|
招股説明書摘要
|
| | | | 6 | | |
|
產品
|
| | | | 16 | | |
|
綜合歷史和其他財務信息摘要
|
| | | | 17 | | |
|
風險因素
|
| | | | 18 | | |
|
有關前瞻性陳述的警示説明
|
| | | | 51 | | |
|
圖利姆斯通資本承諾股票融資
|
| | | | 53 | | |
|
使用收益
|
| | | | 59 | | |
|
報價的確定
|
| | | | 60 | | |
|
A類股票和股息政策的市場信息
|
| | | | 61 | | |
|
Liilium業務和有關Liilium的某些信息
|
| | | | 62 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 85 | | |
|
管理
|
| | | | 96 | | |
|
高管薪酬
|
| | | | 99 | | |
|
證券説明
|
| | | | 110 | | |
|
某些關係和關聯人交易
|
| | | | 123 | | |
|
主要企業持有人
|
| | | | 125 | | |
|
銷售庫存持有者
|
| | | | 128 | | |
|
徵税
|
| | | | 130 | | |
|
配送計劃
|
| | | | 150 | | |
|
有資格未來出售的股票
|
| | | | 152 | | |
|
與產品相關的費用
|
| | | | 155 | | |
|
法律事務
|
| | | | 156 | | |
|
專家
|
| | | | 157 | | |
|
您可以在哪裏找到更多信息
|
| | | | 158 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(千歐元)
|
| |||||||||
作業説明書數據 | | | | | | | | | | | | | |
收入
|
| | | | 47 | | | | | | 97 | | |
銷售成本
|
| | | | (11) | | | | | | (10) | | |
毛利
|
| | | | 36 | | | | | | 87 | | |
總運營費用
|
| | | | (400,602) | | | | | | (138,807) | | |
營業虧損
|
| | | | (400,566) | | | | | | (138,720) | | |
財務業績
|
| | | | (8,913) | | | | | | (49,661) | | |
所得税前虧損
|
| | | | (410,327) | | | | | | (188,381) | | |
所得税費用
|
| | | | (709) | | | | | | (46) | | |
淨虧損
|
| | | | (411,036) | | | | | | (188,427) | | |
財務狀況表數據 | | | | ||||||||||
總資產
|
| | | | 431,425 | | | | | | 184,946 | | |
總股本
|
| | | | 342,511 | | | | | | 57,722 | | |
總負債
|
| | | | 88,914 | | | | | | 127,224 | | |
現金流量表數據 | | | | ||||||||||
經營活動的現金流
|
| | | | (215,066) | | | | | | (77,883) | | |
投資活動產生的現金流
|
| | | | (203,426) | | | | | | (59,472) | | |
融資活動產生的現金流
|
| | | | 446,184 | | | | | | 179,955 | | |
假設每股A類股平均購買價格
|
| |
數量:
已註冊 A類 個共享 待發布 如果已滿 購買(1) |
| |
百分比:
優秀A級 個共享 產生效果後 致發行方 圖米姆(2) |
| |
毛收入
收益 來自 A級銷售 共享到 Tumim下的 購買 協議 |
| |||||||||
$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
|
| ||||||||||||||||||
(千歐元)
|
| |
2021
|
| |
2020
|
| |
(絕對值)
|
| |
(%)
|
| ||||||||||||
收入
|
| | | | 47 | | | | | | 97 | | | | | | (50) | | | | | | *新墨西哥州 | | |
銷售成本
|
| | | | (11) | | | | | | (10) | | | | | | (1) | | | | | | *新墨西哥州 | | |
毛利
|
| | | | 36 | | | | | | 87 | | | | | | (51) | | | | | | *新墨西哥州 | | |
研發費用
|
| | | | (144,558) | | | | | | (90,345) | | | | | | (54,213) | | | | | | 60% | | |
一般和行政費用
|
| | | | (239,093) | | | | | | (35,406) | | | | | | (203,687) | | | | | | 575% | | |
銷售費用
|
| | | | (17,189) | | | | | | (15,272) | | | | | | (1,917) | | | | | | 13% | | |
其他收入
|
| | | | 2,274 | | | | | | 2,346 | | | | | | (72) | | | | | | *新墨西哥州 | | |
其他費用
|
| | | | (2,036) | | | | | | (130) | | | | | | (1,906) | | | | | | *新墨西哥州 | | |
營業虧損
|
| | | | (400,566) | | | | | | (138,720) | | | | | | (261,846) | | | | | | 189% | | |
財務收入
|
| | | | 11,288 | | | | | | 80 | | | | | | 11,208) | | | | | | *新墨西哥州 | | |
財務費用
|
| | | | (20,201) | | | | | | (49,741) | | | | | | 29,540 | | | | | | (59)% | | |
財務結果
|
| | | | (8,913) | | | | | | (49,661) | | | | | | 40,748 | | | | | | (82)% | | |
應佔聯營公司虧損
|
| | | | (848) | | | | | | — | | | | | | (848) | | | | | | *新墨西哥州 | | |
所得税前虧損
|
| | | | (410,327) | | | | | | (188,381) | | | | | | (221,946) | | | | | | 118% | | |
所得税費用
|
| | |
|
(709)
|
| | | | | (46) | | | | | | (663) | | | | | | *新墨西哥州 | | |
本年度淨虧損
|
| | | | (411,036) | | | | | | (188,427) | | | | | | (222,609) | | | | | | 118% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
淨現金(用於)/提供者: | | | | | |||||||||||||||
經營活動
|
| | | | (215,066) | | | | | | (77,883) | | | | | | (47,047) | | |
投資活動
|
| | | | (203,426) | | | | | | (59,472) | | | | | | (4,797) | | |
融資活動
|
| | | | (446,184) | | | | | | 179,955 | | | | | | 64,261 | | |
現金和現金等價物以現金為基礎的變化
|
| | | | 27,692 | | | | | | 42,600 | | | | | | 12,417 | | |
匯率變動對現金及現金等價物的影響
|
| | | | 20 | | | | | | (27) | | | | | | 15 | | |
現金及現金等價物淨(減)增
|
| | | | 27,712 | | | | | | 42,573 | | | | | | 12,432 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
執行主任 | | | | | | | |
Daniel·維甘德 | | | 36 | | |
首席執行官
|
|
傑弗裏·理查森 | | | 51 | | |
首席財務官
|
|
董事會 | | | | | | | |
Daniel·維甘德 | | | 36 | | |
執行董事
|
|
巴里·恩格爾 | | | 58 | | |
非執行董事
|
|
託馬斯·恩德斯博士 | | | 63 | | |
非執行董事
|
|
大衞·沃勒斯坦 | | | 47 | | |
非執行董事
|
|
Niklas Zennström | | | 56 | | |
非執行董事
|
|
加布裏埃爾·託萊達諾 | | | 55 | | |
非執行董事
|
|
亨利·庫爾普隆 | | | 59 | | |
非執行董事
|
|
大衞·尼爾曼 | | | 62 | | |
非執行董事
|
|
瑪格麗特·M史密斯 | | | 58 | | |
非執行董事
|
|
| | |
Daniel
維甘德 |
| |
所有其他高管*
|
| ||||||
定期支付報酬
|
| | | € | 280,941(1) | | | | | € | 395,472(2) | | |
獎金
|
| | | | — | | | | | | — | | |
基於股份的薪酬費用
|
| | | | 1,553,455(3) | | | | | | 5,589,633(4) | | |
額外的福利支付
|
| | | | 7,397(5) | | | | | | 45,745(6) | | |
總薪酬
|
| | | € | 1,841,793 | | | | | € | 6,030,850 | | |
名稱
|
| |
定期付費
薪酬 * |
| |
基於份額的
薪酬 (1) |
| |
額外的
福利 付款 *(2) |
| |
合計
|
| ||||||||||||
亨利·庫爾普隆
|
| | | € | 15,032 | | | | | € | 66,345 | | | | | € | 1,003 | | | | | € | 82,380 | | |
託馬斯·恩德斯博士
|
| | | | 27,558 | | | | | | 431,980 | | | | | | 1,003 | | | | | | 460,541 | | |
巴里·恩格爾
|
| | | | 23,549 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 101,297 | | |
大衞·尼爾曼
|
| | | | 15,032 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 92,780 | | |
瑪格麗特·M史密斯
|
| | | | 18,038 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 95,786 | | |
加布裏埃爾·託萊達諾。. . . . . . . . . . . . . . . . . . . . . .
