| Right-of-Use Assets | 2–10 years |
| Land and building | Up to 10 years; depending on rental agreement |
| Technical equipment and Machinery | 3–10 years |
| Tooling | 3–5 years |
| Other operating and office equipment | 3–10 years |
| Brand | 15 years |
| Technology | 15 years |
| Customer relationship | 10–15 years |
| Order backlog | 1 year |
| Patents, licenses and similar rights and values | 3–7 years |
| Standard (Amendments) | Title of standard or amendments | Effective date |
| IAS 8.30, EU Endorsement has been made | ||
| by the date of release for publication | ||
| Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback | 1 January 2024 |
| Amendments to IAS 1 | Classification of Liabilities as Current or Non-current/ Non-current Liabilities | 1 January 2024 |
| with Covenants | ||
| IAS 8.30 EU endorsement is still pending | ||
| Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements | 1 January 2024 |
| Amendments to IAS 21 | Lack of Exchangeability | 1 January 2025 |
| Amendments to IFRS 10 and IAS 28 | Sale or Contribution of Assets between an Investor and its Associate or | |
| Joint Venture |
| in kEUR | 2022 presented | 2022 adjusted | Delta |
| Continuing Operations | |||
| Revenue | 258,282 | 258,282 | 0 |
| Changes in inventories | 47,574 | 47,574 | 0 |
| Cost of materials | –165,891 | –166,547 | –656 |
| Gross profit | 139,965 | 139,309 | –656 |
| Licensing costs | –31,668 | –31,668 | 0 |
| Gross profit after Licensing costs | 108,297 | 107,641 | –656 |
| Own work capitalized | 0 | 0 | 0 |
| Other income | 1,322 | 8,406 | 7,085 |
| Personnel expenses | – 57,170 | – 57,170 | 0 |
| Other expenses | – 87,193 | –93,622 | –6,429 |
| Earnings before interest, taxes, depreciation and amortization (EBITDA) | – 34,745 | – 34,745 | 0 |
| Depreciation and amortization | –18,414 | –18,414 | 0 |
| Earnings before interest and taxes (EBIT) | –53,159 | –53,159 | 0 |
| Income from investments | 0 | 0 | 0 |
| Income from other securities and long-term loans | 0 | 0 | 0 |
| Finance income | 19,968 | 19,968 | 0 |
| Write-downs on financial assets | 0 | 0 | 0 |
| Finance costs | –3,456 | –3,456 | 0 |
| Earnings before tax (EBT) | –36,647 | –36,647 | 0 |
| Tax income | 4,984 | 4,984 | 0 |
| Other tax | 0 | 0 | 0 |
| Income from transfer of losses | 0 | 0 | 0 |
| Expenses from a profit transfer agreement | 0 | 0 | 0 |
| Result carried forward | 0 | 0 | 0 |
| Profit from continuingoperations | –31,663 | –31,663 | 0 |
| Discontinued operations | |||
| Profit (loss) from discontinued operation, net of tax | 0 | 0 | 0 |
| Loss for the period | –31,663 | –31,663 | 0 |
| in kEUR | 31.12.2022 presented | 31.12.2022 adjusted | Delta |
| Assets | |||
| Property, plant and equipment | 7,026 | 7,026 | 0 |
| Right of use assets | 5,407 | 5,407 | 0 |
| Intangible assets (excl. Goodwill) | 114,598 | 114,598 | 0 |
| Goodwill | 162,236 | 162,236 | 0 |
| Non-current assets | 289,267 | 289,267 | 0 |
| Inventories | 84,322 | 84,322 | 0 |
| Return asset | 115 | 115 | 0 |
| Trade receivables | 34,792 | 34,792 | 0 |
| Other assets (short term) | 18,421 | 18,421 | 0 |
| Cash | 54,918 | 54,918 | 0 |
