|
招股说明书摘要
|
| | | | 6 | | |
|
产品
|
| | | | 16 | | |
|
综合历史和其他财务信息摘要
|
| | | | 17 | | |
|
风险因素
|
| | | | 18 | | |
|
有关前瞻性陈述的警示说明
|
| | | | 51 | | |
|
图利姆斯通资本承诺股票融资
|
| | | | 53 | | |
|
使用收益
|
| | | | 59 | | |
|
报价的确定
|
| | | | 60 | | |
|
A类股票和股息政策的市场信息
|
| | | | 61 | | |
|
Liilium业务和有关Liilium的某些信息
|
| | | | 62 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 85 | | |
|
管理
|
| | | | 96 | | |
|
高管薪酬
|
| | | | 99 | | |
|
证券说明
|
| | | | 110 | | |
|
某些关系和关联人交易
|
| | | | 123 | | |
|
主要企业持有人
|
| | | | 125 | | |
|
销售库存持有者
|
| | | | 128 | | |
|
征税
|
| | | | 130 | | |
|
配送计划
|
| | | | 150 | | |
|
有资格未来出售的股票
|
| | | | 152 | | |
|
与产品相关的费用
|
| | | | 155 | | |
|
法律事务
|
| | | | 156 | | |
|
专家
|
| | | | 157 | | |
|
您可以在哪里找到更多信息
|
| | | | 158 | | |
|
财务报表索引
|
| | | | F-1 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(千欧元)
|
| |||||||||
作业说明书数据 | | | | | | | | | | | | | |
收入
|
| | | | 47 | | | | | | 97 | | |
销售成本
|
| | | | (11) | | | | | | (10) | | |
毛利
|
| | | | 36 | | | | | | 87 | | |
总运营费用
|
| | | | (400,602) | | | | | | (138,807) | | |
营业亏损
|
| | | | (400,566) | | | | | | (138,720) | | |
财务业绩
|
| | | | (8,913) | | | | | | (49,661) | | |
所得税前亏损
|
| | | | (410,327) | | | | | | (188,381) | | |
所得税费用
|
| | | | (709) | | | | | | (46) | | |
净亏损
|
| | | | (411,036) | | | | | | (188,427) | | |
财务状况表数据 | | | | ||||||||||
总资产
|
| | | | 431,425 | | | | | | 184,946 | | |
总股本
|
| | | | 342,511 | | | | | | 57,722 | | |
总负债
|
| | | | 88,914 | | | | | | 127,224 | | |
现金流量表数据 | | | | ||||||||||
经营活动的现金流
|
| | | | (215,066) | | | | | | (77,883) | | |
投资活动产生的现金流
|
| | | | (203,426) | | | | | | (59,472) | | |
融资活动产生的现金流
|
| | | | 446,184 | | | | | | 179,955 | | |
假设每股A类股平均购买价格
|
| |
数量:
已注册 A类 个共享 待发布 如果已满 购买(1) |
| |
百分比:
优秀A级 个共享 产生效果后 致发行方 图米姆(2) |
| |
毛收入
收益 来自 A级销售 共享到 Tumim下的 购买 协议 |
| |||||||||
$2.00
|
| | | | 21,691,268 | | | | | | 7.5% | | | | | $ | 43,382,536 | | |
$2.56
|
| | | | 21,691,268 | | | | | | 7.5% | | | | | $ | 55,529,646.08 | | |
$3.00
|
| | | | 21,691,268 | | | | | | 7.5% | | | | | $ | 65,073,804 | | |
$4.00
|
| | | | 18,750,000 | | | | | | 6.6% | | | | | $ | 75,000,000 | | |
$6.00
|
| | | | 12,500,000 | | | | | | 4.5% | | | | | $ | 75,000,000 | | |
| | |
截至2013年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
(千欧元)
|
| |
2021
|
| |
2020
|
| |
(绝对值)
|
| |
(%)
|
| ||||||||||||
收入
|
| | | | 47 | | | | | | 97 | | | | | | (50) | | | | | | *新墨西哥州 | | |
销售成本
|
| | | | (11) | | | | | | (10) | | | | | | (1) | | | | | | *新墨西哥州 | | |
毛利
|
| | | | 36 | | | | | | 87 | | | | | | (51) | | | | | | *新墨西哥州 | | |
研发费用
|
| | | | (144,558) | | | | | | (90,345) | | | | | | (54,213) | | | | | | 60% | | |
一般和行政费用
|
| | | | (239,093) | | | | | | (35,406) | | | | | | (203,687) | | | | | | 575% | | |
销售费用
|
| | | | (17,189) | | | | | | (15,272) | | | | | | (1,917) | | | | | | 13% | | |
其他收入
|
| | | | 2,274 | | | | | | 2,346 | | | | | | (72) | | | | | | *新墨西哥州 | | |
其他费用
|
| | | | (2,036) | | | | | | (130) | | | | | | (1,906) | | | | | | *新墨西哥州 | | |
营业亏损
|
| | | | (400,566) | | | | | | (138,720) | | | | | | (261,846) | | | | | | 189% | | |
财务收入
|
| | | | 11,288 | | | | | | 80 | | | | | | 11,208) | | | | | | *新墨西哥州 | | |
财务费用
|
| | | | (20,201) | | | | | | (49,741) | | | | | | 29,540 | | | | | | (59)% | | |
财务结果
|
| | | | (8,913) | | | | | | (49,661) | | | | | | 40,748 | | | | | | (82)% | | |
应占联营公司亏损
|
| | | | (848) | | | | | | — | | | | | | (848) | | | | | | *新墨西哥州 | | |
所得税前亏损
|
| | | | (410,327) | | | | | | (188,381) | | | | | | (221,946) | | | | | | 118% | | |
所得税费用
|
| | |
|
(709)
|
| | | | | (46) | | | | | | (663) | | | | | | *新墨西哥州 | | |
本年度净亏损
|
| | | | (411,036) | | | | | | (188,427) | | | | | | (222,609) | | | | | | 118% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
净现金(用于)/提供者: | | | | | |||||||||||||||
经营活动
|
| | | | (215,066) | | | | | | (77,883) | | | | | | (47,047) | | |
投资活动
|
| | | | (203,426) | | | | | | (59,472) | | | | | | (4,797) | | |
融资活动
|
| | | | (446,184) | | | | | | 179,955 | | | | | | 64,261 | | |
现金和现金等价物以现金为基础的变化
|
| | | | 27,692 | | | | | | 42,600 | | | | | | 12,417 | | |
汇率变动对现金及现金等价物的影响
|
| | | | 20 | | | | | | (27) | | | | | | 15 | | |
现金及现金等价物净(减)增
|
| | | | 27,712 | | | | | | 42,573 | | | | | | 12,432 | | |
名称
|
| |
年龄
|
| |
职位
|
|
执行主任 | | | | | | | |
Daniel·维甘德 | | | 36 | | |
首席执行官
|
|
杰弗里·理查森 | | | 51 | | |
首席财务官
|
|
董事会 | | | | | | | |
Daniel·维甘德 | | | 36 | | |
执行董事
|
|
巴里·恩格尔 | | | 58 | | |
非执行董事
|
|
托马斯·恩德斯博士 | | | 63 | | |
非执行董事
|
|
大卫·沃勒斯坦 | | | 47 | | |
非执行董事
|
|
Niklas Zennström | | | 56 | | |
非执行董事
|
|
加布里埃尔·托莱达诺 | | | 55 | | |
非执行董事
|
|
亨利·库尔普隆 | | | 59 | | |
非执行董事
|
|
大卫·尼尔曼 | | | 62 | | |
非执行董事
|
|
玛格丽特·M史密斯 | | | 58 | | |
非执行董事
|
|
| | |
Daniel
维甘德 |
| |
所有其他高管*
|
| ||||||
定期支付报酬
|
| | | € | 280,941(1) | | | | | € | 395,472(2) | | |
奖金
|
| | | | — | | | | | | — | | |
基于股份的薪酬费用
|
| | | | 1,553,455(3) | | | | | | 5,589,633(4) | | |
额外的福利支付
|
| | | | 7,397(5) | | | | | | 45,745(6) | | |
总薪酬
|
| | | € | 1,841,793 | | | | | € | 6,030,850 | | |
名称
|
| |
定期付费
薪酬 * |
| |
基于份额的
薪酬 (1) |
| |
额外的
福利 付款 *(2) |
| |
合计
|
| ||||||||||||
亨利·库尔普隆
|
| | | € | 15,032 | | | | | € | 66,345 | | | | | € | 1,003 | | | | | € | 82,380 | | |
托马斯·恩德斯博士
|
| | | | 27,558 | | | | | | 431,980 | | | | | | 1,003 | | | | | | 460,541 | | |
巴里·恩格尔
|
| | | | 23,549 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 101,297 | | |
大卫·尼尔曼
|
| | | | 15,032 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 92,780 | | |
玛格丽特·M史密斯
|
| | | | 18,038 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 95,786 | | |
加布里埃尔·托莱达诺。. . . . . . . . . . . . . . . . . . . . . .