|
| | | | 23,049 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 100,797 | | |
大衞·沃勒斯坦(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Niklas Zennström
|
| | | | 16,285 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 94,033 | | |
薪酬總額
|
| | | | 138,543 | | | | | | 882,050 | | | | | | 7,021 | | | | | | 1,027,614 | | |
受益人
|
| |
授予日期
|
| |
股份數
受制於股票期權 和RSU 未完成(1) |
| |
每隻股票的行權價
選件或購買價格 每個RSU |
| | ||||||||
亨利·庫普隆
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | | |
託馬斯·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·恩格爾
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
大衞·尼爾曼
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
傑弗裏·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 | | | | ||
瑪格麗特·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 | | | | ||
加布裏埃爾·託萊達諾
|
| |
2021年11月18日
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
2022年1月1日
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
大衞·沃勒斯坦
|
| |
—
|
| | | | — | | | | | | — | | | | ||
丹尼爾·韋根(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類股
|
| |
B類股
|
| |
%投票率
電源(1) |
| |
%共享
所有權 |
| ||||||||||||
執行幹事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
亨利·庫普隆(2)
|
| | | | 3,340 | | | | | | — | | | | | | * | | | | | | * | | |
託馬斯·恩德斯博士(3)
|
| | | | 194,276 | | | | | | — | | | | | | * | | | | | | * | | |
巴里·恩格爾(4)
|
| | | | 4,216,144 | | | | | | — | | | | | | 1.2% | | | | | | 1.4% | | |
大衞·尼爾曼
|
| | | | 1,214 | | | | | | — | | | | | | * | | | | | | * | | |
傑弗裏·理查森(5)
|
| | | | 469,110 | | | | | | — | | | | | | * | | | | | | * | | |
瑪格麗特·M·史密斯(6)
|
| | | | 4,554 | | | | | | — | | | | | | * | | | | | | * | | |
加布裏埃爾·託萊達諾(7)
|
| | | | 4,554 | | | | | | — | | | | | | * | | | | | | * | | |
David·沃勒斯坦(8)
|
| | | | 1,054,233 | | | | | | — | | | | | | * | | | | | | * | | |
Daniel·維甘德(9)
|
| | | | — | | | | | | 24,413,065 | | | | | | 21.5% | | | | | | 8.4% | | |
尼克拉斯·曾斯特倫(10)
|
| | | | 40,944,956 | | | | | | — | | | | | | 12.0% | | | | | | 14.1% | | |
Lilium全體高管和董事(10人)
|
| | | | 71,305,446 | | | | | | 24,413,065 | | | | | | 35.0% | | | | | | 24.2% | | |
5%及更大股東(以上未包括) | | | | | | | | | | | | | | | | | | | | | | | | | |
塞巴斯蒂安出生
|
| | | | 18,064,811 | | | | | | — | | | | | | 5.3% | | | | | | 6.2% | | |
馬蒂亞斯·梅納
|
| | | | 18,064,811 | | | | | | — | | | | | | 5.3% | | | | | | 6.3% | | |
原子實體(11)
|
| | | | 40,943,742 | | | | | | — | | | | | | 12.0% | | | | | | 14.1% | | |
騰訊控股移動(盧森堡)S.á.r.l(12)
|
| | | | 76,196,615 | | | | | | — | | | | | | 22.4% | | | | | | 26.2% | | |
蘇格蘭抵押貸款投資信託公司(13)
|
| | | | 18,072,215 | | | | | | — | | | | | | 5.3% | | | | | | 6.2% | | |
H.S.H.在位的漢斯-亞當二世親王和列支敦士登(14)
|
| | | | 18,290,764 | | | | | | — | | | | | | 5.4% | | | | | | 6.3% | | |
| | |
A類股數量
在產品發售前擁有 |
| |
最大數量為
A類股將為 根據 本招股説明書 |
| |
A類股數量
提供後擁有的 |
| |||||||||||||||||||||
銷售股東名稱
|
| |
號碼(1)
|
| |
百分比(2)
|
| |
號碼(3)
|
| |
百分比(2)
|
| ||||||||||||||||||
Tumim Stone Capital LLC(4)
|
| | | | 262,697 | | | | | | — | | | | | | 21,691,268 | | | | | | 21,691,268 | | | | | | 7.5% | | |
| | |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 5,468.32 | | |
律師費和開支
|
| | | $ | 725,000 | | |
會計費和費用
|
| | | $ | 125,000 | | |
雜項費用
|
| | | $ | 44,531.68 | | |
合計
|
| | | $ | 900,000 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2021年、2020年和2019年12月31日止年度的綜合經營報表和其他全面收益(虧損)
|
| | | | F-3 | | |
截至2021年12月31日和2020年12月31日的合併財務狀況表
|
| | | | F-4 | | |
截至2021年、2020年和2019年12月31日止年度的綜合權益變動表
|
| | | | F-5 | | |
截至2021年、2020年和2019年12月31日的合併現金流量表
|
| | | | F-6 | | |
合併財務報表附註
|
| | | | F-8 | | |
|
/S/凱瑟琳娜·德尼
Wirtschaftsprüfer (德國公共審計師) |
| |
/s/ ppa。安妮卡生病了
經濟審計師 (德國公共審計師) |
|
以千歐元為單位
|
| |
備註:
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
收入
|
| |
[5]
|
| | | | 47 | | | | | | 97 | | | | | | — | | |
銷售成本
|
| |
[5]
|
| | | | (11) | | | | | | (10) | | | | | | — | | |
毛利
|
| | | | | | | 36 | | | | | | 87 | | | | | | — | | |
研發費用
|
| |
[6]
|
| | | | (144,558) | | | | | | (90,345) | | | | | | (38,136) | | |
一般和行政費用
|
| |
[7]
|
| | | | (239,093) | | | | | | (35,406) | | | | | | (15,437) | | |
銷售費用
|
| |
[8]
|
| | | | (17,189) | | | | | | (15,272) | | | | | | (4,645) | | |
其他收入
|
| |
[9]
|
| | | | 2,274 | | | | | | 2,346 | | | | | | 76 | | |
其他費用
|
| |
[10]
|
| | | | (2,036) | | | | | | (130) | | | | | | (58) | | |
營業虧損
|
| | | | | | | (400,566) | | | | | | (138,720) | | | | | | (58,200) | | |
財務收入
|
| |
[11]
|
| | | | 11,288 | | | | | | 80 | | | | | | 518 | | |
財務費用
|
| |
[11]
|
| | | | (20,201) | | | | | | (49,741) | | | | | | (5,736) | | |
財務結果
|
| |
[11]
|
| | |
|
(8,913)
|
| | | |
|
(49,661)
|
| | | |
|
(5,218)
|
| |
在關聯公司中的損失份額
|
| |
[17]
|
| | | | (848) | | | | | | — | | | | | | — | | |
所得税前虧損
|
| | | | | | | (410,327) | | | | | | (188,381) | | | | | | (63,418) | | |
所得税費用
|
| |
[12]
|
| | | | (709) | | | | | | (46) | | | | | | (61) | | |
本年度淨虧損
|
| | | | | | | (411,036) | | | | | | (188,427) | | | | | | (63,479) | | |
以千歐元為單位
|
| |
備註:
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
可能重新分類至損益的其他綜合收益
|
| | | | | | | 44 | | | | | | 36 | | | | | | 3 | | |
對外業務單位翻譯匯兑差異
|
| | | | | | | 44 | | | | | | 36 | | | | | | 3 | | |
隨後不會重新分類為損益的項目
|
| | | | | | | 162 | | | | | | (44) | | | | | | (114) | | |
重新計量確定的養老金福利義務
|
| |
[25]
|
| | | | 162 | | | | | | (44) | | | | | | (114) | | |
其他綜合收益/(虧損)
|
| | | | | | | 206 | | | | | | (8) | | | | | | (111) | | |
全年合併綜合虧損總額
|
| | | | | | | (410,830) | | | | | | (188,435) | | | | | | (63,590) | | |
每股虧損(基本和稀釋),單位為歐元
|
| |
[13]
|
| | | | (1.91) | | | | | | (0.97) | | | | | | (0.38) | | |
以千歐元為單位
|
| |
備註:
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
無形資產
|
| |
[14]
|
| | | | 1,394 | | | | | | 1,372 | | |
財產、廠房和設備
|
| |
[15,16]
|
| | | | 30,610 | | | | | | 22,715 | | |
對同事的投資
|
| |
[17]
|
| | | | 15,054 | | | | | | — | | |
其他金融資產
|
| |
[18]
|
| | | | 3,779 | | | | | | 2,112 | | |
非金融資產
|
| |
[19]
|
| | | | 8,113 | | | | | | 153 | | |
非流動資產
|
| | | | | | | 58,950 | | | | | | 26,352 | | |
其他金融資產
|
| |
[18]
|
| | | | 219,625 | | | | | | 50,676 | | |
非金融資產
|
| |
[19]
|
| | | | 22,994 | | | | | | 5,774 | | |
現金和現金等價物
|
| |
[20]
|
| | | | 129,856 | | | | | | 102,144 | | |
流動資產
|
| | | | | | | 372,475 | | | | | | 158,594 | | |
總資產
|
| | | | | | | 431,425 | | | | | | 184,946 | | |
股東的股權和負債 | | | | | | | | | | | | | | | | |
認購資本 *
|
| |
[21]
|
| | | | 40,138 | | | | | | 29,550 | | |
股份溢價 *
|
| |
[21]
|
| | | | 779,141 | | | | | | 224,359 | | |
其他資本儲備
|
| |
[21]
|
| | | | 240,430 | | | | | | 110,055 | | |
國庫股
|
| |
[21]
|
| | | | (151) | | | | | | (25) | | |
累計虧損
|
| |
[21]
|
| | | | (717,134) | | | | | | (306,098) | | |
累計其他綜合收益/(虧損)
|
| |
[21]
|
| | | | 87 | | | | | | (119) | | |
股東權益
|
| | | | | | | 342,511 | | | | | | 57,722 | | |
其他金融負債
|
| |
[23]
|
| | | | — | | | | | | 27 | | |
租賃負債
|
| |
[16]
|
| | | | 9,861 | | | | | | 9,505 | | |
供應
|
| |
[24,25]
|
| | | | 373 | | | | | | 411 | | |
貿易應付款
|
| |
[26]
|
| | | | 2,906 | | | | | | — | | |
遞延納税義務
|
| |
[12]
|
| | | | 10 | | | | | | — | | |
非流動負債
|
| | | | | | | 13,150 | | | | | | 9,943 | | |
其他金融負債
|
| |
[23]
|
| | | | — | | | | | | 21 | | |
租賃負債
|
| |
[16]
|
| | | | 1,962 | | | | | | 1,613 | | |
基於股份的付款責任
|
| |
[22]
|
| | | | 8,028 | | | | | | — | | |
供應
|
| |
[24]
|
| | | | 2,422 | | | | | | 80 | | |
應付所得税
|
| |
[12]
|
| | | | 552 | | | | | | 43 | | |
認股權證
|
| |
[23]
|
| | | | 21,405 | | | | | | — | | |
可轉換貸款
|
| |
[23]
|
| | | | — | | | | | | 99,235 | | |
貿易和其他應付款
|
| |
[26]
|
| | | | 35,335 | | | | | | 11,092 | | |
其他非金融負債
|
| |
[27]
|
| | | | 6,060 | | | | | | 5,197 | | |
流動負債
|
| | | | | | | 75,764 | | | | | | 117,281 | | |
股東權益和負債總額
|
| | | | | | | 431,425 | | | | | | 184,946 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累計其他