| Current assets | 192,568 | 192,568 | 0 |
| Total assets | 481,834 | 481,834 | 0 |
| Equity | |||
| Share capital | 2,030 | 2,030 | 0 |
| Share Premium | 607,166 | 607,166 | 0 |
| Other Reserves | –3,301 | 21,238 | –24,539 |
| Retained earnings | –239,594 | –264,133 | 24,539 |
| Profit (Loss) | –31,663 | –31,663 | 0 |
| Equity attributable to owners of the company | 334,638 | 334,638 | 0 |
| Non-controlling interests | 0 | 0 | 0 |
| Total equity | 334,638 | 334,638 | 0 |
| Liabilities | |||
| Loans and borrowings (long term) | 6,849 | 6,849 | 0 |
| Lease liabilities (long term) | 4,989 | 4,989 | 0 |
| Share-based payment liabilities (long term) | 6,049 | 6,049 | 0 |
| Deferred tax liabilities | 20,209 | 20,209 | 0 |
| Non-current liabilities | 38,096 | 38,096 | 0 |
| Income Tax liabilities | 78 | 78 | 0 |
| Loans and borrowings (short term) | 1 | 1 | 0 |
| Lease liabilities (short term) | 586 | 586 | 0 |
| Trade payables (short term) | 39,412 | 39,412 | 0 |
| Other liabilities (short term) | 35,353 | 35,353 | 0 |
| Warrant liabilities (short term) | 12,435 | 12,435 | 0 |
| Provisions (short term) | 21,236 | 21,236 | 0 |
| Current liabilities | 109,100 | 109,100 | 0 |
| Total liabilities | 147,196 | 147,196 | 0 |
| Total equity and liabilities | 481,834 | 481,834 | 0 |
| Name | Registered seat | Share (in %) |
| tonies Holding GmbH | Düsseldorf, Germany | 100 |
| tonies Beteiligungs GmbH | Düsseldorf, Germany | 100 |
| tonies GmbH | Düsseldorf, Germany | 100 |
| tonies UK Ltd. | Bishops Stortford, UK | 100 |
| tonies US Inc. | Palo Alto / California, US | 100 |
| tonies France SAS | Paris, France | 100 |
| tonies ANZ Pty Ltd. | Sydney, Australia | 100 |
| in kEUR | DACH | NA | RoW | Total operating | Corporate | Reconciliation | tonies Group |
| egments | Headquarters | according to IFRS | |||||
| 1.1.2023 – 31.12.2023 | |||||||
| Revenue (ext) | 165,863 | 140,364 | 54,721 | 360,948 | 0 | 0 | 360,948 |
| Revenue total | 165,863 | 140,364 | 54,721 | 360,948 | 0 | 0 | 360,948 |
| Licensing costs | – 27,968 | –13,076 | –5,725 | –46,769 | 5,974 | 4,463 | –36,332 |
| EBITDA | 26,983 | –4,486 | –4,782 | 17,714 | – 11,874 | 2,864 | 8,704 |
| Contribution margin | 33.5% | 26.3% | 31.3% | 30.3% | 0.0% | 0.0% | 35.3% |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Revenue breakdown by country | ||
| Germany | 159,997 | 145,728 |
| All foreign countries | ||
| United States (US) | 139,871 | 65,586 |
| United Kingdom (UK) | 39,202 | 25,426 |
| All other foreign countries | 21,878 | 21,542 |
| Total | 360,948 | 258,282 |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Non-current asset breakdown | ||
| Germany | 281,158 | 288,003 |
| United States (US) | 1,157 | 919 |
| United Kingdom (UK) | 204 | 188 |
| France | 261 | 157 |
| Total | 282,780 | 289,267 |
| in kEUR | Right-of-use | Land and | Technical | Tools | Other operating | Assets under | Total |
| asset | building | equipment and | and office | construction | |||
| machinery | equipment | ||||||
| Cost | |||||||
| Balance as of 1.1.2023 | 6,501 | 972 | 2,964 | 5,427 | 3,266 | 323 | 19,458 |
| Additions | 869 |