|
| | | | 23,049 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 100,797 | | |
大卫·沃勒斯坦(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Niklas Zennström
|
| | | | 16,285 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 94,033 | | |
薪酬总额
|
| | | | 138,543 | | | | | | 882,050 | | | | | | 7,021 | | | | | | 1,027,614 | | |
受益人
|
| |
授予日期
|
| |
股份数
受制于股票期权 和RSU 未完成(1) |
| |
每只股票的行权价
选件或购买价格 每个RSU |
| | ||||||||
亨利·库普隆
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | | |
托马斯·恩德斯博士
|
| |
2021年1月1日
|
| | | | 48,569(4)(5) | | | | | € | 1.00(6) | | | | ||
| | |
2021年9月1日
|
| | | | 82,853(7)(5) | | | | | € | 1.00(6) | | | | | |
| | |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
巴里·恩格尔
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
大卫·尼尔曼
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
杰弗里·理查森
|
| |
2020年11月16日
|
| | | | 431,407(8)(5) | | | | | € | 1.00(6) | | | | ||
| | |
2021年9月13日
|
| | | | 1,374,217(9)(5) | | | | | $ | 28,570(6) | | | | ||
| | |
2021年11月18日
|
| | | | 54,986(10) | | | | | € | 0.12 | | | | ||
玛格丽特·M史密斯
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
加布里埃尔·托莱达诺
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
大卫·沃勒斯坦
|
| |
—
|
| | | | — | | | | | | — | | | | ||
丹尼尔·韦根(Daniel Wiegand)
|
| |
2021年11月18日
|
| | | | 4,341,375(11) | | | | | $ | 10.00 | | | | ||
Niklas Zennström
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | |
受益者
|
| |
A类股
|
| |
B类股
|
| |
%投票率
电源(1) |
| |
%共享
所有权 |
| ||||||||||||
执行干事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
亨利·库普隆(2)
|
| | | | 3,340 | | | | | | — | | | | | | * | | | | | | * | | |
托马斯·恩德斯博士(3)
|
| | | | 194,276 | | | | | | — | | | | | | * | | | | | | * | | |
巴里·恩格尔(4)
|
| | | | 4,216,144 | | | | | | — | | | | | | 1.2% | | | | | | 1.4% | | |
大卫·尼尔曼
|
| | | | 1,214 | | | | | | — | | | | | | * | | | | | | * | | |
杰弗里·理查森(5)
|
| | | | 469,110 | | | | | | — | | | | | | * | | | | | | * | | |
玛格丽特·M·史密斯(6)
|
| | | | 4,554 | | | | | | — | | | | | | * | | | | | | * | | |
加布里埃尔·托莱达诺(7)
|
| | | | 4,554 | | | | | | — | | | | | | * | | | | | | * | | |
David·沃勒斯坦(8)
|
| | | | 1,054,233 | | | | | | — | | | | | | * | | | | | | * | | |
Daniel·维甘德(9)
|
| | | | — | | | | | | 24,413,065 | | | | | | 21.5% | | | | | | 8.4% | | |
尼克拉斯·曾斯特伦(10)
|
| | | | 40,944,956 | | | | | | — | | | | | | 12.0% | | | | | | 14.1% | | |
Lilium全体高管和董事(10人)
|
| | | | 71,305,446 | | | | | | 24,413,065 | | | | | | 35.0% | | | | | | 24.2% | | |
5%及更大股东(以上未包括) | | | | | | | | | | | | | | | | | | | | | | | | | |
塞巴斯蒂安出生
|
| | | | 18,064,811 | | | | | | — | | | | | | 5.3% | | | | | | 6.2% | | |
马蒂亚斯·梅纳
|
| | | | 18,064,811 | | | | | | — | | | | | | 5.3% | | | | | | 6.3% | | |
原子实体(11)
|
| | | | 40,943,742 | | | | | | — | | | | | | 12.0% | | | | | | 14.1% | | |
腾讯控股移动(卢森堡)S.á.r.l(12)
|
| | | | 76,196,615 | | | | | | — | | | | | | 22.4% | | | | | | 26.2% | | |
苏格兰抵押贷款投资信托公司(13)
|
| | | | 18,072,215 | | | | | | — | | | | | | 5.3% | | | | | | 6.2% | | |
H.S.H.在位的汉斯-亚当二世亲王和列支敦士登(14)
|
| | | | 18,290,764 | | | | | | — | | | | | | 5.4% | | | | | | 6.3% | | |
| | |
A类股数量
在产品发售前拥有 |
| |
最大数量为
A类股将为 根据 本招股说明书 |
| |
A类股数量
提供后拥有的 |
| |||||||||||||||||||||
销售股东名称
|
| |
号码(1)
|
| |
百分比(2)
|
| |
号码(3)
|
| |
百分比(2)
|
| ||||||||||||||||||
Tumim Stone Capital LLC(4)
|
| | | | 262,697 | | | | | | — | | | | | | 21,691,268 | | | | | | 21,691,268 | | | | | | 7.5% | | |
| | |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 5,468.32 | | |
律师费和开支
|
| | | $ | 725,000 | | |
会计费和费用
|
| | | $ | 125,000 | | |
杂项费用
|
| | | $ | 44,531.68 | | |
合计
|
| | | $ | 900,000 | | |
| | |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2021年、2020年和2019年12月31日止年度的综合经营报表和其他全面收益(亏损)
|
| | | | F-3 | | |
截至2021年12月31日和2020年12月31日的合并财务状况表
|
| | | | F-4 | | |
截至2021年、2020年和2019年12月31日止年度的综合权益变动表
|
| | | | F-5 | | |
截至2021年、2020年和2019年12月31日的合并现金流量表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-8 | | |
|
/S/凯瑟琳娜·德尼
Wirtschaftsprüfer (德国公共审计师) |
| |
/s/ ppa。安妮卡生病了
经济审计师 (德国公共审计师) |
|
以千欧元为单位
|
| |
备注:
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
收入
|
| |
[5]
|
| | | | 47 | | | | | | 97 | | | | | | — | | |
销售成本
|
| |
[5]
|
| | | | (11) | | | | | | (10) | | | | | | — | | |
毛利
|
| | | | | | | 36 | | | | | | 87 | | | | | | — | | |
研发费用
|
| |
[6]
|
| | | | (144,558) | | | | | | (90,345) | | | | | | (38,136) | | |
一般和行政费用
|
| |
[7]
|
| | | | (239,093) | | | | | | (35,406) | | | | | | (15,437) | | |
销售费用
|
| |
[8]
|
| | | | (17,189) | | | | | | (15,272) | | | | | | (4,645) | | |
其他收入
|
| |
[9]
|
| | | | 2,274 | | | | | | 2,346 | | | | | | 76 | | |
其他费用
|
| |
[10]
|
| | | | (2,036) | | | | | | (130) | | | | | | (58) | | |
营业亏损
|
| | | | | | | (400,566) | | | | | | (138,720) | | | | | | (58,200) | | |
财务收入
|
| |
[11]
|
| | | | 11,288 | | | | | | 80 | | | | | | 518 | | |
财务费用
|
| |
[11]
|
| | | | (20,201) | | | | | | (49,741) | | | | | | (5,736) | | |
财务结果
|
| |
[11]
|
| | |
|
(8,913)
|
| | | |
|
(49,661)
|
| | | |
|
(5,218)
|
| |
在关联公司中的损失份额
|
| |
[17]
|
| | | | (848) | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | | | | (410,327) | | | | | | (188,381) | | | | | | (63,418) | | |
所得税费用
|
| |
[12]
|
| | | | (709) | | | | | | (46) | | | | | | (61) | | |
本年度净亏损
|
| | | | | | | (411,036) | | | | | | (188,427) | | | | | | (63,479) | | |
以千欧元为单位
|
| |
备注:
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
可能重新分类至损益的其他综合收益
|
| | | | | | | 44 | | | | | | 36 | | | | | | 3 | | |
对外业务单位翻译汇兑差异
|
| | | | | | | 44 | | | | | | 36 | | | | | | 3 | | |
随后不会重新分类为损益的项目
|
| | | | | | | 162 | | | | | | (44) | | | | | | (114) | | |
重新计量确定的养老金福利义务
|
| |
[25]
|
| | | | 162 | | | | | | (44) | | | | | | (114) | | |
其他综合收益/(亏损)
|
| | | | | | | 206 | | | | | | (8) | | | | | | (111) | | |
全年合并综合亏损总额
|
| | | | | | | (410,830) | | | | | | (188,435) | | | | | | (63,590) | | |
每股亏损(基本和稀释),单位为欧元
|
| |
[13]
|
| | | | (1.91) | | | | | | (0.97) | | | | | | (0.38) | | |
以千欧元为单位
|
| |
备注:
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
无形资产
|
| |
[14]
|
| | | | 1,394 | | | | | | 1,372 | | |
财产、厂房和设备
|
| |
[15,16]
|
| | | | 30,610 | | | | | | 22,715 | | |
对同事的投资
|
| |
[17]
|
| | | | 15,054 | | | | | | — | | |
其他金融资产
|
| |
[18]
|
| | | | 3,779 | | | | | | 2,112 | | |
非金融资产
|
| |
[19]
|
| | | | 8,113 | | | | | | 153 | | |
非流动资产
|
| | | | | | | 58,950 | | | | | | 26,352 | | |
其他金融资产
|
| |
[18]
|
| | | | 219,625 | | | | | | 50,676 | | |
非金融资产
|
| |
[19]
|
| | | | 22,994 | | | | | | 5,774 | | |
现金和现金等价物
|
| |
[20]
|
| | | | 129,856 | | | | | | 102,144 | | |
流动资产
|
| | | | | | | 372,475 | | | | | | 158,594 | | |
总资产
|
| | | | | | | 431,425 | | | | | | 184,946 | | |
股东的股权和负债 | | | | | | | | | | | | | | | | |
认购资本 *
|
| |
[21]
|
| | | | 40,138 | | | | | | 29,550 | | |
股份溢价 *
|
| |
[21]
|
| | | | 779,141 | | | | | | 224,359 | | |
其他资本储备
|
| |
[21]
|
| | | | 240,430 | | | | | | 110,055 | | |
国库股
|
| |
[21]
|
| | | | (151) | | | | | | (25) | | |
累计亏损
|
| |
[21]
|
| | | | (717,134) | | | | | | (306,098) | | |
累计其他综合收益/(亏损)
|
| |
[21]
|
| | | | 87 | | | | | | (119) | | |
股东权益
|
| | | | | | | 342,511 | | | | | | 57,722 | | |
其他金融负债
|
| |
[23]
|
| | | | — | | | | | | 27 | | |
租赁负债
|
| |
[16]
|
| | | | 9,861 | | | | | | 9,505 | | |
供应
|
| |
[24,25]
|
| | | | 373 | | | | | | 411 | | |
贸易应付款
|
| |
[26]
|
| | | | 2,906 | | | | | | — | | |
递延纳税义务
|
| |
[12]
|
| | | | 10 | | | | | | — | | |
非流动负债
|
| | | | | | | 13,150 | | | | | | 9,943 | | |
其他金融负债
|
| |
[23]
|
| | | | — | | | | | | 21 | | |
租赁负债
|
| |
[16]
|
| | | | 1,962 | | | | | | 1,613 | | |
基于股份的付款责任
|
| |
[22]
|
| | | | 8,028 | | | | | | — | | |
供应
|
| |
[24]
|
| | | | 2,422 | | | | | | 80 | | |
应付所得税
|
| |
[12]
|
| | | | 552 | | | | | | 43 | | |
认股权证
|
| |
[23]
|
| | | | 21,405 | | | | | | — | | |
可转换贷款
|
| |
[23]
|
| | | | — | | | | | | 99,235 | | |
贸易和其他应付款
|
| |
[26]
|
| | | | 35,335 | | | | | | 11,092 | | |
其他非金融负债
|
| |
[27]
|
| | | | 6,060 | | | | | | 5,197 | | |
流动负债
|
| | | | | | | 75,764 | | | | | | 117,281 | | |
股东权益和负债总额
|
| | | | | | | 431,425 | | | | | | 184,946 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累计其他
综合收益 |
| | | | | | | |||||||||
以千欧元为单位
|
| |
备注:
|
| |
已订阅
大写 |
| |
股份溢价 *
|
| |
其他
大写 储量 |
| |
金库
个共享 |
| |
累计
亏损 |
| |
币种