綜合收益 |
| | | | | | | |||||||||
以千歐元為單位
|
| |
備註:
|
| |
已訂閲
大寫 |
| |
股份溢價 *
|
| |
其他
大寫 儲量 |
| |
金庫
個共享 |
| |
累計
虧損 |
| |
幣種
翻譯 預留 |
| |
重新測量
定義的 養老金 好處 義務 |
| |
合計
|
| ||||||||||||||||||||||||
2019年1月1日
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | 35,522 | | |
股票分拆的追溯申請
|
| |
[2]
|
| | | | 24,278 | | | | | | (24,278) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2019年1月1日,調整後
|
| | | | | | | 24,332 | | | | | | 65,382 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | 35,522 | | |
當年利潤(虧損)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | — | | | | | | — | | | | | | (63,479) | | |
其他綜合收入和費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | (114) | | | | | | (111) | | |
綜合收益(虧損)合計
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | 3 | | | | | | (114) | | | | | | (63,590) | | |
可轉換貸款
|
| |
[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) | | |
當年利潤(虧損)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (188,427) | | | | | | — | | | | | | — | | | | | | (188,427) | | |
其他綜合收入和費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | (44) | | | | | | (8) | | |
綜合收益(虧損)合計
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (188,427) | | | | | | 36 | | | | | | (44) | | | | | | (188,435) | | |
股份支付
|
| |
[22]
|
| | | | — | | | | | | — | | | | | | 71,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,990 | | |
可轉換貸款
|
| |
[21]
|
| | | | 2,299 | | | | | | 65,824 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
股票回購
|
| |
[21]
|
| | | | — | | | | | | (738) | | | | | | — | | | | | | (25) | | | | | | — | | | | | | — | | | | | | — | | | | | | (763) | | |
股份增持和出資 *
|
| |
[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 | | |
當年利潤(虧損)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (411,036) | | | | | | — | | | | | | — | | | | | | (411,036) | | |
其他綜合收入和費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | | | | | 162 | | | | | | 206 | | |
綜合收益(虧損)合計
|
| | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(411,036)
|
| | | | | 44 | | | | |
|
162
|
| | | |
|
(410,830)
|
| |
股份支付
|
| |
[22]
|
| | | | — | | | | | | — | | | | | | 53,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,350 | | |
可轉換貸款
|
| |
[21]
|
| | | | 2,464 | | | | | | 127,813 | | | | | | (34,084) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,193 | | |
重組 *
|
| |
[1,21]
|
| | | | 2,724 | | | | | | 51,116 | | | | | | 111,109 | | | | | | (81) | | | | | | — | | | | | | — | | | | | | — | | | | | | 164,868 | | |
股本增加PIPE
|
| |
[1,21]
|
| | | | 5,400 | | | | | | 375,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 381,208 | | |
股票回購
|
| |
[21]
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | (45) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2021年12月31日
|
| | | | | | | 40,138 | | | | | | 779,141 | | | | | | 240,430 | | | | | | (151) | | | | | | (717,134) | | | | | | 83 | | | | | | 4 | | | | | | 342,511 | | |
以千歐元為單位
|
| |
2021
|
| |
2020(1)
|
| |
2019(1)
|
| |||||||||
本年度淨虧損
|
| | | | (411,036) | | | | | | (188,427) | | | | | | (63,479) | | |
調整以調節合併淨利潤(虧損)與淨現金流量 | | | | | | | | | | | | | | | | | | | |
所得税費用
|
| | | | 709 | | | | | | 46 | | | | | | 61 | | |
淨利息
|
| | | | 4,289 | | | | | | 34,498 | | | | | | 5,734 | | |
折舊及攤銷
|
| | | | 6,476 | | | | | | 4,159 | | | | | | 2,334 | | |
股票上市費用
|
| | | | 111,109 | | | | | | — | | | | | | — | | |
其他股份支付費用
|
| | | | 61,378 | | | | | | 50,907 | | | | | | 7,880 | | |
處置無形資產和PP & E的淨收益/損失
|
| | | | — | | | | | | 74 | | | | | | — | | |
在關聯公司中的損失份額
|
| | | | 848 | | | | | | — | | | | | | — | | |
金融工具的公允價值變化和預期信用損失
|
| | | | 4,625 | | | | | | 15,164 | | | | | | (516) | | |
繳納所得税
|
| | | | (196) | | | | | | (89) | | | | | | (5) | | |
因規定變更而中斷
|
| | | | 2,392 | | | | | | 116 | | | | | | 40 | | |
營運資金調整: | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款的變更
|
| | | | 20,517 | | | | | | 8,358 | | | | | | 131 | | |
其他資產和負債變動
|
| | | | (16,177) | | | | | | (2,689) | | | | | | 773 | | |
經營活動的現金流
|
| | | | (215,066) | | | | | | (77,883) | | | | | | (47,047) | | |
購買無形資產
|
| | | | (1,597) | | | | | | (1,212) | | | | | | (534) | | |
物業、廠房和設備的購買和預付款
|
| | | | (17,099) | | | | | | (7,657) | | | | | | (4,263) | | |
處置無形資產、財產、廠房和設備
|
| | | | 1 | | | | | | 4 | | | | | | — | | |
短期投資收益
|
| | | | 50,000 | | | | | | — | | | | | | — | | |
短期投資付款
|
| | | | (220,006) | | | | | | (50,000) | | | | | | — | | |
收購合作伙伴的付款
|
| | | | (13,680) | | | | | | — | | | | | | — | | |
本票付款
|
| | | | (1,051) | | | | | | (630) | | | | | | — | | |
收到利息
|
| | | | 6 | | | | | | 23 | | | | | | — | | |
投資活動產生的現金流
|
| | | | (203,426) | | | | | | (59,472) | | | | | | (4,797) | | |
可轉換貸款收益
|
| | | | 1,850 | | | | | | 85,900 | | | | | | 65,500 | | |
股票回購支付
|
| | | | — | | | | | | (763) | | | | | | — | | |
增資和出資所得
|
| | | | 7 | | | | | | 97,320 | | | | | | — | | |
重組收益
|
| | | | 83,393 | | | | | | — | | | | | | — | | |
管道增資收益
|
| | | | 381,208 | | | | | | — | | | | | | — | | |
出資支付交易費用
|
| | | | (2,227) | | | | | | (503) | | | | | | — | | |
外匯合同付款
|
| | | | (423,372) | | | | | | — | | | | | | — | | |
外匯合同收益
|
| | | | 407,840 | | | | | | — | | | | | | — | | |
租賃付款的主要要素
|
| | | | (1,781) | | | | | | (1,439) | | | | | | (854) | | |
已支付利息
|
| | | | (734) | | | | | | (560) | | | | | | (385) | | |
融資活動產生的現金流(2)
|
| | | | 446,184 | | | | | | 179,955 | | | | | | 64,261 | | |
現金和現金等價物以現金為基礎的變化
|
| | | | 27,692 | | | | | | 42,600 | | | | | | 12,417 | | |
匯率變動對現金及現金等價物的影響
|
| | | | 20 | | | | | | (27) | | | | | | 15 | | |
現金和現金等價物淨增長
|
| | | | 27,712 | | | | | | 42,573 | | | | | | 12,432 | | |
年初現金及現金等值物
|
| | | | 102,144 | | | | | | 59,571 | | | | | | 47,139 | | |
年底現金及現金等值物
|
| | | | 129,856 | | | | | | 102,144 | | | | | | 59,571 | | |
|
1.
企業信息
|
| | | | F-8 | | |
|
2.
準備基礎
|
| | | | F-9 | | |
|
3.
重要會計政策
|
| | | | F-11 | | |
|
4.
重大會計判斷、估計和假設
|
| | | | F-24 | | |
|
5.
客户合同收入和銷售成本
|
| | | | F-28 | | |
|
6.
研究與開發費用
|
| | | | F-28 | | |
|
7.
一般和行政費用
|
| | | | F-28 | | |
|
8.
銷售費用
|
| | | | F-29 | | |
|
9.
其他收入
|
| | | | F-29 | | |
|
10.
其他費用
|
| | | | F-30 | | |
|
11.
財務結果
|
| | | | F-30 | | |
|
12.
所得税
|
| | | | F-30 | | |
|
13.
每股虧損
|
| | | | F-33 | | |
|
14.
無形資產
|
| | | | F-34 | | |
|
15.
財產、廠房和設備
|
| | | | F-35 | | |
|
16.
租約
|
| | | | F-36 | | |
|
17.
對關聯公司的投資
|
| | | | F-37 | | |
|
18.
其他金融資產
|
| | | | F-39 | | |
|
19.
非金融資產
|
| | | | F-40 | | |
|
20.
現金和現金等價物
|
| | | | F-40 | | |
|
21.
股東權益
|
| | | | F-41 | | |
|
22.
基於股份的付款
|
| | | | F-43 | | |
|
23.
令狀、可轉換貸款和其他金融負債
|
| | | | F-51 | | |
|
24.
規定
|
| | | | F-53 | | |
|
25.
離職後福利
|
| | | | F-53 | | |
|
26.
貿易和其他應付款
|
| | | | F-56 | | |
|
27.
其他非金融負債
|
| | | | F-57 | | |
|
28.
金融工具
|
| | | | F-57 | | |
|
28.1
賬面金額和公允價值
|
| | | | F-57 | | |
|
28.2
金融工具風險管理目標和政策
|
| | | | F-60 | | |
|
28.3
對融資活動引起的負債變動進行對賬
|
| | | | F-63 | | |
|
29.
承付款和或有事項
|
| | | | F-64 | | |
|
30.
關聯方披露
|
| | | | F-64 | | |
|
31.
報告期後的事件
|
| | | | F-67 | | |
千歐元,不包括每股和每股數據
|
| |
qell
股東 |
| |
qell
贊助商 |
| |
合計
|
| |||||||||
已發行股份
|
| | | | 13,422,406 | | | | | | 7,658,555 | | | | | | 21,080,961 | | |
截至2021年9月14日的公允價值(美元)
|
| | | | 9.41 | | | | | | 8.94* | | | | | | | | |
匯率
|
| | | | 0.8472 | | | | | | 0.8472 | | | | | | | | |
截至2021年9月14日的公允價值(歐元)
|
| | | | 7.97 | | | | | | 7.57 | | | | | | | | |
股票預估市值
|
| | | | 107,002 | | | | | | 58,000 | | | | | | 165,002 | | |
Qell淨資產
|
| | | | | | | | | | | | | | | | 53,893 | | |
股票的公允價值超過qell收購的淨資產
|
| | | | | | | | | | | | | | | | 111,109 | | |
名稱
|
| |
國家/地區:
公司註冊 |
| |
日期:
成立公司 |
| |
擁有股權的百分比
|
| |||||||||
|
12/31/ 2021
|
| |
12/31/ 2020
|
| ||||||||||||||
Lilium N.V.
|
| | 荷蘭 | | | 2021年3月11日 | | | | | 100.0% | | | | | | 不適用 | | |
百合股份有限公司
|
| | 德國 | | |
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.