|
699 | 1,031 | 1,273 | 42 | 4,030 |
| Reclassifications | 0 | 0 | 114 | 0 | –31 | –295 | –212 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance as of 31.12.2023 | 7,370 | 1,092 | 3,777 | 6,458 | 4,508 | 70 | 23,275 |
| Depreciation | |||||||
| Balance as of 1.1.2023 | 1,094 | 187 | 1,597 | 2,389 | 1,758 | 0 | 7,025 |
| Depreciation | 920 | 163 | 654 | 1,556 | 987 | 0 | 4,280 |
| Reclassification | 0 | -1 | -38 | 0 | 5 | 28 | -6 |
| Balance as of 31.12.2023 | 2,014 | 349 | 2,213 | 3,946 | 2,750 | 28 | 11,299 |
| Carrying amount | |||||||
| as of 31.12.2023 | 5,356 | 743 | 1,564 | 2,513 | 1,758 | 42 | 11,976 |
| in kEUR | Right-of-use | Land and | Technical | Tools | Other operating | Assets under | Total |
| asset | building | equipment and | and office | construction | |||
| machinery | equipment | ||||||
| Cost | |||||||
| Balance as of 1.1.2022 | 1,210 | 536 | 2,219 | 3,735 | 1,490 | 1,620 | 10,810 |
| Additions | 5,291 | 32 | 469 | 757 | 1,823 | 323 | 8,695 |
| Reclassifications | 0 | 409 | 276 | 935 | 0 | –1,620 | 0 |
| Disposals | 0 | 0 | 0 | 0 | –47 | 0 | –47 |
| Balance as of 31.12.2022 | 6,501 | 977 | 2,964 | 5,427 | 3,266 | 323 | 19,458 |
| Depreciation in kEUR | |||||||
| Balance as of 1.1.2022 | 345 | 96 | 569 | 1,377 | 1,033 | 0 | 3,420 |
| Depreciation | 749 | 91 | 1,028 | 1,012 | 772 | 0 | 3,652 |
| Reclassification | 0 | 0 | 0 | 0 | –47 | 0 | –47 |
| Balance as of 31.12.2022 | 1,094 | 187 | 1,597 | 2,389 | 1,758 | 0 | 7,025 |
| Carrying amount | |||||||
| as of 31.12.2022 | 5,407 | 790 | 1,367 | 3,038 | 1,508 | 323 | 12,433 |
| in kEUR | Brand | Technology | Customer | Order | Acquired patents, | Self-created | Prepayments | Total |
| relationship | backlog | licenses and similar | asset values in | on intangible | ||||
| rights values | development | assets | ||||||
| Cost | ||||||||
| Balance as of 1.1.2023 | 34,738 | 90,688 | 4,819 | 669 | 26,253 | 0 | 0 | 157,167 |
| Additions | 0 | 0 | 0 | 0 | 4,288 | 1,416 | 3,260 | 8,964 |
| Reclassifications | 0 | 0 | 0 | 0 | 212 | 0 | 0 | 212 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Balance as of 31.12.2023 | 34,738 | 90,688 | 4,819 | 669 | 30,754 | 1,416 | 3,260 | 166,343 |
| Amortization | ||||||||
| Balance as of 1.1.2023 | 7,527 | 19,649 | 1,427 | 669 | 13,303 | 0 | 0 | 42,575 |
| Amortization | 2,316 | 6,046 | 438 | 0 | 6,400 | 0 | 0 | 15,200 |
| Reclassification | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance as of 31.12.2023 | 9,843 | 25,695 | 1,865 | 669 | 19,702 | 0 | 0 | 57,774 |
| Carrying amount | ||||||||
| as of 31.12.2023 | 24,895 | 64,993 | 2,954 | 0 | 11,051 | 1,416 | 3,260 | 108,569 |
| in kEUR | Brand | Technology | Customer | Order | Acquired patents, | Self-created | Prepayments | Total |
| relationship | backlog | licenses and similar | asset values in | on intangible | ||||
| rights values | development | assets | ||||||
| Cost | ||||||||
| Balance as of 1.1.2022 | 34,738 | 90,688 | 4,819 | 669 | 13,724 | 0 | 0 | 144,638 |
| Additions | 0 | 0 | 0 | 0 | 10,147 | 0 | 0 | 10,147 |