翻译 预留 |
| |
重新测量
定义的 养老金 好处 义务 |
| |
合计
|
| ||||||||||||||||||||||||
2019年1月1日
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | 35,522 | | |
股票分拆的追溯申请
|
| |
[2]
|
| | | | 24,278 | | | | | | (24,278) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2019年1月1日,调整后
|
| | | | | | | 24,332 | | | | | | 65,382 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | 35,522 | | |
当年利润(亏损)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | — | | | | | | — | | | | | | (63,479) | | |
其他综合收入和费用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | (114) | | | | | | (111) | | |
综合收益(亏损)合计
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | 3 | | | | | | (114) | | | | | | (63,590) | | |
可转换贷款
|
| |
[21]
|
| | | | — | | | | | | — | | | | | | 3,981 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,981 | | |
股本增加
|
| |
[21]
|
| | | | 128 | | | | | | (128) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2019年12月31日
|
| | | | | | | 24,460 | | | | | | 65,254 | | | | | | 3,981 | | | | | | — | | | | | | (117,671) | | | | | | 3 | | | | | | (114) | | | | | | (24,087) | | |
当年利润(亏损)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (188,427) | | | | | | — | | | | | | — | | | | | | (188,427) | | |
其他综合收入和费用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | (44) | | | | | | (8) | | |
综合收益(亏损)合计
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (188,427) | | | | | | 36 | | | | | | (44) | | | | | | (188,435) | | |
股份支付
|
| |
[22]
|
| | | | — | | | | | | — | | | | | | 71,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,990 | | |
可转换贷款
|
| |
[21]
|
| | | | 2,299 | | | | | | 65,824 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
股票回购
|
| |
[21]
|
| | | | — | | | | | | (738) | | | | | | — | | | | | | (25) | | | | | | — | | | | | | — | | | | | | — | | | | | | (763) | | |
股份增持和出资 *
|
| |
[21]
|
| | | | 2,791 | | | | | | 94,019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,810 | | |
2020年12月31日
|
| | | | | | | 29,550 | | | | | | 224,359 | | | | | | 110,055 | | | | | | (25) | | | | | | (306,098) | | | | | | 39 | | | | | | (158) | | | | | | 57,722 | | |
当年利润(亏损)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (411,036) | | | | | | — | | | | | | — | | | | | | (411,036) | | |
其他综合收入和费用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | | | | | 162 | | | | | | 206 | | |
综合收益(亏损)合计
|
| | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(411,036)
|
| | | | | 44 | | | | |
|
162
|
| | | |
|
(410,830)
|
| |
股份支付
|
| |
[22]
|
| | | | — | | | | | | — | | | | | | 53,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,350 | | |
可转换贷款
|
| |
[21]
|
| | | | 2,464 | | | | | | 127,813 | | | | | | (34,084) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,193 | | |
重组 *
|
| |
[1,21]
|
| | | | 2,724 | | | | | | 51,116 | | | | | | 111,109 | | | | | | (81) | | | | | | — | | | | | | — | | | | | | — | | | | | | 164,868 | | |
股本增加PIPE
|
| |
[1,21]
|
| | | | 5,400 | | | | | | 375,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 381,208 | | |
股票回购
|
| |
[21]
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | (45) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2021年12月31日
|
| | | | | | | 40,138 | | | | | | 779,141 | | | | | | 240,430 | | | | | | (151) | | | | | | (717,134) | | | | | | 83 | | | | | | 4 | | | | | | 342,511 | | |
以千欧元为单位
|
| |
2021
|
| |
2020(1)
|
| |
2019(1)
|
| |||||||||
本年度净亏损
|
| | | | (411,036) | | | | | | (188,427) | | | | | | (63,479) | | |
调整以调节合并净利润(亏损)与净现金流量 | | | | | | | | | | | | | | | | | | | |
所得税费用
|
| | | | 709 | | | | | | 46 | | | | | | 61 | | |
净利息
|
| | | | 4,289 | | | | | | 34,498 | | | | | | 5,734 | | |
折旧及摊销
|
| | | | 6,476 | | | | | | 4,159 | | | | | | 2,334 | | |
股票上市费用
|
| | | | 111,109 | | | | | | — | | | | | | — | | |
其他股份支付费用
|
| | | | 61,378 | | | | | | 50,907 | | | | | | 7,880 | | |
处置无形资产和PP & E的净收益/损失
|
| | | | — | | | | | | 74 | | | | | | — | | |
在关联公司中的损失份额
|
| | | | 848 | | | | | | — | | | | | | — | | |
金融工具的公允价值变化和预期信用损失
|
| | | | 4,625 | | | | | | 15,164 | | | | | | (516) | | |
缴纳所得税
|
| | | | (196) | | | | | | (89) | | | | | | (5) | | |
因规定变更而中断
|
| | | | 2,392 | | | | | | 116 | | | | | | 40 | | |
营运资金调整: | | | | | | | | | | | | | | | | | | | |
贸易和其他应付款的变更
|
| | | | 20,517 | | | | | | 8,358 | | | | | | 131 | | |
其他资产和负债变动
|
| | | | (16,177) | | | | | | (2,689) | | | | | | 773 | | |
经营活动的现金流
|
| | | | (215,066) | | | | | | (77,883) | | | | | | (47,047) | | |
购买无形资产
|
| | | | (1,597) | | | | | | (1,212) | | | | | | (534) | | |
物业、厂房和设备的购买和预付款
|
| | | | (17,099) | | | | | | (7,657) | | | | | | (4,263) | | |
处置无形资产、财产、厂房和设备
|
| | | | 1 | | | | | | 4 | | | | | | — | | |
短期投资收益
|
| | | | 50,000 | | | | | | — | | | | | | — | | |
短期投资付款
|
| | | | (220,006) | | | | | | (50,000) | | | | | | — | | |
收购合作伙伴的付款
|
| | | | (13,680) | | | | | | — | | | | | | — | | |
本票付款
|
| | | | (1,051) | | | | | | (630) | | | | | | — | | |
收到利息
|
| | | | 6 | | | | | | 23 | | | | | | — | | |
投资活动产生的现金流
|
| | | | (203,426) | | | | | | (59,472) | | | | | | (4,797) | | |
可转换贷款收益
|
| | | | 1,850 | | | | | | 85,900 | | | | | | 65,500 | | |
股票回购支付
|
| | | | — | | | | | | (763) | | | | | | — | | |
增资和出资所得
|
| | | | 7 | | | | | | 97,320 | | | | | | — | | |
重组收益
|
| | | | 83,393 | | | | | | — | | | | | | — | | |
管道增资收益
|
| | | | 381,208 | | | | | | — | | | | | | — | | |
出资支付交易费用
|
| | | | (2,227) | | | | | | (503) | | | | | | — | | |
外汇合同付款
|
| | | | (423,372) | | | | | | — | | | | | | — | | |
外汇合同收益
|
| | | | 407,840 | | | | | | — | | | | | | — | | |
租赁付款的主要要素
|
| | | | (1,781) | | | | | | (1,439) | | | | | | (854) | | |
已支付利息
|
| | | | (734) | | | | | | (560) | | | | | | (385) | | |
融资活动产生的现金流(2)
|
| | | | 446,184 | | | | | | 179,955 | | | | | | 64,261 | | |
现金和现金等价物以现金为基础的变化
|
| | | | 27,692 | | | | | | 42,600 | | | | | | 12,417 | | |
汇率变动对现金及现金等价物的影响
|
| | | | 20 | | | | | | (27) | | | | | | 15 | | |
现金和现金等价物净增长
|
| | | | 27,712 | | | | | | 42,573 | | | | | | 12,432 | | |
年初现金及现金等值物
|
| | | | 102,144 | | | | | | 59,571 | | | | | | 47,139 | | |
年底现金及现金等值物
|
| | | | 129,856 | | | | | | 102,144 | | | | | | 59,571 | | |
|
1.
企业信息
|
| | | | F-8 | | |
|
2.
准备基础
|
| | | | F-9 | | |
|
3.
重要会计政策
|
| | | | F-11 | | |
|
4.
重大会计判断、估计和假设
|
| | | | F-24 | | |
|
5.
客户合同收入和销售成本
|
| | | | F-28 | | |
|
6.
研究与开发费用
|
| | | | F-28 | | |
|
7.
一般和行政费用
|
| | | | F-28 | | |
|
8.
销售费用
|
| | | | F-29 | | |
|
9.
其他收入
|
| | | | F-29 | | |
|
10.
其他费用
|
| | | | F-30 | | |
|
11.
财务结果
|
| | | | F-30 | | |
|
12.
所得税
|
| | | | F-30 | | |
|
13.
每股亏损
|
| | | | F-33 | | |
|
14.
无形资产
|
| | | | F-34 | | |
|
15.
财产、厂房和设备
|
| | | | F-35 | | |
|
16.
租约
|
| | | | F-36 | | |
|
17.
对关联公司的投资
|
| | | | F-37 | | |
|
18.
其他金融资产
|
| | | | F-39 | | |
|
19.
非金融资产
|
| | | | F-40 | | |
|
20.
现金和现金等价物
|
| | | | F-40 | | |
|
21.
股东权益
|
| | | | F-41 | | |
|
22.
基于股份的付款
|
| | | | F-43 | | |
|
23.
令状、可转换贷款和其他金融负债
|
| | | | F-51 | | |
|
24.
规定
|
| | | | F-53 | | |
|
25.
离职后福利
|
| | | | F-53 | | |
|
26.
贸易和其他应付款
|
| | | | F-56 | | |
|
27.
其他非金融负债
|
| | | | F-57 | | |
|
28.
金融工具
|
| | | | F-57 | | |
|
28.1
账面金额和公允价值
|
| | | | F-57 | | |
|
28.2
金融工具风险管理目标和政策
|
| | | | F-60 | | |
|
28.3
对融资活动引起的负债变动进行对账
|
| | | | F-63 | | |
|
29.
承付款和或有事项
|
| | | | F-64 | | |
|
30.
关联方披露
|
| | | | F-64 | | |
|
31.
报告期后的事件
|
| | | | F-67 | | |
千欧元,不包括每股和每股数据
|
| |
qell
股东 |
| |
qell
赞助商 |
| |
合计
|
| |||||||||
已发行股份
|
| | | | 13,422,406 | | | | | | 7,658,555 | | | | | | 21,080,961 | | |
截至2021年9月14日的公允价值(美元)
|
| | | | 9.41 | | | | | | 8.94* | | | | | | | | |
汇率
|
| | | | 0.8472 | | | | | | 0.8472 | | | | | | | | |
截至2021年9月14日的公允价值(欧元)
|
| | | | 7.97 | | | | | | 7.57 | | | | | | | | |
股票预估市值
|
| | | | 107,002 | | | | | | 58,000 | | | | | | 165,002 | | |
Qell净资产
|
| | | | | | | | | | | | | | | | 53,893 | | |
股票的公允价值超过qell收购的净资产
|
| | | | | | | | | | | | | | | | 111,109 | | |
名称
|
| |
国家/地区:
公司注册 |
| |
日期:
成立公司 |
| |
拥有股权的百分比
|
| |||||||||
|
12/31/ 2021
|
| |
12/31/ 2020
|
| ||||||||||||||
Lilium N.V.
|
| | 荷兰 | | | 2021年3月11日 | | | | | 100.0% | | | | | | 不适用 | | |
百合股份有限公司
|
| | 德国 | | |
2015年2月11日
|
| | | | 100.0% | | | | | | 100.0% | | |
Lilium Schweiz GmbH
|
| | 瑞士 | | | 2017年12月8日 | | | | | 100.0% | | | | | | 100.0% | | |
Liliium Aviation UK Ltd.
