31, 2018
EUR (€)
Dec. 31, 2017
Key assumptions used to derive the option value      
Volatility (%) 70.00% 70.00% 60.00%
Virtual share option programs 2016 and 2017      
Disclosure of terms and conditions of share-based payment arrangement [line items]      
Cash flow projection period   10 years  
Terminal value growth rate (%)   2.00%  
Discount rate (%)   15.00%  
Market interest rate (%)   6.00%  
Key assumptions used to derive the option value      
Volatility (%)   70.00%  
Risk-free interest rate (%)   (0.80%)  
Dividend yield (%)   0.00%  
Option term (years)   0.4  
Virtual share option programs 2016 and 2017 | Minimum      
Disclosure of terms and conditions of share-based payment arrangement [line items]      
Debt leverage (%)   0.00%  
Virtual share option programs 2016 and 2017 | Maximum      
Disclosure of terms and conditions of share-based payment arrangement [line items]      
Debt leverage (%)   (5.00%)  
Virtual share option program 2017 (Cash settled)      
Expenses arising from share-based payment transactions      
Expenses arising from cash-settled share-based payment transactions € 5,118 € 4,079  
Virtual share option program 2016 (Cash settled)      
Expenses arising from share-based payment transactions      
Expenses offset by replacement equity-settled share-based payment transactions 596 1,442  
Equity share option 2017 and 2019      
Expenses arising from share-based payment transactions      
Expenses arising from cash-settled share-based payment transactions 5,714 5,521  
Expenses arising from equity-settled share-based payment transactions 704    
Total expenses arising from share-based payment transactions € 6,418 € 5,521  
Equity share option 2017 (Equity settled)      
Key assumptions used to derive the option value      
Exercise price | € / shares € 0.12    
Share price at grant date | € / shares € 12.58    
Volatility (%) 70.00%    
Risk-free interest rate (%) (0.70%)    
Dividend yield (%) 0.00%    
Option term (years) | Y 10    
Equity share option 2019 (Equity settled)      
Key assumptions used to derive the option value      
Exercise price | € / shares € 12.58    
Share price at grant date | € / shares € 12.58    
Volatility (%) 70.00%    
Risk-free interest rate (%) (0.70%)    
Dividend yield (%) 0.00%    
Option term (years) | Y 10