| Reclassifications | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance as of 31.12.2022 | 34,738 | 90,688 | 4,819 | 669 | 23,871 | 0 | 0 | 154,785 |
| Amortization | ||||||||
| Balance as of 1.1.2022 | 5,211 | 13,603 | 988 | 669 | 4,954 | 0 | 0 | 25,425 |
| Amortization | 2,316 | 6,046 | 439 | 0 | 5,961 | 0 | 0 | 14,762 |
| Reclassification | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance as of 31.12.2022 | 7,527 | 19,649 | 1,427 | 669 | 10,915 | 0 | 0 | 40,187 |
| Carrying amount | ||||||||
| as of 31.12.2022 | 27,211 | 71,039 | 3,392 | 0 | 12,956 | 0 | 0 | 114,598 |
| in kEUR | DACH | NA | RoW | Total |
| Carrying Amounts | ||||
| Carrying amount as of 1.1.2022 | 0 | 0 | 0 | 162,236 |
| Additions/disposals recognised from business combinations | 0 | 0 | 0 | 0 |
| Carrying amount as of 31.12.2022 | 0 | 0 | 0 | 162,236 |
| Reallocation | 23,594 | 132,536 | 6,106 | 0 |
| Additions/disposals recognised from business combinations | 0 | 0 | 0 | 0 |
| Carrying amount as of 31.12.2023 | 23,594 | 132,536 | 6,106 | 162,236 |
| in % | Dach | NA | RoW | ||||||
| Year 1–4 | Year 5–11 | 12 cont. | Year 1–4 | Year 5–11 | 12 cont. | Year 1–4 | Year 5–11 | 12 cont. | |
| Discount rate | 9.99% | 9.99% | 9.99% | 9.90% | 9.90% | 9.90% | 10.12% | 10.12% | 10.12% |
| Revenue growth rate | 2.84% | 0.50% | 0.50% | 46.41% | 15.43% | 0.50% | 36.20% | 18.57% | 2.00% |
| EBIT growth rate | 5.15% | 1.00% | 0.50% | 16.90% | 17.20 % | 0.50% | –5.38% | 137.57 % | 27.50 % |
| in % | tonies Holding GmbH | ||
| Year 1–4 | Year 5–11 | 12 cont. | |
| Discount rate | 9.51% | 9.51% | 9.51% |
| Revenue growth rate | 39.89% | 8.00% | 0.50% |
| EBIT growth rate | 1.82% | 11.85% | 1.00% |
| Leases inkEUR | Land and buildings | Vehicles | Total |
| Right-of-use assets | |||
| 2022 | |||
| Balance as of 1.1.2022 | 539 | 326 | 865 |
| Depreciation charge for the year | 597 | 152 | 749 |
| Additions to right-of-use assets | 5,291 | 0 | 5,291 |
| Balance as of 31.12.2022 | 5,233 | 174 | 5,407 |
| 2023 | |||
| Balance as of 1.1.2023 | 5,233 | 174 | 5,407 |
| Depreciation charge for the year | 797 | 123 | 920 |
| Additions to right-of-use assets | 844 | 26 | 869 |
| Balance as of 31.12.2023 | 5,279 | 77 | 5,356 |
| Leases inkEUR | 2023 | 2022 |
| Amounts recognised in profit or loss | ||
| 1. Interest on lease liabilities | 269 | 251 |
| 2. Expenses relating to short-term leases | 1,099 | 163 |
| Amounts recognised in the statement of cash flows | ||
| 1. Total cash outflow of leases | 1,099 | 588 |
| in kEUR | 31.12.2023 | 31.12.2022 |
| 1. Finishedgoods | 62,107 | 70,034 |
| 2. Raw materials | 12,878 | 12,302 |
| 3. Work in progress | 1,084 | 1,986 |
| Total | 76,069 | 84,322 |
| Trade receivables in kEUR | 31.12.2023 | 31.12.2022 |
| Financial assets | ||
| 1. Trade receivables | 49,070 | 34,792 |
| 2. Receivables from related parties | 0 | 0 |
| Total | 49,070 | 34,792 |
| Other assets in kEUR | 31.12.2023 | 31.12.2022 |
| Other financial assets | ||
| 1. Receivables from employees | 23 | 19 |
| 2. Receivables from marketplaces | 4,111 | 7,927 |
| 3. Deposits | 3,936 | 158 |
| 4. Prepayments to suppliers | 0 | 0 |
| 5. Other receivables financial | 281 | 1,553 |