|
| |
英国
|
| |
2017年12月20日
|
| | | | 100.0% | | | | | | 100.0% | | |
莉莉航空公司
|
| | 美国 | | | 2020年7月1日 | | | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | 德国 | | | 2020年8月17日 | | | | | 100.0% | | | | | | 100.0% | | |
缝合JSOP
|
| | 荷兰 | | |
2021年9月10日
|
| | | | 0.0% | | | | | | 不适用 | | |
标准/修订/解释
|
| |
生效日期
|
| |
采用状态
|
|
2021年1月1日 | | | | | | | |
《国际财务报告准则》第16号修正案,《租赁》 - 新冠肺炎相关租金优惠 | | | 2020年6月1日或之后的年度期间 | | | 允许及早采用 | |
《国际财务报告准则第9号、国际会计准则第39号》、《国际财务报告准则7号》、《国际财务报告准则4》和《国际财务报告准则第16号 - 利率基准改革 - 第二阶段修正案》 | | | 2021年1月1日或之后的年度期间 | | | 允许及早采用 | |
标准/修订/解释
|
| |
生效日期
|
| |
采用状态
|
|
2022年1月1日 | | | | | | | |
对IFRS 3、“企业合并”、国际会计准则第16号“财产、厂房和设备”和国际会计准则第37号“准备金、或有负债和或有资产”的修订 | | | 2022年1月1日或之后的年度期间 | | | 允许及早采用 | |
2018-2020年度改进 | | | 2022年1月1日或之后的年度期间 | | | 允许及早采用 | |
2023年1月1日 | | | | | | | |
IFRS 17,‘保险合同’,经IFRS 17,保险合同修正后于2020年6月修订 | | | 2023年1月1日或之后的年度期间 | | | 适用IFRS 9金融工具的实体允许提前采用 | |
关于负债分类的《国际会计准则》第1号修正案《财务报表列报》 | | | 2023年1月1日或之后的年度期间 | | | 允许及早采用 | |
对《国际会计准则第1号》《财务报表列报》、《国际财务报告准则实务报表2》和《国际会计准则第8号》的修正案《会计政策、会计估计的变动和错误》 | | | 2023年1月1日或之后的年度期间 | | | 允许及早采用 | |
| | |
使用寿命
|
|
软件
|
| |
2 - 15年
|
|
购买的特许权、权利和其他无形资产
|
| |
10年 - 20年
|
|
| | |
使用寿命
|
|
土地和建筑物的权利,包括租赁权改进
|
| |
2年 - 9年
|
|
技术装备和机械设备
|
| |
3年 - 25年
|
|
办公室和其他设备
|
| |
3 - 13年
|
|
车辆
|
| |
5年 - 11年
|
|
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
工资和社会保障
|
| | | | 75,672 | | | | | | 66,536 | | | | | | 26,162 | | |
专业服务
|
| | | | 49,421 | | | | | | 8,448 | | | | | | 2,472 | | |
材料
|
| | | | 9,009 | | | | | | 8,253 | | | | | | 5,012 | | |
折旧/摊销
|
| | | | 4,541 | | | | | | 2,829 | | | | | | 1,404 | | |
IT和通信费用
|
| | | | 1,248 | | | | | | 1,857 | | | | | | 1,175 | | |
其他研发费用
|
| | | | 4,667 | | | | | | 2,422 | | | | | | 1,911 | | |
研发费用总额
|
| | | | 144,558 | | | | | | 90,345 | | | | | | 38,136 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
股票上市费用
|
| | | | 111,109 | | | | | | — | | | | | | — | | |
专业服务
|
| | | | 70,380 | | | | | | 8,483 | | | | | | 2,615 | | |
工资和社会保障
|
| | | | 35,395 | | | | | | 20,926 | | | | | | 8,057 | | |
IT和通信费用
|
| | | | 12,391 | | | | | | 2,255 | | | | | | 1,545 | | |
折旧/摊销
|
| | | | 1,870 | | | | | | 1,289 | | | | | | 896 | | |
保险
|
| | | | 1,698 | | | | | | 73 | | | | | | 118 | | |
人力资源相关费用(培训、招聘)
|
| | | | 1,617 | | | | | | 1,026 | | | | | | 357 | | |
其他管理费用
|
| | | | 4,633 | | | | | | 1,354 | | | | | | 1,849 | | |
行政管理费用总额
|
| | | | 239,093 | | | | | | 35,406 | | | | | | 15,437 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
工资、社保
|
| | | | 11,971 | | | | | | 13,115 | | | | | | 3,012 | | |
专业服务
|
| | | | 1,983 | | | | | | 1,196 | | | | | | 327 | | |
市场营销
|
| | | | 2,059 | | | | | | 613 | | | | | | 751 | | |
出差
|
| | | | 626 | | | | | | 167 | | | | | | 387 | | |
折旧/摊销
|
| | | | 65 | | | | | | 41 | | | | | | 34 | | |
其他销售费用
|
| | | | 485 | | | | | | 140 | | | | | | 134 | | |
销售总费用
|
| | | | 17,189 | | | | | | 15,272 | | | | | | 4,645 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
外币收益
|
| | | | 1,689 | | | | | | 19 | | | | | | 11 | | |
保险赔偿
|
| | | | 456 | | | | | | 1,906 | | | | | | — | | |
从德国政府获得的赠款
|
| | | | 51 | | | | | | 307 | | | | | | 53 | | |
其他助学金收入
|
| | | | — | | | | | | 42 | | | | | | — | | |
其他杂项收入
|
| | | | 78 | | | | | | 72 | | | | | | 12 | | |
其他收入合计
|
| | | | 2,274 | | | | | | 2,346 | | | | | | 76 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
外币损失
|
| | | | 1,054 | | | | | | 107 | | | | | | 56 | | |
其他其他项目
|
| | | | 982 | | | | | | 23 | | | | | | 2 | | |
其他费用合计
|
| | | | 2,036 | | | | | | 130 | | | | | | 58 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
财务收入
|
| | | | 11,288 | | | | | | 80 | | | | | | 518 | | |
其中:公允价值变动
|
| | | | 11,280 | | | | | | 58 | | | | | | 516 | | |
财务费用
|
| | | | (20,201) | | | | | | (49,741) | | | | | | (5,736) | | |
其中:租赁付款利息部分
|
| | | | (437) | | | | | | (450) | | | | | | (341) | | |
其中:公允价值变动
|
| | | | (15,645) | | | | | | (15,222) | | | | | | — | | |
其中:预计信用损失
|
| | | | (260) | | | | | | — | | | | | | — | | |
其中:可转换贷款利息
|
| | | | (3,483) | | | | | | (33,960) | | | | | | (5,350) | | |
财务结果
|
| | | | (8,913) | | | | | | (49,661) | | | | | | (5,218) | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
当期所得税支出
|
| | | | 556 | | | | | | 46 | | | | | | 61 | | |
与前几年相关的当期所得税支出
|
| | | | 143 | | | | | | — | | | | | | — | | |
递延税费
|
| | | | 10 | | | | | | — | | | | | | — | | |
所得税总支出
|
| | | | 709 | | | | | | 46 | | | | | | 61 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
所得税前利润(亏损)
|
| | | | (410,327) | | | | | | (188,381) | | | | | | (63,418) | | |
所得税税率
|
| | | | 27.55% | | | | | | 27.55% | | | | | | 27.55% | | |
此项目的预期所得税
|
| | | | 113,045 | | | | | | 51,899 | | | | | | 17,472 | | |
预期税率差异产生的影响
|
| | | | 40 | | | | | | 54 | | | | | | (3) | | |
其他不可抵扣的费用和税费
|
| | | | (209) | | | | | | (238) | | | | | | (312) | | |
递延税项资产变现变动
|
| | | | (67,465) | | | | | | (22,371) | | | | | | (18,978) | | |
其他
|
| | | | (46,120) | | | | | | (29,390) | | | | | | 1,760 | | |
营业报表中的所得税
|
| | | | (709) | | | | | | (46) | | | | | | (61) | | |
%
中的有效税率
|
| | | | (0.2)% | | | | | | 0.0% | | | | | | (0.1)% | | |
| | |
递延纳税资产
|
| |
递延纳税义务
|
| ||||||||||||||||||
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||||||||
非流动资产
|
| | | | 3,010 | | | | | | 2,289 | | | | | | 3,099 | | | | | | 3,043 | | |
无形资产
|
| | | | 2,995 | | | | | | 2,261 | | | | | | — | | | | | | — | | |
财产、厂房和设备
|
| | | | 15 | | | | | | — | | | | | | 3,088 | | | | | | 2,855 | | |
金融资产
|
| | | | — | | | | | | 28 | | | | | | 11 | | | | | | 188 | | |
流动资产
|
| | | | 14 | | | | | | 9 | | | | | | 286 | | | | | | — | | |
库存
|
| | | | 11 | | | | | | 9 | | | | | | — | | | | | | — | | |
应收账款和其他资产
|
| | | | 3 | | | | | | — | | | | | | 286 | | | | | | — | | |
非流动负债
|
| | | | 645 | | | | | | 531 | | | | | | 167 | | | | | | 9 | | |
供应
|
| | | | 24 | | | | | | — | | | | | | 3 | | | | | | 9 | | |
负债
|
| | | | 621 | | | | | | 531 | | | | | | 163 | | | | | | — | | |
流动负债
|
| | | | 222 | | | | | | 563 | | | | | | 631 | | | | | | 340 | | |
供应
|
| | | | 91 | | | | | | — | | | | | | — | | | | | | 62 | | |
负债
|
| | | | 131 | | | | | | 563 | | | | | | 631 | | | | | | 278 | | |
亏损结转
|
| | | | 282 | | | | | | — | | | | | | — | | | | | | — | | |
毛额
|
| | | | 4,173 | | | | | | 3,392 | | | | | | 4,183 | | | | | | 3,392 | | |
净额结算
|
| | | | (4,173) | | | | | | (3,392) | | | | | | (4,173) | | | | | | (3,392) | | |
财务状况表中的确认
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | — | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
企业税负结转
|
| | | | 388,980 | | | | | | 129,704 | | |
贸易税损失结转
|
| | | | 387,524 | | | | | | 128,889 | | |
结转利息
|
| | | | 15,846 | | | | | | 14,879 | | |
| | |
递延纳税资产
|
| |||||||||||||||||||||
以千欧元为单位
|
| |
临时
差异 |
| |
税
亏损 |
| |
利息
携带 前进 |
| |
合计
|
| ||||||||||||
截至2020年1月1日的未确认递延税项资产
|
| | | | 20,313 | | | | | | 11,540 | | | | | | 2,352 | | | | | | 34,205 | | |
添加
|
| | | | — | | | | | | 24,099 | | | | | | 1,311 | | | | | | 25,410 | | |
扣除额
|
| | | | (3,037) | | | | | | — | | | | | | — | | | | | | (3,037) | | |
截至2020年12月31日的未确认递延税项资产
|
| | | | 17,276 | | | | | | 35,639 | | | | | | 3,663 | | | | | | 56,578 | | |
添加
|
| | | | — | | | | | | 70,625 | | | | | | 266 | | | | | | 70,891 | | |
扣除额
|
| | | | (3,426) | | | | | | — | | | | | | — | | | | | | (3,426) | | |
截至2021年12月31日的未确认递延税项资产
|
| | | | 13,850 | | | | | | 106,624 | | | | | | 3,929 | | | | | | 124,043 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
归属于股东的综合损失
|
| | | | (410,830) | | | | | | (188,435) | | | | | | (63,590) | | |
(in千欧元) | | | | | | | | | | | | | | | | | | | |
加权平均已发行股份数 | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 214,858,203 | | | | | | 193,722,062 | | | | | | 169,224,125 | | |