|
| |
英國
|
| |
2017年12月20日
|
| | | | 100.0% | | | | | | 100.0% | | |
莉莉航空公司
|
| | 美國 | | | 2020年7月1日 | | | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | 德國 | | | 2020年8月17日 | | | | | 100.0% | | | | | | 100.0% | | |
縫合JSOP
|
| | 荷蘭 | | |
2021年9月10日
|
| | | | 0.0% | | | | | | 不適用 | | |
標準/修訂/解釋
|
| |
生效日期
|
| |
採用狀態
|
|
2021年1月1日 | | | | | | | |
《國際財務報告準則》第16號修正案,《租賃》 - 新冠肺炎相關租金優惠 | | | 2020年6月1日或之後的年度期間 | | | 允許及早採用 | |
《國際財務報告準則第9號、國際會計準則第39號》、《國際財務報告準則7號》、《國際財務報告準則4》和《國際財務報告準則第16號 - 利率基準改革 - 第二階段修正案》 | | | 2021年1月1日或之後的年度期間 | | | 允許及早採用 | |
標準/修訂/解釋
|
| |
生效日期
|
| |
採用狀態
|
|
2022年1月1日 | | | | | | | |
對IFRS 3、“企業合併”、國際會計準則第16號“財產、廠房和設備”和國際會計準則第37號“準備金、或有負債和或有資產”的修訂 | | | 2022年1月1日或之後的年度期間 | | | 允許及早採用 | |
2018-2020年度改進 | | | 2022年1月1日或之後的年度期間 | | | 允許及早採用 | |
2023年1月1日 | | | | | | | |
IFRS 17,‘保險合同’,經IFRS 17,保險合同修正後於2020年6月修訂 | | | 2023年1月1日或之後的年度期間 | | | 適用IFRS 9金融工具的實體允許提前採用 | |
關於負債分類的《國際會計準則》第1號修正案《財務報表列報》 | | | 2023年1月1日或之後的年度期間 | | | 允許及早採用 | |
對《國際會計準則第1號》《財務報表列報》、《國際財務報告準則實務報表2》和《國際會計準則第8號》的修正案《會計政策、會計估計的變動和錯誤》 | | | 2023年1月1日或之後的年度期間 | | | 允許及早採用 | |
| | |
使用壽命
|
|
軟件
|
| |
2 - 15年
|
|
購買的特許權、權利和其他無形資產
|
| |
10年 - 20年
|
|
| | |
使用壽命
|
|
土地和建築物的權利,包括租賃權改進
|
| |
2年 - 9年
|
|
技術裝備和機械設備
|
| |
3年 - 25年
|
|
辦公室和其他設備
|
| |
3 - 13年
|
|
車輛
|
| |
5年 - 11年
|
|
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
工資和社會保障
|
| | | | 75,672 | | | | | | 66,536 | | | | | | 26,162 | | |
專業服務
|
| | | | 49,421 | | | | | | 8,448 | | | | | | 2,472 | | |
材料
|
| | | | 9,009 | | | | | | 8,253 | | | | | | 5,012 | | |
折舊/攤銷
|
| | | | 4,541 | | | | | | 2,829 | | | | | | 1,404 | | |
IT和通信費用
|
| | | | 1,248 | | | | | | 1,857 | | | | | | 1,175 | | |
其他研發費用
|
| | | | 4,667 | | | | | | 2,422 | | | | | | 1,911 | | |
研發費用總額
|
| | | | 144,558 | | | | | | 90,345 | | | | | | 38,136 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
股票上市費用
|
| | | | 111,109 | | | | | | — | | | | | | — | | |
專業服務
|
| | | | 70,380 | | | | | | 8,483 | | | | | | 2,615 | | |
工資和社會保障
|
| | | | 35,395 | | | | | | 20,926 | | | | | | 8,057 | | |
IT和通信費用
|
| | | | 12,391 | | | | | | 2,255 | | | | | | 1,545 | | |
折舊/攤銷
|
| | | | 1,870 | | | | | | 1,289 | | | | | | 896 | | |
保險
|
| | | | 1,698 | | | | | | 73 | | | | | | 118 | | |
人力資源相關費用(培訓、招聘)
|
| | | | 1,617 | | | | | | 1,026 | | | | | | 357 | | |
其他管理費用
|
| | | | 4,633 | | | | | | 1,354 | | | | | | 1,849 | | |
行政管理費用總額
|
| | | | 239,093 | | | | | | 35,406 | | | | | | 15,437 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
工資、社保
|
| | | | 11,971 | | | | | | 13,115 | | | | | | 3,012 | | |
專業服務
|
| | | | 1,983 | | | | | | 1,196 | | | | | | 327 | | |
市場營銷
|
| | | | 2,059 | | | | | | 613 | | | | | | 751 | | |
出差
|
| | | | 626 | | | | | | 167 | | | | | | 387 | | |
折舊/攤銷
|
| | | | 65 | | | | | | 41 | | | | | | 34 | | |
其他銷售費用
|
| | | | 485 | | | | | | 140 | | | | | | 134 | | |
銷售總費用
|
| | | | 17,189 | | | | | | 15,272 | | | | | | 4,645 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
外幣收益
|
| | | | 1,689 | | | | | | 19 | | | | | | 11 | | |
保險賠償
|
| | | | 456 | | | | | | 1,906 | | | | | | — | | |
從德國政府獲得的贈款
|
| | | | 51 | | | | | | 307 | | | | | | 53 | | |
其他助學金收入
|
| | | | — | | | | | | 42 | | | | | | — | | |
其他雜項收入
|
| | | | 78 | | | | | | 72 | | | | | | 12 | | |
其他收入合計
|
| | | | 2,274 | | | | | | 2,346 | | | | | | 76 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
外幣損失
|
| | | | 1,054 | | | | | | 107 | | | | | | 56 | | |
其他其他項目
|
| | | | 982 | | | | | | 23 | | | | | | 2 | | |
其他費用合計
|
| | | | 2,036 | | | | | | 130 | | | | | | 58 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
財務收入
|
| | | | 11,288 | | | | | | 80 | | | | | | 518 | | |
其中:公允價值變動
|
| | | | 11,280 | | | | | | 58 | | | | | | 516 | | |
財務費用
|
| | | | (20,201) | | | | | | (49,741) | | | | | | (5,736) | | |
其中:租賃付款利息部分
|
| | | | (437) | | | | | | (450) | | | | | | (341) | | |
其中:公允價值變動
|
| | | | (15,645) | | | | | | (15,222) | | | | | | — | | |
其中:預計信用損失
|
| | | | (260) | | | | | | — | | | | | | — | | |
其中:可轉換貸款利息
|
| | | | (3,483) | | | | | | (33,960) | | | | | | (5,350) | | |
財務結果
|
| | | | (8,913) | | | | | | (49,661) | | | | | | (5,218) | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
當期所得税支出
|
| | | | 556 | | | | | | 46 | | | | | | 61 | | |
與前幾年相關的當期所得税支出
|
| | | | 143 | | | | | | — | | | | | | — | | |
遞延税費
|
| | | | 10 | | | | | | — | | | | | | — | | |
所得税總支出
|
| | | | 709 | | | | | | 46 | | | | | | 61 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
所得税前利潤(虧損)
|
| | | | (410,327) | | | | | | (188,381) | | | | | | (63,418) | | |
所得税税率
|
| | | | 27.55% | | | | | | 27.55% | | | | | | 27.55% | | |
此項目的預期所得税
|
| | | | 113,045 | | | | | | 51,899 | | | | | | 17,472 | | |
預期税率差異產生的影響
|
| | | | 40 | | | | | | 54 | | | | | | (3) | | |
其他不可抵扣的費用和税費
|
| | | | (209) | | | | | | (238) | | | | | | (312) | | |
遞延税項資產變現變動
|
| | | | (67,465) | | | | | | (22,371) | | | | | | (18,978) | | |
其他
|
| | | | (46,120) | | | | | | (29,390) | | | | | | 1,760 | | |
營業報表中的所得税
|
| | | | (709) | | | | | | (46) | | | | | | (61) | | |
%
中的有效税率
|
| | | | (0.2)% | | | | | | 0.0% | | | | | | (0.1)% | | |
| | |
遞延納税資產
|
| |
遞延納税義務
|
| ||||||||||||||||||
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||||||||
非流動資產
|
| | | | 3,010 | | | | | | 2,289 | | | | | | 3,099 | | | | | | 3,043 | | |
無形資產
|
| | | | 2,995 | | | | | | 2,261 | | | | | | — | | | | | | — | | |
財產、廠房和設備
|
| | | | 15 | | | | | | — | | | | | | 3,088 | | | | | | 2,855 | | |
金融資產
|
| | | | — | | | | | | 28 | | | | | | 11 | | | | | | 188 | | |
流動資產
|
| | | | 14 | | | | | | 9 | | | | | | 286 | | | | | | — | | |
庫存
|
| | | | 11 | | | | | | 9 | | | | | | — | | | | | | — | | |
應收賬款和其他資產
|
| | | | 3 | | | | | | — | | | | | | 286 | | | | | | — | | |
非流動負債
|
| | | | 645 | | | | | | 531 | | | | | | 167 | | | | | | 9 | | |
供應
|
| | | | 24 | | | | | | — | | | | | | 3 | | | | | | 9 | | |
負債
|
| | | | 621 | | | | | | 531 | | | | | | 163 | | | | | | — | | |
流動負債
|
| | | | 222 | | | | | | 563 | | | | | | 631 | | | | | | 340 | | |
供應
|
| | | | 91 | | | | | | — | | | | | | — | | | | | | 62 | | |
負債
|
| | | | 131 | | | | | | 563 | | | | | | 631 | | | | | | 278 | | |
虧損結轉
|
| | | | 282 | | | | | | — | | | | | | — | | | | | | — | | |
毛額
|
| | | | 4,173 | | | | | | 3,392 | | | | | | 4,183 | | | | | | 3,392 | | |
淨額結算
|
| | | | (4,173) | | | | | | (3,392) | | | | | | (4,173) | | | | | | (3,392) | | |
財務狀況表中的確認
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | — | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
企業税負結轉
|
| | | | 388,980 | | | | | | 129,704 | | |
貿易税損失結轉
|
| | | | 387,524 | | | | | | 128,889 | | |
結轉利息
|
| | | | 15,846 | | | | | | 14,879 | | |
| | |
遞延納税資產
|
| |||||||||||||||||||||
以千歐元為單位
|
| |
臨時
差異 |
| |
税
虧損 |
| |
利息
攜帶 前進 |
| |
合計
|
| ||||||||||||
截至2020年1月1日的未確認遞延税項資產
|
| | | | 20,313 | | | | | | 11,540 | | | | | | 2,352 | | | | | | 34,205 | | |
添加
|
| | | | — | | | | | | 24,099 | | | | | | 1,311 | | | | | | 25,410 | | |
扣除額
|
| | | | (3,037) | | | | | | — | | | | | | — | | | | | | (3,037) | | |
截至2020年12月31日的未確認遞延税項資產
|
| | | | 17,276 | | | | | | 35,639 | | | | | | 3,663 | | | | | | 56,578 | | |
添加
|
| | | | — | | | | | | 70,625 | | | | | | 266 | | | | | | 70,891 | | |
扣除額
|
| | | | (3,426) | | | | | | — | | | | | | — | | | | | | (3,426) | | |
截至2021年12月31日的未確認遞延税項資產
|
| | | | 13,850 | | | | | | 106,624 | | | | | | 3,929 | | | | | | 124,043 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
歸屬於股東的綜合損失
|
| | | | (410,830) | | | | | | (188,435) | | | | | | (63,590) | | |