| Sum of other financial assets | 8,351 | 9,657 |
| Other non-financialassets | ||
| 1. Receivables resulting from input taxes and VAT | 10,553 | 5,245 |
| 2. Deferred expenses and accrued income | 5,084 | 3,509 |
| 3. Other receivables non-financial | 0 | 10 |
| Sum of other non-financial assets | 15,638 | 8,764 |
| Total | 23,988 | 18,421 |
| in kEUR | 31.12.2023 | 31.12.2022 |
| 1. Cash | 0 | 0 |
| 2. Cash at bank | 59,288 | 54,918 |
| thereof restricted | 842 | 872 |
| Total | 59,288 | 54,918 |
| in kEUR | 31.12.2023 | 31.12.2022 |
| Non-current liabilities | ||
| Non-current portion of the bond | 7,433 | 6,849 |
| Current liabilities | ||
| Current portion of securedbank loans | 15,323 | 1 |
| Other | 232 | 0 |
| Total | 22,988 | 6,850 |
| Loans and borrowings | Original | Maturesin | Interest type | Effective | Nominal | Carrying |
| currency | interest rate | value | amount | |||
| in % | kEUR | kEUR | ||||
| 31.12.2023 | ||||||
| Bond | EUR | 1 Jul 2027 | fix | 5.00 | 10,000 | 7,433 |
| Secured bank loans | EUR | 25 Sept 2026 | variable² | 8.91 | 15,000 | 15.323 |
| Other loans and borrowings | EUR | n/a | fix¹ | 8.91 | 232 | 232 |
| Total | 25,232 | 22,988 | ||||
| 31.12.2022 | ||||||
| Bond | EUR | 1 Jul 2027 | fix | 5.00 | 10,000 | 6,849 |
| Secured bank loans | EUR | n/a | fix¹ | 4.05 | 1 | 1 |
| Total | 10,001 | 6,850 |
| Loans and borrowings &Lease liabilities | Bank loans | Lease liabilities | Other loans | Total |
| (Reconciliation of movements) in kEUR | ||||
| Balance as of 1.1.2023 | 6,850 | 5,575 | 0 | 12,425 |
| Changes from financing cash flows | 0 | |||
| Proceeds from loans and borrowings | 15,000 | 0 | 0 | 15,000 |
| Repayment of borrowings | 0 | 0 | 0 | 0 |
| Payments of lease liabilities | 0 | –1,099 | 0 | –1,099 |
| Interest paid | 0 | 0 | 0 | 0 |
| Total changes from financing cash flows | 15,000 | –1,099 | 0 | 13,901 |
| Liability-related | ||||
| New lease liabilities | 0 | 869 | 0 | 869 |
| Interest expense | 907 | 269 | 0 | 1,176 |
| Other | 232 | 0 | 0 | 232 |
| Total liability-related other changes | 1,139 | 1,138 | 0 | 2,277 |
| Balance as of 31.12.2023 | 22,989 | 5,614 | 0 | 28,603 |
| Loans and borrowings &Lease liabilities | Bank loans | Lease liabilities | Other loans | Total |
| (Reconciliation of movements) in kEUR | ||||
| Balance as of 31.12.2022 | 332 | 884 | 0 | 1,216 |
| Changes from financing cash flows | ||||
| Proceeds from loans and borrowings | 6,849 | 0 | 0 | 6,849 |
| Repayment of borrowings | –331 | 0 | 0 | –331 |
| Payments of lease liabilities | 0 | –588 | 0 | –588 |
| Interest paid | –451 | 0 | 0 | –451 |
| Total changes from financing cash flows | 6,067 | –588 | 0 | 5,479 |
| Liability-related | ||||
| New lease liabilities | 0 | 5,290 | 0 | 5,290 |
| Interest expense | 694 | 251 | 0 | 945 |
| Other | –243 | –262 | 0 | –505 |
| Total liability-related other changes | 451 | 5,279 | 0 | 5,730 |
| Balance as of 31.12.2022 | 6,850 | 5,575 | 0 | 12,425 |
| Trade payables in kEUR | 31.12.2023 | 31.12.2022 |
| 1. Trade payables | 31,532 | 34,315 |
| 2. Trade accrued expenses | 3,453 | 4,816 |
| 3. Return liability | 3,921 | 280 |