基本和稀释每股收益(单位:欧元)
|
| | | | (1.91) | | | | | | (0.97) | | | | | | (0.38) | | |
以千欧元为单位
|
| |
软件
|
| |
已购买
让步, 权利和其他 无形资产 |
| |
合计
|
| |||||||||
收购成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 2,401 | | | | | | 108 | | | | | | 2,509 | | |
添加内容
|
| | | | 1,586 | | | | | | — | | | | | | 1,586 | | |
从财产、厂房和设备转移
|
| | | | 11 | | | | | | — | | | | | | 11 | | |
2021年12月31日
|
| | | | 3,998 | | | | | | 108 | | | | | | 4,106 | | |
累计摊销/减记 | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
摊销
|
| | | | 1,569 | | | | | | 6 | | | | | | 1,575 | | |
2021年12月31日
|
| | | | 2,694 | | | | | | 18 | | | | | | 2,713 | | |
账面值: | | | | | | | | | | | | | | | | | | | |
2020年12月31日
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
2021年12月31日
|
| | | | 1,304 | | | | | | 90 | | | | | | 1,394 | | |
以千欧元为单位
|
| |
软件
|
| |
已购买
让步, 权利和其他 无形资产 |
| |
合计
|
| |||||||||
收购成本 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 1,241 | | | | | | 89 | | | | | | 1,330 | | |
添加内容
|
| | | | 1,188 | | | | | | 24 | | | | | | 1,212 | | |
处置
|
| | | | (28) | | | | | | (5) | | | | | | (33) | | |
2020年12月31日
|
| | | | 2,401 | | | | | | 108 | | | | | | 2,509 | | |
累计摊销/减记 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 481 | | | | | | 7 | | | | | | 488 | | |
摊销
|
| | | | 642 | | | | | | 6 | | | | | | 648 | | |
减值
|
| | | | 18 | | | | | | — | | | | | | 18 | | |
处置
|
| | | | (16) | | | | | | (1) | | | | | | (17) | | |
2020年12月31日
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
账面值: | | | | | | | | | | | | | | | | | | | |
2019年12月31日
|
| | | | 760 | | | | | | 82 | | | | | | 842 | | |
2020年12月31日
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
以千欧元为单位
|
| |
的权利
土地和 建筑物 和租赁权 改进 |
| |
车辆
|
| |
技术
设备 和 机械设备 |
| |
办公室
和其他 设备 |
| |
资产
在 构造 |
| |
合计
|
| ||||||||||||||||||
购置或建设成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 15,774 | | | | | | 160 | | | | | | 6,195 | | | | | | 5,590 | | | | | | 1,144 | | | | | | 28,863 | | |
添加内容
|
| | | | 3,444 | | | | | | 6 | | | | | | 2,532 | | | | | | 2,644 | | | | | | 4,200 | | | | | | 12,826 | | |
处置
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
转账
|
| | | | 711 | | | | | | — | | | | | | 2,009 | | | | | | 2 | | | | | | (2,722) | | | | | | — | | |
转移至无形资产
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11) | | | | | | (11) | | |
指数影响
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | |
外汇
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 8 | | | | | | — | | | | | | 10 | | |
2021年12月31日
|
| | | | 19,903 | | | | | | 166 | | | | | | 10,738 | | | | | | 8,243 | | | | | | 2,611 | | | | | | 41,661 | | |
累计折旧: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 3,057 | | | | | | 40 | | | | | | 640 | | | | | | 2,411 | | | | | | — | | | | | | 6,148 | | |
折旧
|
| | | | 2,381 | | | | | | 42 | | | | | | 1,028 | | | | | | 1,450 | | | | | | — | | | | | | 4,901 | | |
转移
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | |
外汇
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | |
2021年12月31日
|
| | | | 5,438 | | | | | | 82 | | | | | | 1,669 | | | | | | 3,862 | | | | | | — | | | | | | 11,051 | | |
账面值: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年12月31日
|
| | | | 12,717 | | | | | | 120 | | | | | | 5,555 | | | | | | 3,179 | | | | | | 1,144 | | | | | | 22,715 | | |
2021年12月31日
|
| | | | 14,465 | | | | | | 84 | | | | | | 9,069 | | | | | | 4,381 | | | | | | 2,611 | | | | | | 30,610 | | |
以千欧元为单位
|
| |
的权利
土地和 建筑物 和租赁权 改进 |
| |
车辆
|
| |
技术
设备 和 机械设备 |
| |
办公室
和其他 设备 |
| |
资产
在 构造 |
| |
合计
|
| ||||||||||||||||||
购置或建设成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 10,272 | | | | | | 109 | | | | | | 2,626 | | | | | | 3,736 | | | | | | 634 | | | | | | 17,377 | | |
添加内容
|
| | | | 4,795 | | | | | | 51 | | | | | | 1,268 | | | | | | 1,873 | | | | | | 3,479 | | | | | | 11,466 | | |
处置
|
| | | | — | | | | | | — | | | | | | (37) | | | | | | (43) | | | | | | — | | | | | | (80) | | |
转账
|
| | | | 607 | | | | | | — | | | | | | 2,338 | | | | | | 24 | | | | | | (2,969) | | | | | | — | | |
指数影响
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
2020年12月31日
|
| | | | 15,774 | | | | | | 160 | | | | | | 6,195 | | | | | | 5,590 | | | | | | 1,144 | | | | | | 28,863 | | |
累计折旧: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 1,170 | | | | | | 6 | | | | | | 236 | | | | | | 1,265 | | | | | | — | | | | | | 2,677 | | |
折旧
|
| | | | 1,887 | | | | | | 34 | | | | | | 408 | | | | | | 1,164 | | | | | | — | | | | | | 3,493 | | |
处置
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | (18) | | | | | | — | | | | | | (22) | | |
2020年12月31日
|
| | | | 3,057 | | | | | | 40 | | | | | | 640 | | | | | | 2,411 | | | | | | — | | | | | | 6,148 | | |
账面值: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019年12月31日
|
| | | | 9,102 | | | | | | 103 | | | | | | 2,390 | | | | | | 2,471 | | | | | | 634 | | | | | | 14,700 | | |
2020年12月31日
|
| | | | 12,717 | | | | | | 120 | | | | | | 5,555 | | | | | | 3,179 | | | | | | 1,144 | | | | | | 22,715 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
德国
|
| | | | 18,933 | | | | | | 11,723 | | |
英国
|
| | | | 100 | | | | | | 38 | | |
美国
|
| | | | 38 | | | | | | 10 | | |
瑞士
|
| | | | 14 | | | | | | 3 | | |
财产、厂房和设备总计
|
| | | | 19,085 | | | | | | 11,774 | | |
以千欧元为单位
|
| |
权利
到建筑物 |
| |
车辆
|
| |
技术
设备 和 机械设备 |
| |
办公室
和其他 设备 |
| |
合计
|
| |||||||||||||||
2020年1月1日
|
| | | | 8,053 | | | | | | 88 | | | | | | 496 | | | | | | 50 | | | | | | 8,687 | | |
增加使用权资产
|
| | | | 3,757 | | | | | | 20 | | | | | | — | | | | | | 8 | | | | | | 3,785 | | |
折旧
|
| | | | (1,535) | | | | | | (31) | | | | | | (35) | | | | | | (30) | | | | | | (1,631) | | |
指数影响
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
2020年12月31日
|
| | | | 10,375 | | | | | | 77 | | | | | | 461 | | | | | | 28 | | | | | | 10,941 | | |
增加使用权资产
|
| | | | 2,369 | | | | | | — | | | | | | 29 | | | | | | 170 | | | | | | 2,568 | | |
转移
|
| | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | (17) | | |
折旧
|
| | | | (1,808) | | | | | | (34) | | | | | | (45) | | | | | | (54) | | | | | | (1,941) | | |
指数影响
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | |
2021年12月31日
|
| | | | 10,910 | | | | | | 43 | | | | | | 428 | | | | | | 144 | | | | | | 11,525 | | |
以千欧元为单位
|
| |
租赁
责任 |
| |||
2020年1月1日
|
| | | | 8,715 | | |
添加内容
|
| | | | 3,742 | | |
利息
|
| | | | 450 | | |
付款
|
| | | | (1,889) | | |
指数影响
|
| | | | 100 | | |
2020年12月31日
|
| | | | 11,118 | | |
添加内容
|
| | | | 2,512 | | |
利息
|
| | | | 437 | | |
付款
|
| | | | (2,218) | | |
指数影响
|
| | | | (26) | | |
2021年12月31日
|
| | | | 11,823 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
使用权资产折旧
|
| | | | 1,941 | | | | | | 1,631 | | | | | | 1,013 | | |
租赁负债利息支出
|
| | | | 437 | | | | | | 450 | | | | | | 341 | | |
短期租赁费用
|
| | | | 488 | | | | | | 108 | | | | | | 138 | | |
低值资产租赁费用
|
| | | | 220 | | | | | | 80 | | | | | | 72 | | |
在费用中确认的总金额
|
| | |
|
3,086
|
| | | |
|
2,269
|
| | | | | 1,567 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
固定租赁付款
|
| | | | 204 | | | | | | 154 | | |
可变租赁付款
|
| | | | 2,014 | | | | | | 1,735 | | |
租赁付款总额
|
| | | | 2,218 | | | | | | 1,889 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
本金已付
|
| | | | 1,781 | | | | | | 1,439 | | | | | | 854 | | |
已支付利息
|
| | | | 437 | | | | | | 450 | | | | | | 341 | | |
短期和低价值租赁
|
| | | | 708 | | | | | | 188 | | | | | | 213 | | |
已支付总金额
|
| | |
|
2,926
|
| | | |
|
2,077
|
| | | | | 1,408 | | |
以千欧元为单位
|
| |
携带
值 |
| |||
2021年1月1日
|
| | | | — | | |
初始确认
|
| | | | 8,502 | | |
本票折算(2021年7月)
|
| | | | 2,222 | | |
增资(2021年7月和9月)
|
| | | | 5,178 | | |
在关联公司中的损失份额
|
| | | | (848) | | |
2021年12月31日
|
| | | | 15,054 | | |
以千欧元为单位
|
| |
3/10/2021 – 12/31/2021
|
| |||
收入
|
| | | | 806 | | |