(in千歐元) | | | | | | | | | | | | | | | | | | | |
加權平均已發行股份數 | | | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | 214,858,203 | | | | | | 193,722,062 | | | | | | 169,224,125 | | |
基本和稀釋每股收益(單位:歐元)
|
| | | | (1.91) | | | | | | (0.97) | | | | | | (0.38) | | |
以千歐元為單位
|
| |
軟件
|
| |
已購買
讓步, 權利和其他 無形資產 |
| |
合計
|
| |||||||||
收購成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 2,401 | | | | | | 108 | | | | | | 2,509 | | |
添加內容
|
| | | | 1,586 | | | | | | — | | | | | | 1,586 | | |
從財產、廠房和設備轉移
|
| | | | 11 | | | | | | — | | | | | | 11 | | |
2021年12月31日
|
| | | | 3,998 | | | | | | 108 | | | | | | 4,106 | | |
累計攤銷/減記 | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
攤銷
|
| | | | 1,569 | | | | | | 6 | | | | | | 1,575 | | |
2021年12月31日
|
| | | | 2,694 | | | | | | 18 | | | | | | 2,713 | | |
賬面值: | | | | | | | | | | | | | | | | | | | |
2020年12月31日
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
2021年12月31日
|
| | | | 1,304 | | | | | | 90 | | | | | | 1,394 | | |
以千歐元為單位
|
| |
軟件
|
| |
已購買
讓步, 權利和其他 無形資產 |
| |
合計
|
| |||||||||
收購成本 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 1,241 | | | | | | 89 | | | | | | 1,330 | | |
添加內容
|
| | | | 1,188 | | | | | | 24 | | | | | | 1,212 | | |
處置
|
| | | | (28) | | | | | | (5) | | | | | | (33) | | |
2020年12月31日
|
| | | | 2,401 | | | | | | 108 | | | | | | 2,509 | | |
累計攤銷/減記 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 481 | | | | | | 7 | | | | | | 488 | | |
攤銷
|
| | | | 642 | | | | | | 6 | | | | | | 648 | | |
減值
|
| | | | 18 | | | | | | — | | | | | | 18 | | |
處置
|
| | | | (16) | | | | | | (1) | | | | | | (17) | | |
2020年12月31日
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
賬面值: | | | | | | | | | | | | | | | | | | | |
2019年12月31日
|
| | | | 760 | | | | | | 82 | | | | | | 842 | | |
2020年12月31日
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
以千歐元為單位
|
| |
的權利
土地和 建築物 和租賃權 改進 |
| |
車輛
|
| |
技術
設備 和 機械設備 |
| |
辦公室
和其他 設備 |
| |
資產
在 構造 |
| |
合計
|
| ||||||||||||||||||
購置或建設成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 15,774 | | | | | | 160 | | | | | | 6,195 | | | | | | 5,590 | | | | | | 1,144 | | | | | | 28,863 | | |
添加內容
|
| | | | 3,444 | | | | | | 6 | | | | | | 2,532 | | | | | | 2,644 | | | | | | 4,200 | | | | | | 12,826 | | |
處置
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
轉賬
|
| | | | 711 | | | | | | — | | | | | | 2,009 | | | | | | 2 | | | | | | (2,722) | | | | | | — | | |
轉移至無形資產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11) | | | | | | (11) | | |
指數影響
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | |
外匯
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 8 | | | | | | — | | | | | | 10 | | |
2021年12月31日
|
| | | | 19,903 | | | | | | 166 | | | | | | 10,738 | | | | | | 8,243 | | | | | | 2,611 | | | | | | 41,661 | | |
累計折舊: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 3,057 | | | | | | 40 | | | | | | 640 | | | | | | 2,411 | | | | | | — | | | | | | 6,148 | | |
折舊
|
| | | | 2,381 | | | | | | 42 | | | | | | 1,028 | | | | | | 1,450 | | | | | | — | | | | | | 4,901 | | |
轉移
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | |
外匯
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | |
2021年12月31日
|
| | | | 5,438 | | | | | | 82 | | | | | | 1,669 | | | | | | 3,862 | | | | | | — | | | | | | 11,051 | | |
賬面值: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
以千歐元為單位
|
| |
的權利
土地和 建築物 和租賃權 改進 |
| |
車輛
|
| |
技術
設備 和 機械設備 |
| |
辦公室
和其他 設備 |
| |
資產
在 構造 |
| |
合計
|
| ||||||||||||||||||
購置或建設成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 10,272 | | | | | | 109 | | | | | | 2,626 | | | | | | 3,736 | | | | | | 634 | | | | | | 17,377 | | |
添加內容
|
| | | | 4,795 | | | | | | 51 | | | | | | 1,268 | | | | | | 1,873 | | | | | | 3,479 | | | | | | 11,466 | | |
處置
|
| | | | — | | | | | | — | | | | | | (37) | | | | | | (43) | | | | | | — | | | | | | (80) | | |
轉賬
|
| | | | 607 | | | | | | — | | | | | | 2,338 | | | | | | 24 | | | | | | (2,969) | | | | | | — | | |
指數影響
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
2020年12月31日
|
| | | | 15,774 | | | | | | 160 | | | | | | 6,195 | | | | | | 5,590 | | | | | | 1,144 | | | | | | 28,863 | | |
累計折舊: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 1,170 | | | | | | 6 | | | | | | 236 | | | | | | 1,265 | | | | | | — | | | | | | 2,677 | | |
折舊
|
| | | | 1,887 | | | | | | 34 | | | | | | 408 | | | | | | 1,164 | | | | | | — | | | | | | 3,493 | | |
處置
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | (18) | | | | | | — | | | | | | (22) | | |
2020年12月31日
|
| | | | 3,057 | | | | | | 40 | | | | | | 640 | | | | | | 2,411 | | | | | | — | | | | | | 6,148 | | |
賬面值: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
德國
|
| | | | 18,933 | | | | | | 11,723 | | |
英國
|
| | | | 100 | | | | | | 38 | | |
美國
|
| | | | 38 | | | | | | 10 | | |
瑞士
|
| | | | 14 | | | | | | 3 | | |
財產、廠房和設備總計
|
| | | | 19,085 | | | | | | 11,774 | | |
以千歐元為單位
|
| |
權利
到建築物 |
| |
車輛
|
| |
技術
設備 和 機械設備 |
| |
辦公室
和其他 設備 |
| |
合計
|
| |||||||||||||||
2020年1月1日
|
| | | | 8,053 | | | | | | 88 | | | | | | 496 | | | | | | 50 | | | | | | 8,687 | | |
增加使用權資產
|
| | | | 3,757 | | | | | | 20 | | | | | | — | | | | | | 8 | | | | | | 3,785 | | |
折舊
|
| | | | (1,535) | | | | | | (31) | | | | | | (35) | | | | | | (30) | | | | | | (1,631) | | |
指數影響
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
2020年12月31日
|
| | | | 10,375 | | | | | | 77 | | | | | | 461 | | | | | | 28 | | | | | | 10,941 | | |
增加使用權資產
|
| | | | 2,369 | | | | | | — | | | | | | 29 | | | | | | 170 | | | | | | 2,568 | | |
轉移
|
| | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | (17) | | |
折舊
|
| | | | (1,808) | | | | | | (34) | | | | | | (45) | | | | | | (54) | | | | | | (1,941) | | |
指數影響
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | |
2021年12月31日
|
| | | | 10,910 | | | | | | 43 | | | | | | 428 | | | | | | 144 | | | | | | 11,525 | | |
以千歐元為單位
|
| |
租賃
責任 |
| |||
2020年1月1日
|
| | | | 8,715 | | |
添加內容
|
| | | | 3,742 | | |
利息
|
| | | | 450 | | |
付款
|
| | | | (1,889) | | |
指數影響
|
| | | | 100 | | |
2020年12月31日
|
| | | | 11,118 | | |
添加內容
|
| | | | 2,512 | | |
利息
|
| | | | 437 | | |
付款
|
| | | | (2,218) | | |
指數影響
|
| | | | (26) | | |
2021年12月31日
|
| | | | 11,823 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
使用權資產折舊
|
| | | | 1,941 | | | | | | 1,631 | | | | | | 1,013 | | |
租賃負債利息支出
|
| | | | 437 | | | | | | 450 | | | | | | 341 | | |
短期租賃費用
|
| | | | 488 | | | | | | 108 | | | | | | 138 | | |
低值資產租賃費用
|
| | | | 220 | | | | | | 80 | | | | | | 72 | | |
在費用中確認的總金額
|
| | |
|
3,086
|
| | | |
|
2,269
|
| | | | | 1,567 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
固定租賃付款
|
| | | | 204 | | | | | | 154 | | |
可變租賃付款
|
| | | | 2,014 | | | | | | 1,735 | | |
租賃付款總額
|
| | | | 2,218 | | | | | | 1,889 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
本金已付
|
| | | | 1,781 | | | | | | 1,439 | | | | | | 854 | | |
已支付利息
|
| | | | 437 | | | | | | 450 | | | | | | 341 | | |
短期和低價值租賃
|
| | | | 708 | | | | | | 188 | | | | | | 213 | | |
已支付總金額
|
| | |
|
2,926
|
| | | |
|
2,077
|
| | | | | 1,408 | | |
以千歐元為單位
|
| |
攜帶
值 |
| |||
2021年1月1日
|
| | | | — | | |
初始確認
|
| | | | 8,502 | | |
本票折算(2021年7月)
|
| | | | 2,222 | | |
增資(2021年7月和9月)
|
| | | | 5,178 | | |
在關聯公司中的損失份額
|
| | | | (848) | | |
2021年12月31日
|
| | | | 15,054 | | |
以千歐元為單位
|
| |
3/10/2021 – 12/31/2021
|
| |||
收入
|
| | | | 806 | | |
當期淨虧損
|
| | | | (2,907) | | |
以千歐元為單位
|
| |
12/31/2021
|
| |||
非流動資產(1)
|
| | | | 24,255 | | |
流動資產
|
| | | | 6,724 | | |
優先股重新分類(2)
|
| | | | 20,283 | | |
非流動負債
|
| | | | (28,200) | | |
