XML 22 R4.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Changes in Equity
€ in Thousands, $ in Thousands
Share capital [Member]
EUR (€)
Share capital [Member]
USD ($)
Share premium [Member]
EUR (€)
Share premium [Member]
USD ($)
Retained earnings (accumulated deficit) [Member]
EUR (€)
Retained earnings (accumulated deficit) [Member]
USD ($)
Treasury shares [Member]
EUR (€)
Treasury shares [Member]
USD ($)
Translation reserve from Foreign Operations [Member]
EUR (€)
Translation reserve from Foreign Operations [Member]
USD ($)
Hedging Reserve [Member]
EUR (€)
Hedging Reserve [Member]
USD ($)
Transaction reserve with non-controlling Interests [Member]
EUR (€)
Transaction reserve with non-controlling Interests [Member]
USD ($)
Total [Member]
EUR (€)
Total [Member]
USD ($)
Non-controlling Interests [Member]
EUR (€)
Non-controlling Interests [Member]
USD ($)
EUR (€)
USD ($)
Balance at Dec. 31, 2019 € 21,998   € 64,160   € 12,818   € (1,736)   € 4,356   € (1,073)   € 6,106   € 106,629   € 937   € 107,566  
Statement Line Items                                        
Profit (loss) for the year 0   0   (4,627)   0   0   0   0   (4,627)   (1,541)   (6,168)  
Other comprehensive loss for the year 0   0   0   0   (533)   1,414   0   881   1,402   2,283  
Total comprehensive loss for the year 0   0   (4,627)   0   (533)   1,414   0   (3,746)   (139)   (3,885)  
Issue of equity 3,084   18,191   0   0   0   0   0   21,275   0   21,275  
Options exercise 20   0   0   0   0   0   0   20   0   20  
Share-based payments 0   50   0   0   0   0   0   50   0   50  
Balance at Dec. 31, 2020 25,102   82,401   8,191   (1,736)   3,823   341   6,106   124,228   798   125,026  
Statement Line Items                                        
Profit (loss) for the year 0   0   (15,090) [1]   0   0   0   0   (15,090)   (4,550)   (19,640) [1]  
Other comprehensive loss for the year 0   0   0   0   11,542   (8,418)   0   3,124   (7,622)   (4,498)  
Total comprehensive loss for the year 0   0   (15,090)   0   11,542   (8,418)   0   (11,966)   (12,172)   (24,138)  
Issue of equity 0 $ 0 0 $ 0 0 $ 0 0 $ 0 (0) $ 0 (0) $ 0 0 $ (409) 0 $ (409) 8,682 $ 961 8,682 $ 552
Warrants exercise | $   454   3,419   0   0   0   0   0   3,873   0   3,873
Options exercise 49   0   0   0   (0)   (0)   0   49   0   49  
Share-based payments 0   63   0   0   0   0   0   63   0   63  
Balance at Dec. 31, 2021 25,605 27,307 85,883 91,594 (6,899) (7,357) (1,736) (1,851) 15,365 16,386 (8,077) (8,614) 5,697 6,076 115,838 123,541 (1,731) (1,844) 114,107 121,697
Statement Line Items                                        
Profit (loss) for the year 0 0 0 0 (357) (381) 0 0 0 0 0 0 0 0 (357) (381) 497 528 140 147
Other comprehensive loss for the year 0 0 0 0 0 0 0 0 (7,395) (7,887) (12,525) (13,357) 0 0 (19,920) (21,244) (15,371) (16,393) (35,291) (37,637)
Total comprehensive loss for the year 0 0 0 0 (357) (381) 0 0 (7,395) (7,887) (12,525) (13,357) 0 0 (20,277) (21,625) (14,874) (15,865) (35,151) (37,490)
Issue of equity | $   0   0   0   0   0   0   0   0   4,221   4,221
Issuance of capital note to non-controlling interest 0   0   0   0   0   0   0   0   (3,958)   (3,958)  
Options exercise 8 9 28 30 0 0 0 0 0 0 0 0 0 0 36 39 0 0 36 39
Share-based payments 0 0 127 135 0 0 0 0 0 0 0 0 0 0 127 135 0 0 127 135
Balance at Dec. 31, 2022 € 25,613 $ 27,316 € 86,038 $ 91,759 € (7,256) $ (7,738) € (1,736) $ (1,851) € 7,970 $ 8,499 € (20,602) $ (21,971) € 5,697 $ 6,076 € 95,724 $ 102,090 € (12,647) $ (13,488) € 83,077 $ 88,602
[1] Restated following application of an amendment to IAS 16 - see Note 2C.