当期净亏损
|
| | | | (2,907) | | |
以千欧元为单位
|
| |
12/31/2021
|
| |||
非流动资产(1)
|
| | | | 24,255 | | |
流动资产
|
| | | | 6,724 | | |
优先股重新分类(2)
|
| | | | 20,283 | | |
非流动负债
|
| | | | (28,200) | | |
流动负债
|
| | | | (756) | | |
股东权益
|
| | | | 22,306 | | |
集团对该员工的实际利益
|
| | | | 34.8% | | |
集团在股东权益中所占份额(2020年:无)
|
| | | | 7,762 | | |
商誉
|
| | | | 7,558 | | |
货币兑换差异
|
| | | | (266) | | |
对同事的投资
|
| | | | 15,054 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
保证金
|
| | | | 3,779 | | | | | | 2,096 | | |
其他其他非流动金融资产
|
| | | | — | | | | | | 16 | | |
非流动金融资产总额
|
| | | | 3,779 | | | | | | 2,112 | | |
定期存款
|
| | | | 119,664 | | | | | | 50,000 | | |
货币市场基金
|
| | | | 99,919 | | | | | | — | | |
本票
|
| | | | — | | | | | | 676 | | |
保证金
|
| | | | 42 | | | | | | — | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
流动其他金融资产总额
|
| | | | 219,625 | | | | | | 50,676 | | |
|
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
预付款
|
| | | | 8,113 | | | | | | 153 | | |
非流动非金融资产总额
|
| | | | 8,113 | | | | | | 153 | | |
增值税申领
|
| | | | 12,602 | | | | | | 3,420 | | |
预付费用
|
| | | | 9,924 | | | | | | 1,284 | | |
其他其他流动非金融资产
|
| | | | 468 | | | | | | 1,070 | | |
流动非金融资产总额
|
| | | | 22,994 | | | | | | 5,774 | | |
非金融资产总额
|
| | | | 31,107 | | | | | | 5,927 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
零用钱
|
| | | | 2 | | | | | | 2 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
银行现金
|
| | | | 129,854 | | | | | | 102,142 | | |
现金及现金等价物合计
|
| | | | 129,856 | | | | | | 102,144 | | |
|
(单位)
|
| |
常见的
个共享 (A类) |
| |
超级投票
个共享 (B类) |
| |
合计
|
| |
Lilium
GMBH 共计(1) |
| ||||||||||||
截至2019年1月1日发行和未偿还
|
| | |
|
53,883
|
| | | |
|
—
|
| | | |
|
53,883
|
| | | |
|
53,883
|
| |
股份拆分追溯适用
|
| | | | 129,476,783 | | | | | | 24,413,065 | | | | | | 153,889,848 | | | | |
|
—
|
| |
截至2019年1月1日已发行和未偿还,经调整
|
| | | | 129,530,666 | | | | | | 24,413,065 | | | | | | 153,943,731 | | | | |
|
53,883
|
| |
已发行股份 - 增资
|
| | | | 1,065,661 | | | | | | — | | | | | | 1,065,661 | | | | |
|
373
|
| |
截至2019年12月31日已发行和未偿还,经调整
|
| | | | 130,596,327 | | | | | | 24,413,065 | | | | | | 155,009,392 | | | | |
|
54,256
|
| |
已发行股份 - 可转换贷款
|
| | | | 19,156,185 | | | | | | — | | | | | | 19,156,185 | | | | |
|
6,705
|
| |
股票回购 - 库存股
|
| | | | (205,704) | | | | | | — | | | | | | (205,704) | | | | |
|
(72)
|
| |
已发行股份 - 增资
|
| | | | 23,261,694 | | | | | | — | | | | | | 23,261,694 | | | | |
|
8,142
|
| |
截至2020年12月31日调整后的未偿还金额
|
| | |
|
172,808,502
|
| | | |
|
24,413,065
|
| | | |
|
197,221,567
|
| | | |
|
69,031
|
| |
截至2020年12月31日发放,经调整
|
| | |
|
173,014,206
|
| | | |
|
24,413,065
|
| | | |
|
197,427,271
|
| | | |
|
69,103
|
| |
已发行股份 - 可转换贷款
|
| | | | 20,533,259 | | | | | | — | | | | | | 20,533,259 | | | | |
|
7,187
|
| |
截至2021年9月14日的重组
|
| | | | 22,697,450 | | | | | | — | | | | | | 22,697,450 | | | | |
|
(76,218)
|
| |
国库股Lilium GmbH未交换为Lilium N.V.股票
|
| | | | 205,704 | | | | | | — | | | | | | 205,704 | | | | |
|
(72)
|
| |
增资管道
|
| | | | 45,000,000 | | | | | | — | | | | | | 45,000,000 | | | | |
|
—
|
| |
国库股
|
| | | | (375,000) | | | | | | — | | | | | | (375,000) | | | | |
|
—
|
| |
库存股(因合并)
|
| | | | (879,691) | | | | | | — | | | | | | (879,691) | | | | |
|
—
|
| |
截至2021年12月31日的未偿还债务
|
| | |
|
259,990,224
|
| | | |
|
24,413,065
|
| | | |
|
284,403,289
|
| | | |
|
—
|
| |
截至2021年12月31日发布
|
| | | | 261,244,915 | | | | | | 24,413,065 | | | | | | 285,657,980 | | | | |
|
—
|
| |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
一般人员和高管 - 标准员工持股计划
|
| | | | 29,286 | | | | | | 50,316 | | |
一般人口 - RSU
|
| | | | 77 | | | | | | — | | |
Executions - 员工持股计划已修改
|
| | | | 2,135 | | | | | | — | | |
Executions - RSU
|
| | | | 1,178 | | | | | | — | | |
高管 - 基于业绩的股票期权
|
| | | | 2,296 | | | | | | — | | |
高管 - 基于时间的股票期权
|
| | | | 3,505 | | | | | | — | | |
Executions - Success费用(现金结算)
|
| | | | 2,590 | | | | | | — | | |
Executions - Success Feed(股权结算)
|
| | | | 1,844 | | | | | | 592 | | |
Executions - Presence奖金
|
| | | | 0 | | | | | | — | | |
股份持股计划(JSOP)包括奖金
|
| | | | 5,438 | | | | | | — | | |
总费用
|
| | | | 48,349 | | | | | | 50,908 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
股权结算股份支付产生的费用
|
| | | | 29,286 | | | | | | — | | |
以现金结算的股份支付费用
|
| | | | — | | | | | | 50,316 | | |
(单位)
|
| |
2021
数量: 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | 13,962,159 | | | | | | 0.00 | | | | | | — | | | | | | — | | |
本年度的授权额
|
| | | | 4,019,799 | | | | | | 0.00 | | | | | | — | | | | | | — | | |
在本年度内被没收
|
| | | | (757,105) | | | | | | 0.00 | | | | | | — | | | | | | — | | |
现金结算转账
|
| | | | 2,348,454 | | | | | | 0.00 | | | | | | 13,962,159 | | | | | | 0.00 | | |
12月31日业绩突出
|
| | | | 19,573,307 | | | | | | 0.00 | | | | | | 13,962,159 | | | | | | 0.00 | | |
(单位)
|
| |
2021
数量: 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | 2,348,454 | | | | | | 0.00 | | | | | | 14,593,556 | | | | | | 0.00 | | |
本年度的授权额
|
| | | | — | | | | | | — | | | | | | 2,799,860 | | | | | | 0.00 | | |
在本年度内被没收
|
| | | | — | | | | | | — | | | | | | (1,082,803) | | | | | | 0.00 | | |
已转股权结算
|
| | | | (2,348,454) | | | | | | 0.00 | | | | | | (13,962,159) | | | | | | 0.00 | | |
12月31日业绩突出
|
| | | | — | | | | | | — | | | | | | 2,348,454 | | | | | | 0.00 | | |
| | |
12/31/2020
|
| |||
缺乏适销性的折扣
|
| | | | 5% | | |
预期波动率(%)
|
| | | | 154% | | |
直接IPO的可能性
|
| | | | 0% | | |
间接IPO的可能性
|
| | | | 60% | | |
其他场景的概率
|
| | | | 40% | | |
欧元
|
| |
估值
方法论 |
| |
价格:
共享一份 Lilium N.V. |
| |||
2020年12月31日
|
| |
混合模型
|
| | | | 6.05 | | |
2021年3月31日
|
| |
混合模型
|
| | | | 7.13 | | |
2021年6月30日
|
| |
混合模型
|
| | | | 7.05 | | |
2021年7月31日
|
| |
混合模型
|
| | | | 7.36 | | |
2021年8月31日
|
| |
混合模型
|
| | | | 7.71 | | |
2021年9月15日
|
| |
实际股价
|
| | | | 7.89 | | |
2021年12月31日
|
| |
实际股价
|
| | | | 6.12 | | |
以千欧元为单位
|
| |
01/01 /-
12/31/2021 |
| |
01/01 /-
12/31/2020 |
| ||||||
由股权结算RSU产生的应收账款
|
| | | | 77 | | | | | | — | | |
(单位)
|
| |
2021
数量: 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度分配的
|
| | | | 162,800 | | | | | € | 0.12 | | | | | | — | | | | | | — | | |
在本年度内被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日业绩突出
|
| | |
|
162,800
|
| | | | € | 0.12 | | | | |
|
—
|
| | | |
|
—
|
| |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
股权结算股份支付产生的费用
|
| | | | 2,135 | | | | | | — | | |
(单位)
|
| |
2021
数量: 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授权额
|
| | | | 1,888,477 | | | | | | 7.90 | | | | | | — | | | | | | — | | |
在本年度内被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日业绩突出
|
| | | | 1,888,477 | | | | | | 7.90 | | | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
无风险费率范围
|
| |
(0.75)% – (0.71)%
|
|
预期股息收益率
|
| |
—
|
|
预期锻炼期限
|
| |
2
|
|
预期波动率
|
| |
118.9%
|
|
| | |
01/01/-
|
| |
01/01/-
|
| ||||||
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
股权结算RSU产生的应收账款
|
| | | | 1,178 | | | | | | — | | |
(单位)
|
| |
2021
编号 第 个,共 个 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授权额
|
| | | | 1,050,913 | | | | | € | 0.12 | | | | | | — | | | | | | — | | |
在本年度内被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日业绩突出
|
| | | | 1,050,913 | | | | |
€
|
0.12
|
| | | | | — | | | | | | — | | |
以千欧元为单位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
基于绩效的股票期权产生的激励
|
| | | | 2,296 | | | | | | — | | |
(单位)
|
| |
2021
数量: 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授权额
|
| | | | 7,036,501 | | | | | € | 8.15 | | | | | | — | | | | | | — | | |
在本年度内被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日业绩突出
|
| | | | 7,036,501 | | | | | € | 8.15 | | | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
无风险费率范围
|
| |
(0.69)% – (0.66)%
|
|
预期股息收益率
|
| |
—
|
|
预期锻炼期限
|
| |
4年
|
|
预期波动率
|
| |
121.8%
|
|
以千欧元为单位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
基于时间的股票期权产生的警告