流動負債
|
| | | | (756) | | |
股東權益
|
| | | | 22,306 | | |
集團對該員工的實際利益
|
| | | | 34.8% | | |
集團在股東權益中所佔份額(2020年:無)
|
| | | | 7,762 | | |
商譽
|
| | | | 7,558 | | |
貨幣兑換差異
|
| | | | (266) | | |
對同事的投資
|
| | | | 15,054 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
保證金
|
| | | | 3,779 | | | | | | 2,096 | | |
其他其他非流動金融資產
|
| | | | — | | | | | | 16 | | |
非流動金融資產總額
|
| | | | 3,779 | | | | | | 2,112 | | |
定期存款
|
| | | | 119,664 | | | | | | 50,000 | | |
貨幣市場基金
|
| | | | 99,919 | | | | | | — | | |
本票
|
| | | | — | | | | | | 676 | | |
保證金
|
| | | | 42 | | | | | | — | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
流動其他金融資產總額
|
| | | | 219,625 | | | | | | 50,676 | | |
|
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
預付款
|
| | | | 8,113 | | | | | | 153 | | |
非流動非金融資產總額
|
| | | | 8,113 | | | | | | 153 | | |
增值税申領
|
| | | | 12,602 | | | | | | 3,420 | | |
預付費用
|
| | | | 9,924 | | | | | | 1,284 | | |
其他其他流動非金融資產
|
| | | | 468 | | | | | | 1,070 | | |
流動非金融資產總額
|
| | | | 22,994 | | | | | | 5,774 | | |
非金融資產總額
|
| | | | 31,107 | | | | | | 5,927 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
零用錢
|
| | | | 2 | | | | | | 2 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
銀行現金
|
| | | | 129,854 | | | | | | 102,142 | | |
現金及現金等價物合計
|
| | | | 129,856 | | | | | | 102,144 | | |
|
(單位)
|
| |
常見的
個共享 (A類) |
| |
超級投票
個共享 (B類) |
| |
合計
|
| |
Lilium
GMBH 共計(1) |
| ||||||||||||
截至2019年1月1日發行和未償還
|
| | |
|
53,883
|
| | | |
|
—
|
| | | |
|
53,883
|
| | | |
|
53,883
|
| |
股份拆分追溯適用
|
| | | | 129,476,783 | | | | | | 24,413,065 | | | | | | 153,889,848 | | | | |
|
—
|
| |
截至2019年1月1日已發行和未償還,經調整
|
| | | | 129,530,666 | | | | | | 24,413,065 | | | | | | 153,943,731 | | | | |
|
53,883
|
| |
已發行股份 - 增資
|
| | | | 1,065,661 | | | | | | — | | | | | | 1,065,661 | | | | |
|
373
|
| |
截至2019年12月31日已發行和未償還,經調整
|
| | | | 130,596,327 | | | | | | 24,413,065 | | | | | | 155,009,392 | | | | |
|
54,256
|
| |
已發行股份 - 可轉換貸款
|
| | | | 19,156,185 | | | | | | — | | | | | | 19,156,185 | | | | |
|
6,705
|
| |
股票回購 - 庫存股
|
| | | | (205,704) | | | | | | — | | | | | | (205,704) | | | | |
|
(72)
|
| |
已發行股份 - 增資
|
| | | | 23,261,694 | | | | | | — | | | | | | 23,261,694 | | | | |
|
8,142
|
| |
截至2020年12月31日調整後的未償還金額
|
| | |
|
172,808,502
|
| | | |
|
24,413,065
|
| | | |
|
197,221,567
|
| | | |
|
69,031
|
| |
截至2020年12月31日發放,經調整
|
| | |
|
173,014,206
|
| | | |
|
24,413,065
|
| | | |
|
197,427,271
|
| | | |
|
69,103
|
| |
已發行股份 - 可轉換貸款
|
| | | | 20,533,259 | | | | | | — | | | | | | 20,533,259 | | | | |
|
7,187
|
| |
截至2021年9月14日的重組
|
| | | | 22,697,450 | | | | | | — | | | | | | 22,697,450 | | | | |
|
(76,218)
|
| |
國庫股Lilium GmbH未交換為Lilium N.V.股票
|
| | | | 205,704 | | | | | | — | | | | | | 205,704 | | | | |
|
(72)
|
| |
增資管道
|
| | | | 45,000,000 | | | | | | — | | | | | | 45,000,000 | | | | |
|
—
|
| |
國庫股
|
| | | | (375,000) | | | | | | — | | | | | | (375,000) | | | | |
|
—
|
| |
庫存股(因合併)
|
| | | | (879,691) | | | | | | — | | | | | | (879,691) | | | | |
|
—
|
| |
截至2021年12月31日的未償還債務
|
| | |
|
259,990,224
|
| | | |
|
24,413,065
|
| | | |
|
284,403,289
|
| | | |
|
—
|
| |
截至2021年12月31日發佈
|
| | | | 261,244,915 | | | | | | 24,413,065 | | | | | | 285,657,980 | | | | |
|
—
|
| |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
一般人員和高管 - 標準員工持股計劃
|
| | | | 29,286 | | | | | | 50,316 | | |
一般人口 - RSU
|
| | | | 77 | | | | | | — | | |
Executions - 員工持股計劃已修改
|
| | | | 2,135 | | | | | | — | | |
Executions - RSU
|
| | | | 1,178 | | | | | | — | | |
高管 - 基於業績的股票期權
|
| | | | 2,296 | | | | | | — | | |
高管 - 基於時間的股票期權
|
| | | | 3,505 | | | | | | — | | |
Executions - Success費用(現金結算)
|
| | | | 2,590 | | | | | | — | | |
Executions - Success Feed(股權結算)
|
| | | | 1,844 | | | | | | 592 | | |
Executions - Presence獎金
|
| | | | 0 | | | | | | — | | |
股份持股計劃(JSOP)包括獎金
|
| | | | 5,438 | | | | | | — | | |
總費用
|
| | | | 48,349 | | | | | | 50,908 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
股權結算股份支付產生的費用
|
| | | | 29,286 | | | | | | — | | |
以現金結算的股份支付費用
|
| | | | — | | | | | | 50,316 | | |
(單位)
|
| |
2021
數量: 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | 13,962,159 | | | | | | 0.00 | | | | | | — | | | | | | — | | |
本年度的授權額
|
| | | | 4,019,799 | | | | | | 0.00 | | | | | | — | | | | | | — | | |
在本年度內被沒收
|
| | | | (757,105) | | | | | | 0.00 | | | | | | — | | | | | | — | | |
現金結算轉賬
|
| | | | 2,348,454 | | | | | | 0.00 | | | | | | 13,962,159 | | | | | | 0.00 | | |
12月31日業績突出
|
| | | | 19,573,307 | | | | | | 0.00 | | | | | | 13,962,159 | | | | | | 0.00 | | |
(單位)
|
| |
2021
數量: 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | 2,348,454 | | | | | | 0.00 | | | | | | 14,593,556 | | | | | | 0.00 | | |
本年度的授權額
|
| | | | — | | | | | | — | | | | | | 2,799,860 | | | | | | 0.00 | | |
在本年度內被沒收
|
| | | | — | | | | | | — | | | | | | (1,082,803) | | | | | | 0.00 | | |
已轉股權結算
|
| | | | (2,348,454) | | | | | | 0.00 | | | | | | (13,962,159) | | | | | | 0.00 | | |
12月31日業績突出
|
| | | | — | | | | | | — | | | | | | 2,348,454 | | | | | | 0.00 | | |
| | |
12/31/2020
|
| |||
缺乏適銷性的折扣
|
| | | | 5% | | |
預期波動率(%)
|
| | | | 154% | | |
直接IPO的可能性
|
| | | | 0% | | |
間接IPO的可能性
|
| | | | 60% | | |
其他場景的概率
|
| | | | 40% | | |
歐元
|
| |
估值
方法論 |
| |
價格:
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
|
| |
實際股價
|
| | | | 7.89 | | |
2021年12月31日
|
| |
實際股價
|
| | | | 6.12 | | |
以千歐元為單位
|
| |
01/01 /-
12/31/2021 |
| |
01/01 /-
12/31/2020 |
| ||||||
由股權結算RSU產生的應收賬款
|
| | | | 77 | | | | | | — | | |
(單位)
|
| |
2021
數量: 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度分配的
|
| | | | 162,800 | | | | | € | 0.12 | | | | | | — | | | | | | — | | |
在本年度內被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日業績突出
|
| | |
|
162,800
|
| | | | € | 0.12 | | | | |
|
—
|
| | | |
|
—
|
| |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
股權結算股份支付產生的費用
|
| | | | 2,135 | | | | | | — | | |
(單位)
|
| |
2021
數量: 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授權額
|
| | | | 1,888,477 | | | | | | 7.90 | | | | | | — | | | | | | — | | |
在本年度內被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日業績突出
|
| | | | 1,888,477 | | | | | | 7.90 | | | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
無風險費率範圍
|
| |
(0.75)% – (0.71)%
|
|
預期股息收益率
|
| |
—
|
|
預期鍛鍊期限
|
| |
2
|
|
預期波動率
|
| |
118.9%
|
|
| | |
01/01/-
|
| |
01/01/-
|
| ||||||
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
股權結算RSU產生的應收賬款
|
| | | | 1,178 | | | | | | — | | |
(單位)
|
| |
2021
編號 第 個,共 個 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授權額
|
| | | | 1,050,913 | | | | | € | 0.12 | | | | | | — | | | | | | — | | |
在本年度內被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日業績突出
|
| | | | 1,050,913 | | | | |
€
|
0.12
|
| | | | | — | | | | | | — | | |
以千歐元為單位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
基於績效的股票期權產生的激勵
|
| | | | 2,296 | | | | | | — | | |
(單位)
|
| |
2021
數量: 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授權額
|
| | | | 7,036,501 | | | | | € | 8.15 | | | | | | — | | | | | | — | | |
在本年度內被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日業績突出
|
| | | | 7,036,501 | | | | | € | 8.15 | | | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
無風險費率範圍
|
| |
(0.69)% – (0.66)%
|
|
預期股息收益率
|
| |
—
|
|
預期鍛鍊期限
|
| |
4年
|
|
預期波動率
|
| |
121.8%
|
|
以千歐元為單位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
基於時間的股票期權產生的警告
|
| | | | 3,505 | | | | | | — | | |
(單位)
|
| |
2021
數量: 選項 |
| |
2021
WAEP |
| |
2020
數量: 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度的授權額
|
| | | | 2,951,000 | | | | | € | 7.25 | | | | | | — | | | | | | — | | |