|
| | | | 3,505 | | | | | | — | | |
(单位)
|
| |
2021
数量: 选项 |
| |
2021
WAEP |
| |
2020
数量: 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授权额
|
| | | | 2,951,000 | | | | | € | 7.25 | | | | | | — | | | | | | — | | |
在本年度内被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日业绩突出
|
| | | | 2,951,000 | | | | |
€
|
7.25
|
| | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
无风险费率
|
| |
(0.69)%
|
|
预期股息收益率
|
| |
—
|
|
预期锻炼期限
|
| |
4年
|
|
预期波动率
|
| |
121.9%
|
|
以千欧元为单位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
成功费用现金结算
|
| | | | 2,590 | | | | | | — | | |
成功费股权费用结算
|
| | | | 1,844 | | | | | | 592 | | |
总费用
|
| | | | 4,434 | | | | | | 592 | | |
以千欧元为单位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
JSOP费用
|
| | | | 3,762 | | | | | | — | | |
奖金费用
|
| | | | 1,676 | | | | | | — | | |
总费用
|
| | | | 5,438 | | | | | | — | | |
| | |
12/31/2021
|
|
无风险费率
|
| |
(0.62)%
|
|
预期股息收益率
|
| |
0
|
|
预期期限
|
| |
3.7年
|
|
预期波动率(%)
|
| |
126.0%
|
|
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
其他非流动金融负债
|
| | | | — | | | | | | 27 | | |
其他流动财务负债
|
| | | | — | | | | | | 21 | | |
权证 | | | | | 21,405 | | | | | | — | | |
可转换贷款 - 主机
|
| | | | — | | | | | | 84,287 | | |
可转换贷款 - 嵌入衍生品
|
| | | | — | | | | | | 14,948 | | |
可转换贷款
|
| | | | — | | | | | | 99,235 | | |
单位:千欧元
2020年3月11日 |
| |
公允价值
主机合同 |
| |
对
的影响
大写 投稿 |
| ||||||
基地
|
| | | | 52,090 | | | | | | | | |
1年后转换
|
| | | | 43,678 | | | | | | 8,412 | | |
1年前的转换
|
| | | | 61,582 | | | | | | (9,492) | | |
单位:千欧元
2020年3月11日 |
| |
公允价值
主机合同 |
| |
对
的影响
大写 投稿 |
| ||||||
基地
|
| | | | 52,090 | | | | | | | | |
信用利差+10%
|
| | | | 49,558 | | | | | | 2,532 | | |
信用利差-10%
|
| | | | 54,819 | | | | | | (2,730) | | |
以千欧元为单位
|
| |
01/01/2021
|
| |
添加/
逆转 |
| |
展开
折扣和 更改为 折扣率 |
| |
12/31/2021
|
| ||||||||||||
资产报废债务
|
| | | | 175 | | | | | | 54 | | | | | | 4 | | | | | | 233 | | |
离职后福利(见附注25)
|
| | | | 193 | | | | | | (109) | | | | | | — | | | | | | 84 | | |
记录保留义务
|
| | | | 43 | | | | | | 13 | | | | | | — | | | | | | 56 | | |
非当期拨备总额
|
| | | | 411 | | | | | | (42) | | | | | | 4 | | | | | | 373 | | |
年终审计
|
| | | | — | | | | | | 1,067 | | | | | | — | | | | | | 1,067 | | |
遣散费
|
| | | | 80 | | | | | | 539 | | | | | | — | | | | | | 619 | | |
其他
|
| | | | — | | | | | | 736 | | | | | | — | | | | | | 736 | | |
当前拨备总额
|
| | | | 80 | | | | | | 2,342 | | | | | | — | | | | | | 2,422 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
已出资债务现值
|
| | | | 155 | | | | | | 433 | | |
计划资产的公允价值
|
| | | | 71 | | | | | | 240 | | |
离职后福利债务总额
|
| | | | 84 | | | | | | 193 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
1月1日的确定负债净额
|
| | | | 193 | | | | | | 126 | | |
合并经营报表中确认的设定福利成本
|
| | | | 117 | | | | | | 48 | | |
在其他全面收益中确认的固定收益成本
|
| | | | (162) | | | | | | 44 | | |
雇主缴费
|
| | | | (74) | | | | | | (25) | | |
货币影响
|
| | | | 10 | | | | | | — | | |
12月31日的确定负债净额
|
| | | | 84 | | | | | | 193 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
截至1月1日的员工福利义务
|
| | | | 433 | | | | | | 304 | | |
精算调整
|
| | | | (233) | | | | | | 44 | | |
其中:体验调整
|
| | | | (202) | | | | | | 28 | | |
其中:人口结构调整
|
| | | | (25) | | | | | | — | | |
其中:财务假设调整
|
| | | | (6) | | | | | | 16 | | |
当前服务成本
|
| | | | 112 | | | | | | 45 | | |
过去的服务(积分)/成本
|
| | | | (1) | | | | | | — | | |
利息支出
|
| | | | 1 | | | | | | 1 | | |
货币影响
|
| | | | 19 | | | | | | 0 | | |
员工缴款
|
| | | | 74 | | | | | | 25 | | |
已支付福利
|
| | | | (250) | | | | | | 14 | | |
截至12月31日的员工福利义务
|
| | | | 155 | | | | | | 433 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
截至1月1日的计划资产公允价值
|
| | | | 240 | | | | | | 178 | | |
雇主缴费
|
| | | | 74 | | | | | | 25 | | |
员工缴款
|
| | | | 74 | | | | | | 25 | | |
已支付福利
|
| | | | (250) | | | | | | 14 | | |
行政费用
|
| | | | (5) | | | | | | (3) | | |
资产回报率不包括利息收入
|
| | | | (71) | | | | | | (0) | | |
利息收入
|
| | | | 0 | | | | | | 1 | | |
货币影响
|
| | | | 9 | | | | | | — | | |
截至12月31日的计划资产公允价值
|
| | | | 71 | | | | | | 240 | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
经验调整产生的精算收益(-)/损失(+)
|
| | | | (202) | | | | | | 28 | | |
人口假设变化产生的精算收益(-)/损失(+)
|
| | | | (25) | | | | | | — | | |
因财务假设变化而产生的精算收益(-)/损失(+)
|
| | | | (6) | | | | | | 16 | | |
计划资产回报率等,利息收入
|
| | | | 71 | | | | | | — | | |
计入其他综合收益
|
| | | | (162) | | | | | | 44 | | |
当前服务成本
|
| | | | 112 | | | | | | 45 | | |
过去的服务(积分)/成本
|
| | | | (1) | | | | | | — | | |
利息收入
|
| | | | 0 | | | | | | (1) | | |
管理费(生效)
|
| | | | 5 | | | | | | 3 | | |
利息支出
|
| | | | 1 | | | | | | 1 | | |
合并业务报表中包含的内容
|
| | | | 117 | | | | | | 48 | | |
合并经营报表和其他全面收入中包含的总额
|
| | | | (45) | | | | | | 92 | | |
| | |
12/31/2021
|
| |
12/31/2020
|
| ||||||
未来加薪
|
| | | | 1.00% | | | | | | 1.00% | | |
通货膨胀率
|
| | | | 0.60% | | | | | | 0.20% | | |
未来养老金增加
|
| | | | 0.00% | | | | | | 0.00% | | |
折扣率
|
| | | | 0.35% | | | | | | 0.15% | | |
| | |
2021
|
| |
2020
|
| | |
2021
|
| |
2020
|
| ||||||||||||
折扣率
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
离职后福利义务的现值(单位:千欧元)
|
| | | | 149 | | | | | | 414 | | | | | | | 163 | | | | | | 455 | | |
加薪
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
离职后福利义务的现值(单位:千欧元)
|
| | | | 156 | | | | | | 434 | | | | | | | 155 | | | | | | 433 | | |
养老金增加
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
离职后福利义务的现值(单位:千欧元)
|
| | | | 159 | | | | | | 446 | | | | | | | 不适用 | | | | | | 不适用 | | |
(千欧元)
|
| |
2021年12月31日
|
| |||||||||||||||
财政年度
|
| |
2022
|
| |
2023-2026
|
| |
2027-2031
|
| |||||||||
预期福利付款
|
| | | | 18 | | | | | | 95 | | | | | | 147 | | |
预期福利付款总额
|
| | | | 18 | | | | | | 95 | | | | | | 147 | | |
(千欧元)
|
| |
2020年12月31日
|
| |||||||||||||||
财政年度
|
| |
2021
|
| |
2022-2025
|
| |
2026-2030
|
| |||||||||
预期福利付款
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
预期福利付款总额
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
贸易应付款
|
| | | | 2,906 | | | | |
|
—
|
| |
非经常贸易和其他应付账款
|
| | | | 2,906 | | | | | | — | | |
贸易应付款
|
| | | | 14,936 | | | | | | 4,854 | | |
未付发票的应计金额
|
| | | | 20,399 | | | | | | 6,238 | | |
当前贸易和其他应付账款
|
| | | | 35,335 | | | | | | 11,092 | | |
贸易和其他应付账款总额
|
| | | | 38,241 | | | | | | 11,092 | | |
以千欧元为单位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
假期应计费用
|
| | | | 2,488 | | | | | | 1,680 | | |
增值税应付款
|
| | | | 242 | | | | | | 1,477 | | |
工资税和社会保障
|
| | | | 2,992 | | | | | | 1,455 | | |
其他流动非金融负债杂项
|
| | | | 338 | | | | | | 585 | | |
其他非金融负债合计
|
| | | | 6,060 | | | | | | 5,197 | | |
| | |
12/31/2021
|
| ||||||||||||
以千欧元为单位
|
| |
类别
|
| |
携带
金额 |
| |
公允价值
|
| ||||||
按类别划分的金融资产 | | | | | | | | | | | | | | | | |
银行现金和零用钱
|
| | AC | | | | | 129,856 | | | | | | 不适用 | | |
货币市场基金
|
| | FVTPL | | | | | 99,919 | | | | | | 99,919 | | |
定期存款
|
| | AC | | | | | 119,664 | | | | | | 不适用 | | |
保证金
|
| | AC | | | | | 3,821 | | | | | | 3,821 | | |
金融资产总额
|
| | | | |
|
353,260
|
| | |
|
| ||||
金融负债,按类别分类
|
| | | |
|
| |
|
| |||||||
贸易和其他应付款
|
| | AC | | | | | 38,241 | | | | | | 不适用 | | |
认股权证
|
| | FVTPL | | | | | 21,405 | | | | | | 21,405 | | |
金融负债总额
|
| | | | |
|
59,646
|
| | | | | | | |
根据IFRS 9将其汇总到类别中
|
| |
携带
金额 |
| |||
按摊销成本(AC)计量的金融资产
|
| | | | 253,341 | | |
按公平值计入损益计量的金融资产
|
| | | | 99,919 | | |
以公平值计入损益计量的金融负债
|
| | | | 21,405 | | |
按摊销成本(AC)计量的金融负债
|
| | | | 38,241 | | |
| | |
12/31/2020
|
| ||||||||||||
以千欧元为单位
|
| |
类别
|
| |
携带
金额 |
| |
公允价值
|
| ||||||
金融资产,按类别分类
|
| | | | | | | | | | | | | | | |
现金和现金等价物
|
| | AC | | | | | 102,144 | | | | | | 不适用 | | |
定期存款
|
| | AC | | | | | 50,000 | | | | | | 不适用 | | |
本票
|
| | FVTPL | | | | | 676 | | | | | | 676 | | |
保证金
|
| | AC | | | | | 2,096 | | | | | | 2,096 | | |
其他金融资产
|
| | AC | | | | | 16 | | | | | | 16 | | |
金融资产总额
|
| | | | | | | 154,932 | | | | | | | | |
金融负债,按类别分类
|
| | | | | | | | | | | | | | | |
贸易和其他应付款
|
| | AC | | | | | 11,092 | | | | | | 不适用 | | |
可转换贷款-主合同
|
| | AC | | | | | 84,287 | | | | | | 105,007 | | |
可转换贷款-嵌入衍生品
|
| | FVTPL | | | | | 14,948 | | | | | | 14,948 | | |
其他金融负债
|
| | AC | | | | | 48 | | | | | | 48 | | |
金融负债总额
|
| | | | | | | 110,375 | | | | | | | | |
根据IFRS 9将其汇总到类别中
|
| |
携带
金额 |
| |||
按摊销成本(AC)计量的金融资产
|
| | | | 154,256 | | |
按公平值计入损益计量的金融资产
|
| | | | 676 | | |
以公平值计入损益计量的金融负债
|
| | | | 14,948 | | |
按摊销成本(AC)计量的金融负债
|
| | | | 95,427 | | |
单位:千欧元
2020年12月31日 |
| |
共享
价格 |
| |
值
衍生产品 |
| |
对
的影响
财务 结果 |
| |||||||||
基地
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
向上
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
向下
|
| | | | (0.00)% | | | | | | 11,081 | | | | | | 3,867 | | |
单位:千欧元
2020年12月31日 |
| |
信贷
价差 |
| |
值
衍生产品 |
| |
对
的影响
财务 结果 |
| |||||||||
基地
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
向上
|
| | | | 10% | | | | | | 14,282 | | | | | | 666 | | |
向下
|
| | | | (0.00)% | | | | | | 15,646 | | | | | | (698) | | |
以千欧元为单位
|
| |
期票
备注 |
| |
可兑换的
贷款 衍生产品 |
| ||||||
2020年1月1日
|
| | | | — | | | | | | — | | |
购买/发行
|
| | | | 627 | | | | | | (274) | | |
公允价值重新计量的变更
|
| | | | 58 | | | | | | 15,222 | | |
外汇影响
|
| | | | (9) | | | | | | — | | |
2020年12月31日
|
| | | | 676 | | | | | | 14,948 | | |
购买/发行
|
| | | | 1,051 | | | | | | 312 | | |
公允价值重新计量的变更
|
| | | | 475 | | | | | | (6,326) | | |
外汇影响
|
| | | | 20 | | | | | | — | | |
转换
|
| | | | (2,222) | | | | | | (8,934) | | |
2021年12月31日
|
| | | | — | | | | | | — | | |
2021
|
| |
后续测量
|
| |||||||||||||||||||||||||||||||||
以千欧元为单位
|
| |
利息
|
| |
外来的
交换 转换 |
| |
公允价值
|
| |
减值
损失(净) |
| |
逆转
损失 容差 |
| |
每个
总计
类别 |
| ||||||||||||||||||
按摊余成本计量的金融资产
|
| | | | (364) | | | | | | 1,061 | | | | | | — | | | | | | (260) | | | | | | — | | | | | | 437 | | |
按摊余成本计量的金融负债
|
| | | | (3,483) | | | | | | (446) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,929) | | |
以公允价值计量且其变动计入损益的金融资产和负债
|
| | | | — | | | | | | 20 | | | | | | (4,365) | | | | | | — | | | | | | — | | | | | | (4,345) | | |
合计 | | | | | (3,847) | | | | | | 635 | | | | | | (4,365) | | | | | | (260) | | | | | | — | | | | | | (7,837) | | |
2020
|
| |
后续测量
|
| |||||||||||||||||||||||||||||||||
以千欧元为单位
|
| |
利息
|
| |
外来的
交换 转换 |
| |
公允价值
|
| |
增加
损失 容差 |
| |
逆转
损失 容差 |
| |
每个
总计
类别 |
| ||||||||||||||||||
按摊余成本计量的金融资产
|
| | | | (83) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (83) | | |
按摊余成本计量的金融负债
|
| | | | (33,960) | | | | | | (98) | | | | | | — | | | | | | — | | | | | | — | | | | | | (34,058) | | |
以公允价值计量且其变动计入损益的金融资产和负债
|
| | | | — | | | | | | (4) | | | | | | (15,164) | | | | | | — | | | | | | — | | | | | | (15,168) | | |
合计 | | | | | (34,043) | | | | | | (102) | | | | | | (15,164) | | | | | | — | | | | | | — | | | | | | (49,309) | | |
以千欧元为单位
|
| |
相当于
外部 信用评级 [标普(S&P)] |
| |
毛收入
携带 金额 |
| |
减值
损失 容差 |
| |
12/31/2021
|
| |||||||||
|
信用-
受损 |
| ||||||||||||||||||||
1-6年级:低风险
|
| |
BBB-至AAA
|
| | | | 253,601 | | | | | | (260) | | | | | | 不是 | | |
其中: | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | | | | 129,859 | | | | | | (3) | | | | | | 不是 | | |
定期存款
|
| | | | | | | 119,920 | | | | | | (256) | | | | | | 不是 | | |
保证金
|
| | | | | | | 3,822 | | | | | | (1) | | | | | | 不是 | | |
以千欧元为单位
|
| |
相当于
外部 信用评级 [标普(S&P)] |
| |
毛收入
携带 金额 |
| |
减值
损失 津贴 |
| |
12/31/2020
|
| |||||||||
|
信用-
受损 |
| ||||||||||||||||||||
1-6年级:低风险
|
| |
BBB-至AAA
|
| | | | 154,256 | | | | | | — | | | | | | 不是 | | |
其中: | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | | | | 102,144 | | | | | | — | | | | | | 不是 | | |
定期存款
|
| | | | | | | 50,000 | | | | | | — | | | | | | 不是 | | |
保证金
|
| | | | | | | 2,096 | | | | | | — | | | | | | 不是 | | |
其他金融资产
|
| | | | | | | 16 | | | | | | — | | | | | | 不是 | | |
币种
|
| |
欧元的影响
感谢 税前利润 (千欧元) |
| |
欧元的影响
折旧时间: 税前利润 (千欧元) |
| ||||||
美元
|
| | | | 735 | | | | | | (898) | | |
英镑
|
| | | | 15 | | | | | | (19) | | |
币种
|
| |
欧元的影响
感谢 税前利润 (千欧元) |
| |
欧元的影响
折旧时间: 税前利润 (千欧元) |
| ||||||
美元
|
| | | | (47) | | | | | | 58 | | |
英镑
|
| | | | (46) | | | | | | 56 | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2021
|
| |||
以千欧元为单位
|
| |
2022
|
| |
2023
|
| |
2024至2026
|
| |
2027和
之后 |
| ||||||||||||
租赁负债
|
| | | | 2,356 | | | | | | 2,705 | | | | | | 8,001 | | | | | | 2,187 | | |
贸易和其他应付款
|
| | | | 35,335 | | | | | | 29 | | | | | | 3,498 | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2020
|
| |||
以千欧元为单位
|
| |
2021
|
| |
2022
|
| |
2023年至2025年
|
| |
2026和
之后 |
| ||||||||||||
租赁负债
|
| | | | 2,006 | | | | | | 1,962 | | | | | | 5,767 | | | | | | 2,869 | | |
可转换贷款
|
| | | | 88,013 | | | | | | — | | | | | | — | | | | | | — | | |
贸易和其他应付款
|
| | | | 11,092 | | | | | | — | | | | | | — | | | | | | — | | |
其他金融负债
|
| | | | 21 | | | | | | 27 | | | | | | — | | | | | | — | | |
以千欧元为单位
|
| |
可兑换的
贷款 |
| |
租赁
负债 |
| |
认股权证
|
| |
合计
|
| ||||||||||||
截至2020年12月31日的财务状况表
|
| | | | 99,235 | | | | | | 11,118 | | | | | | — | | | | | | 110,353 | | |
可转换贷款收益
|
| | | | 1,850 | | | | | | — | | | | | | — | | | | | | 1,850 | | |
租赁付款的主要要素
|
| | | | — | | | | | | (1,781) | | | | | | — | | | | | | (1,781) | | |
已支付利息
|
| | | | — | | | | | | (437) | | | | | | — | | | | | | (437) | | |
融资活动现金流的变化
|
| | | | 1,850 | | | | | | (2,218) | | | | | | — | | | | | | (368) | | |
因新租赁合同而增加的租赁负债
|
| | | | — | | | | | | 2,486 | | | | | | — | | | | | | 2,486 | | |
附加的附加凭证
|
| | | | — | | | | | | — | | | | | | 25,859 | | | | | | 25,859 | | |
公允价值变更
|
| | | | (6,326) | | | | | | — | | | | | | (4,454) | | | | | | (10,780) | | |
利息支出
|
| | | | 3,483 | | | | | | 437 | | | | | | — | | | | | | 3,920 | | |
出资
|
| | | | (98,242) | | | | | | — | | | | | | — | | | | | | (98,242) | | |
截至2021年12月31日的财务状况表
|
| | | | — | | | | | | 11,823 | | | | | | 21,405 | | | | | | 33,228 | | |
以千欧元为单位
|
| |
可兑换的
贷款 |
| |
租赁
负债 |
| |
合计
|
| |||||||||
截至2019年12月31日的财务状况表
|
| | | | 66,353 | | | | | | 8,715 | | | | | | 75,068 | | |
可转换贷款收益
|
| | | | 85,900 | | | | | | — | | | | | | 85,900 | | |
租赁付款的主要要素
|
| | | | — | | | | | | (1,439) | | | | | | (1,439) | | |
已支付利息
|
| | | | — | | | | | | (450) | | | | | | (450) | | |
融资活动现金流的变化
|
| | | | 85,900 | | | | | | (1,889) | | | | | | 84,011 | | |
因新租赁合同而增加的租赁负债
|
| | | | — | | | | | | 3,842 | | | | | | 3,842 | | |
公允价值变更
|
| | | | 15,222 | | | | | | — | | | | | | 15,222 | | |
利息支出
|
| | | | 33,960 | | | | | | 450 | | | | | | 34,410 | | |
出资
|
| | | | (102,200) | | | | | | — | | | | | | (102,200) | | |
截至2020年12月31日的财务状况表
|
| | | | 99,235 | | | | | | 11,118 | | | | | | 110,353 | | |
| | |
股份(单位:千股)
|
| |
所有权权益(%)
|
| ||||||||||||||||||
函数
|
| |
12/31/2021
|
| |
12/31/2020(1)
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||||||||
密钥管理
|
| | | | 25,743 | | | | | | 25,019 | | | | | | 9.1% | | | | | | 12.7% | | |
其他关联方
|
| | | | 121,389 | | | | | | 107,140 | | | | | | 42.7% | | | | | | 54.3% | | |
以千欧元为单位
|
| |
2021
|
| |
2020
|
| ||||||
短期员工福利
|
| | | | 3,634 | | | | | | 1,966 | | |
应计分红
|
| | | | 619 | | | | | | — | | |
股票薪酬(传统员工持股计划 - 2021年:6,276,829个选项;2020年:4,239,788个选项)
|
| | | | 10,796 | | | | | | 14,875 | | |
修改了高管员工持股计划(2021年:1,888,477人;2020年:没有选择)
|
| | | | 2,135 | | | | | | — | | |
股票期权(2021:11,038,414;2020:无期权)
|
| | | | 6,979 | | | | | | — | | |
成功费用
|
| | | | 9,872 | | | | | | 591 | | |
合计 | | | | | 34,035 | | | | | | 17,432 | | |
(千欧元)
|
| |
2021
|
| |
2020
|
| ||||||
可转换贷款 | | | | | | | | | | | | | |
新年伊始
|
| | | | 99,235 | | | | | | 66,353 | | |
可转换贷款收益
|
| | | | 1,007 | | | | | | 85,900 | | |
可转换贷款的公允价值变动
|
| | | | (6,337) | | | | | | 15,222 | | |
利息费用(未支付)
|
| | | | 3,400 | | | | | | 33,960 | | |
已缴资本
|
| | | | (7) | | | | | | — | | |
对资本储备的贡献
|
| | | | (97,298) | | | | | | 102,200 | | |
年底
|
| | | | — | | | | | | 99,235 | | |
Azul预付认股权证
|
| | | | 13,030 | | | | | | — | | |