在本年度內被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
12月31日業績突出
|
| | | | 2,951,000 | | | | |
€
|
7.25
|
| | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
無風險費率
|
| |
(0.69)%
|
|
預期股息收益率
|
| |
—
|
|
預期鍛鍊期限
|
| |
4年
|
|
預期波動率
|
| |
121.9%
|
|
以千歐元為單位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
成功費用現金結算
|
| | | | 2,590 | | | | | | — | | |
成功費股權費用結算
|
| | | | 1,844 | | | | | | 592 | | |
總費用
|
| | | | 4,434 | | | | | | 592 | | |
以千歐元為單位
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
JSOP費用
|
| | | | 3,762 | | | | | | — | | |
獎金費用
|
| | | | 1,676 | | | | | | — | | |
總費用
|
| | | | 5,438 | | | | | | — | | |
| | |
12/31/2021
|
|
無風險費率
|
| |
(0.62)%
|
|
預期股息收益率
|
| |
0
|
|
預期期限
|
| |
3.7年
|
|
預期波動率(%)
|
| |
126.0%
|
|
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
其他非流動金融負債
|
| | | | — | | | | | | 27 | | |
其他流動財務負債
|
| | | | — | | | | | | 21 | | |
權證 | | | | | 21,405 | | | | | | — | | |
可轉換貸款 - 主機
|
| | | | — | | | | | | 84,287 | | |
可轉換貸款 - 嵌入衍生品
|
| | | | — | | | | | | 14,948 | | |
可轉換貸款
|
| | | | — | | | | | | 99,235 | | |
單位:千歐元
2020年3月11日 |
| |
公允價值
主機合同 |
| |
對
的影響
大寫 投稿 |
| ||||||
基地
|
| | | | 52,090 | | | | | | | | |
1年後轉換
|
| | | | 43,678 | | | | | | 8,412 | | |
1年前的轉換
|
| | | | 61,582 | | | | | | (9,492) | | |
單位:千歐元
2020年3月11日 |
| |
公允價值
主機合同 |
| |
對
的影響
大寫 投稿 |
| ||||||
基地
|
| | | | 52,090 | | | | | | | | |
信用利差+10%
|
| | | | 49,558 | | | | | | 2,532 | | |
信用利差-10%
|
| | | | 54,819 | | | | | | (2,730) | | |
以千歐元為單位
|
| |
01/01/2021
|
| |
添加/
逆轉 |
| |
展開
折扣和 更改為 折扣率 |
| |
12/31/2021
|
| ||||||||||||
資產報廢債務
|
| | | | 175 | | | | | | 54 | | | | | | 4 | | | | | | 233 | | |
離職後福利(見附註25)
|
| | | | 193 | | | | | | (109) | | | | | | — | | | | | | 84 | | |
記錄保留義務
|
| | | | 43 | | | | | | 13 | | | | | | — | | | | | | 56 | | |
非當期撥備總額
|
| | | | 411 | | | | | | (42) | | | | | | 4 | | | | | | 373 | | |
年終審計
|
| | | | — | | | | | | 1,067 | | | | | | — | | | | | | 1,067 | | |
遣散費
|
| | | | 80 | | | | | | 539 | | | | | | — | | | | | | 619 | | |
其他
|
| | | | — | | | | | | 736 | | | | | | — | | | | | | 736 | | |
當前撥備總額
|
| | | | 80 | | | | | | 2,342 | | | | | | — | | | | | | 2,422 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
已出資債務現值
|
| | | | 155 | | | | | | 433 | | |
計劃資產的公允價值
|
| | | | 71 | | | | | | 240 | | |
離職後福利債務總額
|
| | | | 84 | | | | | | 193 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
1月1日的確定負債淨額
|
| | | | 193 | | | | | | 126 | | |
合併經營報表中確認的設定福利成本
|
| | | | 117 | | | | | | 48 | | |
在其他全面收益中確認的固定收益成本
|
| | | | (162) | | | | | | 44 | | |
僱主繳費
|
| | | | (74) | | | | | | (25) | | |
貨幣影響
|
| | | | 10 | | | | | | — | | |
12月31日的確定負債淨額
|
| | | | 84 | | | | | | 193 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
截至1月1日的員工福利義務
|
| | | | 433 | | | | | | 304 | | |
精算調整
|
| | | | (233) | | | | | | 44 | | |
其中:體驗調整
|
| | | | (202) | | | | | | 28 | | |
其中:人口結構調整
|
| | | | (25) | | | | | | — | | |
其中:財務假設調整
|
| | | | (6) | | | | | | 16 | | |
當前服務成本
|
| | | | 112 | | | | | | 45 | | |
過去的服務(積分)/成本
|
| | | | (1) | | | | | | — | | |
利息支出
|
| | | | 1 | | | | | | 1 | | |
貨幣影響
|
| | | | 19 | | | | | | 0 | | |
員工繳款
|
| | | | 74 | | | | | | 25 | | |
已支付福利
|
| | | | (250) | | | | | | 14 | | |
截至12月31日的員工福利義務
|
| | | | 155 | | | | | | 433 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
截至1月1日的計劃資產公允價值
|
| | | | 240 | | | | | | 178 | | |
僱主繳費
|
| | | | 74 | | | | | | 25 | | |
員工繳款
|
| | | | 74 | | | | | | 25 | | |
已支付福利
|
| | | | (250) | | | | | | 14 | | |
行政費用
|
| | | | (5) | | | | | | (3) | | |
資產回報率不包括利息收入
|
| | | | (71) | | | | | | (0) | | |
利息收入
|
| | | | 0 | | | | | | 1 | | |
貨幣影響
|
| | | | 9 | | | | | | — | | |
截至12月31日的計劃資產公允價值
|
| | | | 71 | | | | | | 240 | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
經驗調整產生的精算收益(-)/損失(+)
|
| | | | (202) | | | | | | 28 | | |
人口假設變化產生的精算收益(-)/損失(+)
|
| | | | (25) | | | | | | — | | |
因財務假設變化而產生的精算收益(-)/損失(+)
|
| | | | (6) | | | | | | 16 | | |
計劃資產回報率等,利息收入
|
| | | | 71 | | | | | | — | | |
計入其他綜合收益
|
| | | | (162) | | | | | | 44 | | |
當前服務成本
|
| | | | 112 | | | | | | 45 | | |
過去的服務(積分)/成本
|
| | | | (1) | | | | | | — | | |
利息收入
|
| | | | 0 | | | | | | (1) | | |
管理費(生效)
|
| | | | 5 | | | | | | 3 | | |
利息支出
|
| | | | 1 | | | | | | 1 | | |
合併業務報表中包含的內容
|
| | | | 117 | | | | | | 48 | | |
合併經營報表和其他全面收入中包含的總額
|
| | | | (45) | | | | | | 92 | | |
| | |
12/31/2021
|
| |
12/31/2020
|
| ||||||
未來加薪
|
| | | | 1.00% | | | | | | 1.00% | | |
通貨膨脹率
|
| | | | 0.60% | | | | | | 0.20% | | |
未來養老金增加
|
| | | | 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)% | | |
離職後福利義務的現值(單位:千歐元)
|
| | | | 149 | | | | | | 414 | | | | | | | 163 | | | | | | 455 | | |
加薪
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
離職後福利義務的現值(單位:千歐元)
|
| | | | 156 | | | | | | 434 | | | | | | | 155 | | | | | | 433 | | |
養老金增加
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
離職後福利義務的現值(單位:千歐元)
|
| | | | 159 | | | | | | 446 | | | | | | | 不適用 | | | | | | 不適用 | | |
(千歐元)
|
| |
2021年12月31日
|
| |||||||||||||||
財政年度
|
| |
2022
|
| |
2023-2026
|
| |
2027-2031
|
| |||||||||
預期福利付款
|
| | | | 18 | | | | | | 95 | | | | | | 147 | | |
預期福利付款總額
|
| | | | 18 | | | | | | 95 | | | | | | 147 | | |
(千歐元)
|
| |
2020年12月31日
|
| |||||||||||||||
財政年度
|
| |
2021
|
| |
2022-2025
|
| |
2026-2030
|
| |||||||||
預期福利付款
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
預期福利付款總額
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
貿易應付款
|
| | | | 2,906 | | | | |
|
—
|
| |
非經常貿易和其他應付賬款
|
| | | | 2,906 | | | | | | — | | |
貿易應付款
|
| | | | 14,936 | | | | | | 4,854 | | |
未付發票的應計金額
|
| | | | 20,399 | | | | | | 6,238 | | |
當前貿易和其他應付賬款
|
| | | | 35,335 | | | | | | 11,092 | | |
貿易和其他應付賬款總額
|
| | | | 38,241 | | | | | | 11,092 | | |
以千歐元為單位
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
假期應計費用
|
| | | | 2,488 | | | | | | 1,680 | | |
增值税應付款
|
| | | | 242 | | | | | | 1,477 | | |
工資税和社會保障
|
| | | | 2,992 | | | | | | 1,455 | | |
其他流動非金融負債雜項
|
| | | | 338 | | | | | | 585 | | |
其他非金融負債合計
|
| | | | 6,060 | | | | | | 5,197 | | |
| | |
12/31/2021
|
| ||||||||||||
以千歐元為單位
|
| |
類別
|
| |
攜帶
金額 |
| |
公允價值
|
| ||||||
按類別劃分的金融資產 | | | | | | | | | | | | | | | | |
銀行現金和零用錢
|
| | AC | | | | | 129,856 | | | | | | 不適用 | | |
貨幣市場基金
|
| | FVTPL | | | | | 99,919 | | | | | | 99,919 | | |
定期存款
|
| | AC | | | | | 119,664 | | | | | | 不適用 | | |
保證金
|
| | AC | | | | | 3,821 | | | | | | 3,821 | | |
金融資產總額
|
| | | | |
|
353,260
|
| | |
|
| ||||
金融負債,按類別分類
|
| | | |
|
| |
|
| |||||||
貿易和其他應付款
|
| | AC | | | | | 38,241 | | | | | | 不適用 | | |
認股權證
|
| | FVTPL | | | | | 21,405 | | | | | | 21,405 | | |
金融負債總額
|
| | | | |
|
59,646
|
| | | | | | | |
根據IFRS 9將其彙總到類別中
|
| |
攜帶
金額 |
| |||
按攤銷成本(AC)計量的金融資產
|
| | | | 253,341 | | |
按公平值計入損益計量的金融資產
|
| | | | 99,919 | | |
以公平值計入損益計量的金融負債
|
| | | | 21,405 | | |
按攤銷成本(AC)計量的金融負債
|
| | | | 38,241 | | |
| | |
12/31/2020
|
| ||||||||||||
以千歐元為單位
|
| |
類別
|
| |
攜帶
金額 |
| |
公允價值
|
| ||||||
金融資產,按類別分類
|
| | | | | | | | | | | | | | | |
現金和現金等價物
|
| | AC | | | | | 102,144 | | | | | | 不適用 | | |
定期存款
|
| | AC | | | | | 50,000 | | | | | | 不適用 | | |
本票
|
| | FVTPL | | | | | 676 | | | | | | 676 | | |
保證金
|
| | AC | | | | | 2,096 | | | | | | 2,096 | | |
其他金融資產
|
| | AC | | | | | 16 | | | | | | 16 | | |
金融資產總額
|
| | | | | | | 154,932 | | | | | | | | |
金融負債,按類別分類
|
| | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | AC | | | | | 11,092 | | | | | | 不適用 | | |
可轉換貸款-主合同
|
| | AC | | | | | 84,287 | | | | | | 105,007 | | |
可轉換貸款-嵌入衍生品
|
| | FVTPL | | | | | 14,948 | | | | | | 14,948 | | |
其他金融負債
|
| | AC | | | | | 48 | | | | | | 48 | | |
金融負債總額
|
| | | | | | | 110,375 | | | | | | | | |
根據IFRS 9將其彙總到類別中
|
| |
攜帶
金額 |
| |||
按攤銷成本(AC)計量的金融資產
|
| | | | 154,256 | | |
按公平值計入損益計量的金融資產
|
| | | | 676 | | |
以公平值計入損益計量的金融負債
|
| | | | 14,948 | | |
按攤銷成本(AC)計量的金融負債
|
| | | | 95,427 | | |
單位:千歐元
2020年12月31日 |
| |
共享
價格 |
| |
值
衍生產品 |
| |
對
的影響
財務 結果 |
| |||||||||
基地
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
向上
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
向下
|
| | | | (0.00)% | | | | | | 11,081 | | | | | | 3,867 | | |
單位:千歐元
2020年12月31日 |
| |
信貸
價差 |
| |
值
衍生產品 |
| |
對
的影響
財務 結果 |
| |||||||||
基地
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
向上
|
| | | | 10% | | | | | | 14,282 | | | | | | 666 | | |
向下
|
| | | | (0.00)% | | | | | | 15,646 | | | | | | (698) | | |
以千歐元為單位
|
| |
期票
備註 |
| |
可兑換的
貸款 衍生產品 |
| ||||||
2020年1月1日
|
| | | | — | | | | | | — | | |
購買/發行
|
| | | | 627 | | | | | | (274) | | |
公允價值重新計量的變更
|
| | | | 58 | | | | | | 15,222 | | |
外匯影響
|
| | | | (9) | | | | | | — | | |
2020年12月31日
|
| | | | 676 | | | | | | 14,948 | | |
購買/發行
|
| | | | 1,051 | | | | | | 312 | | |
公允價值重新計量的變更
|
| | | | 475 | | | | | | (6,326) | | |
外匯影響
|
| | | | 20 | | | | | | — | | |
轉換
|
| | | | (2,222) | | | | | | (8,934) | | |
2021年12月31日
|
| | | | — | | | | | | — | | |
2021
|
| |
後續測量
|
| |||||||||||||||||||||||||||||||||
以千歐元為單位
|
| |
利息
|
| |
外來的
交換 轉換 |
| |
公允價值
|
| |
減值
損失(淨) |
| |
逆轉
損失 容差 |
| |
每個
總計
類別 |
| ||||||||||||||||||
按攤餘成本計量的金融資產
|
| | | | (364) | | | | | | 1,061 | | | | | | — | | | | | | (260) | | | | | | — | | | | | | 437 | | |
按攤餘成本計量的金融負債
|
| | | | (3,483) | | | | | | (446) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,929) | | |
以公允價值計量且其變動計入損益的金融資產和負債
|
| | | | — | | | | | | 20 | | | | | | (4,365) | | | | | | — | | | | | | — | | | | | | (4,345) | | |
合計 | | | | | (3,847) | | | | | | 635 | | | | | | (4,365) | | | | | | (260) | | | | | | — | | | | | | (7,837) | | |
2020
|
| |
後續測量
|
| |||||||||||||||||||||||||||||||||
以千歐元為單位
|
| |
利息
|
| |
外來的
交換 轉換 |
| |
公允價值
|
| |
增加
損失 容差 |
| |
逆轉
損失 容差 |
| |
每個
總計
類別 |
| ||||||||||||||||||
按攤餘成本計量的金融資產
|
| | | | (83) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (83) | | |
按攤餘成本計量的金融負債
|
| | | | (33,960) | | | | | | (98) | | | | | | — | | | | | | — | | | | | | — | | | | | | (34,058) | | |
以公允價值計量且其變動計入損益的金融資產和負債
|
| | | | — | | | | | | (4) | | | | | | (15,164) | | | | | | — | | | | | | — | | | | | | (15,168) | | |
合計 | | | | | (34,043) | | | | | | (102) | | | | | | (15,164) | | | | | | — | | | | | | — | | | | | | (49,309) | | |
以千歐元為單位
|
| |
相當於
外部 信用評級 [標普(S&P)] |
| |
毛收入
攜帶 金額 |
| |
減值
損失 容差 |
| |
12/31/2021
|
| |||||||||
|
信用-
受損 |
| ||||||||||||||||||||
1-6年級:低風險
|
| |
BBB-至AAA
|
| | | | 253,601 | | | | | | (260) | | | | | | 不是 | | |
其中: | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 129,859 | | | | | | (3) | | | | | | 不是 | | |
定期存款
|
| | | | | | | 119,920 | | | | | | (256) | | | | | | 不是 | | |
保證金
|
| | | | | | | 3,822 | | | | | | (1) | | | | | | 不是 | | |
以千歐元為單位
|
| |
相當於
外部 信用評級 [標普(S&P)] |
| |
毛收入
攜帶 金額 |
| |
減值
損失 津貼 |
| |
12/31/2020
|
| |||||||||
|
信用-
受損 |
| ||||||||||||||||||||
1-6年級:低風險
|
| |
BBB-至AAA
|
| | | | 154,256 | | | | | | — | | | | | | 不是 | | |
其中: | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 102,144 | | | | | | — | | | | | | 不是 | | |
定期存款
|
| | | | | | | 50,000 | | | | | | — | | | | | | 不是 | | |
保證金
|
| | | | | | | 2,096 | | | | | | — | | | | | | 不是 | | |
其他金融資產
|
| | | | | | | 16 | | | | | | — | | | | | | 不是 | | |
幣種
|
| |
歐元的影響
感謝 税前利潤 (千歐元) |
| |
歐元的影響
折舊時間: 税前利潤 (千歐元) |
| ||||||
美元
|
| | | | 735 | | | | | | (898) | | |
英鎊
|
| | | | 15 | | | | | | (19) | | |
幣種
|
| |
歐元的影響
感謝 税前利潤 (千歐元) |
| |
歐元的影響
折舊時間: 税前利潤 (千歐元) |
| ||||||
美元
|
| | | | (47) | | | | | | 58 | | |
英鎊
|
| | | | (46) | | | | | | 56 | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2021
|
| |||
以千歐元為單位
|
| |
2022
|
| |
2023
|
| |
2024至2026
|
| |
2027和
之後 |
| ||||||||||||
租賃負債
|
| | | | 2,356 | | | | | | 2,705 | | | | | | 8,001 | | | | | | 2,187 | | |
貿易和其他應付款
|
| | | | 35,335 | | | | | | 29 | | | | | | 3,498 | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2020
|
| |||
以千歐元為單位
|
| |
2021
|
| |
2022
|
| |
2023年至2025年
|
| |
2026和
之後 |
| ||||||||||||
租賃負債
|
| | | | 2,006 | | | | | | 1,962 | | | | | | 5,767 | | | | | | 2,869 | | |
可轉換貸款
|
| | | | 88,013 | | | | | | — | | | | | | — | | | | | | — | | |
貿易和其他應付款
|
| | | | 11,092 | | | | | | — | | | | | | — | | | | | | — | | |
其他金融負債
|
| | | | 21 | | | | | | 27 | | | | | | — | | | | | | — | | |
以千歐元為單位
|
| |
可兑換的
貸款 |
| |
租賃
負債 |
| |
認股權證
|
| |
合計
|
| ||||||||||||
截至2020年12月31日的財務狀況表
|
| | | | 99,235 | | | | | | 11,118 | | | | | | — | | | | | | 110,353 | | |
可轉換貸款收益
|
| | | | 1,850 | | | | | | — | | | | | | — | | | | | | 1,850 | | |
租賃付款的主要要素
|
| | | | — | | | | | | (1,781) | | | | | | — | | | | | | (1,781) | | |
已支付利息
|
| | | | — | | | | | | (437) | | | | | | — | | | | | | (437) | | |
融資活動現金流的變化
|
| | | | 1,850 | | | | | | (2,218) | | | | | | — | | | | | | (368) | | |
因新租賃合同而增加的租賃負債
|
| | | | — | | | | | | 2,486 | | | | | | — | | | | | | 2,486 | | |
附加的附加憑證
|
| | | | — | | | | | | — | | | | | | 25,859 | | | | | | 25,859 | | |
公允價值變更
|
| | | | (6,326) | | | | | | — | | | | | | (4,454) | | | | | | (10,780) | | |
利息支出
|
| | | | 3,483 | | | | | | 437 | | | | | | — | | | | | | 3,920 | | |
出資
|
| | | | (98,242) | | | | | | — | | | | | | — | | | | | | (98,242) | | |
截至2021年12月31日的財務狀況表
|
| | | | — | | | | | | 11,823 | | | | | | 21,405 | | | | | | 33,228 | | |
以千歐元為單位
|
| |
可兑換的
貸款 |
| |
租賃
負債 |
| |
合計
|
| |||||||||
截至2019年12月31日的財務狀況表
|
| | | | 66,353 | | | | | | 8,715 | | | | | | 75,068 | | |
可轉換貸款收益
|
| | | | 85,900 | | | | | | — | | | | | | 85,900 | | |
租賃付款的主要要素
|
| | | | — | | | | | | (1,439) | | | | | | (1,439) | | |
已支付利息
|
| | | | — | | | | | | (450) | | | | | | (450) | | |
融資活動現金流的變化
|
| | | | 85,900 | | | | | | (1,889) | | | | | | 84,011 | | |
因新租賃合同而增加的租賃負債
|
| | | | — | | | | | | 3,842 | | | | | | 3,842 | | |
公允價值變更
|
| | | | 15,222 | | | | | | — | | | | | | 15,222 | | |
利息支出
|
| | | | 33,960 | | | | | | 450 | | | | | | 34,410 | | |
出資
|
| | | | (102,200) | | | | | | — | | | | | | (102,200) | | |
截至2020年12月31日的財務狀況表
|
| | | | 99,235 | | | | | | 11,118 | | | | | | 110,353 | | |
| | |
股份(單位:千股)
|
| |
所有權權益(%)
|
| ||||||||||||||||||
函數
|
| |
12/31/2021
|
| |
12/31/2020(1)
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||||||||
密鑰管理
|
| | | | 25,743 | | | | | | 25,019 | | | | | | 9.1% | | | | | | 12.7% | | |
其他關聯方
|
| | | | 121,389 | | | | | | 107,140 | | | | | | 42.7% | | | | | | 54.3% | | |
以千歐元為單位
|
| |
2021
|
| |
2020
|
| ||||||
短期員工福利
|
| | | | 3,634 | | | | | | 1,966 | | |
應計分紅
|
| | | | 619 | | | | | | — | | |
股票薪酬(傳統員工持股計劃 - 2021年:6,276,829個選項;2020年:4,239,788個選項)
|
| | | | 10,796 | | | | | | 14,875 | | |
修改了高管員工持股計劃(2021年:1,888,477人;2020年:沒有選擇)
|
| | | | 2,135 | | | | | | — | | |
股票期權(2021:11,038,414;2020:無期權)
|
| | | | 6,979 | | | | | | — | | |
成功費用
|
| | | | 9,872 | | | | | | 591 | | |
合計 | | | | | 34,035 | | | | | | 17,432 | | |
(千歐元)
|
| |
2021
|
| |
2020
|
| ||||||
可轉換貸款 | | | | | | | | | | | | | |
新年伊始
|
| | | | 99,235 | | | | | | 66,353 | | |
可轉換貸款收益
|
| | | | 1,007 | | | | | | 85,900 | | |
可轉換貸款的公允價值變動
|
| | | | (6,337) | | | | | | 15,222 | | |
利息費用(未支付)
|
| | | | 3,400 | | | | | | 33,960 | | |
已繳資本
|
| | | | (7) | | | | | | — | | |
對資本儲備的貢獻
|
| | | | (97,298) | | | | | | 102,200 | | |
年底
|
| | | | — | | | | | | 99,235 | | |
Azul預付認股權證
|
| | | | 13,030 | | | | | | — | | |