| Sum of Trade payables | 38,906 | 39,412 |
| Other liabilities in kEUR | 31.12.2023 | 31.12.2022 |
| Other financial liabilities | ||
| 1. Liabilities for licenses | 21,100 | 15,543 |
| 2. Liabilities for customer bonus | 0 | 0 |
| 3. Accrued expenses | 5,956 | 6,298 |
| 4. Payables to employees | 1,256 | 496 |
| 5. Derivative financial liabilities | 115 | 2,202 |
| 6. Other liabilities financial | 0 | 0 |
| Sum of other financial liabilities | 28,427 | 24,540 |
| Other non-financial liabilities | ||
| 1. Payroll tax and social security contributions | 1,206 | 1,087 |
| 2. Liabilities resulting from input taxes and VAT | 6,714 | 5,037 |
| 3. Liabilities from wages and salaries | 1,332 | 1,067 |
| 4. Other liabilities non-financial | 3,378 | 3,623 |
| Sum of other non-financial liabilities | 12,630 | 10,813 |
| Total | 41,057 | 35,353 |
| Derivatives in kEUR | 31.12.2023 | 31.12.2022 |
| 1. Warrants | 5,832 | 12,435 |
| Sum of Warrant liabilities | 5,832 | 12,435 |
| in kEUR | Warranties | Licenses | Legal | Other | Total |
| Balance as of 1.1.2023 | 2,857 | 16,673 | 1,694 | 13 | 21,237 |
| Added | 318 | 6,233 | 0 | 5,931 | 12,482 |
| Utilised | 1,661 | 9,977 | 0 | 0 | 11,638 |
| Release | 0 | 3,257 | 0 | 0 | 3,257 |
| Balance as of 31.12.2023 | 1,514 | 9,672 | 1,694 | 5,944 | 18,824 |
| Date of maturity | |||||
| Current | 1,514 | 9,672 | 1,694 | 5,944 | 18,824 |
| Non-current | 0 | 0 | 0 | 0 | 0 |
| Total other provisions |
| in kEUR | Warranties | Licenses | Legal | Other | Total |
| Balance as of 1.1.2022 | 922 | 18,678 | 3,247 | 13 | 22,859 |
| Added | 2,857 | 1,602 | 235 | 0 | 4,694 |
| Utilised | 922 | 3,607 | 1,788 | 0 | 6,317 |
| Balance as of 31.12.2022 | 2,857 | 16,673 | 1,694 | 13 | 21,237 |
| Date of maturity | |||||
| Current | 2,857 | 16,673 | 1,694 | 13 | 21,237 |
| Non-current | 0 | 0 | 0 | 0 | 0 |
| Total other provisions | 2,857 | 16,673 | 1,694 | 13 | 21,237 |
| in kEUR | Note | Mandatorily at | Financial assets at | Other financial | Total | Fair Value |
| FVTPL – others | amortised costs | liabilities | ||||
| Balance as of 31.12.2023 | ||||||
| 1. Trade and other receivables | 11 | 0 | 73,059 | 0 | 73,059 | 73,059 |
| 2. Cash | 12 | 0 | 59,288 | 0 | 59,288 | 59,288 |
| Financial assets not measured at fair value | 0 | 132,347 | 0 | 132,347 | 132,347 | |
| 1. Bonds | 15 | 0 | 0 | 7,433 | 7,433 | 8,424 |
| 2. Secured bank loans | 15 | 0 | 0 | 15,323 | 15,323 | 15,323 |
| 3. Other loans and borrowings | 232 | 232 | 232 | |||
| 4. Trade and other payables | 16 | 0 | 0 | 79,963 | 79,963 | 79,963 |
| Financial liabilities not measured at fair value | 0 | 0 | 102,952 | 102,952 | 103,942 | |
| 1. Warrants (Level 2) | 19.1 | 5,832 | 0 | 0 | 5,832 | 5,832 |
| 2. Derivative financial liabilities (Level 2) | 16 | 115 | 0 | 0 | 115 | 115 |
| Financial liabilities measured at fair value | 5,947 | 0 | 0 | 5,947 | 5,947 |
| in kEUR | Note | Mandatorily at | Financial assets at | Other financial | Total | Fair Value |
| FVTPL – others | amortised costs | liabilities | ||||
| Balance as of 31.12.2022 | ||||||
| 1. Trade and other receivables | 11 | 0 | 53,212 | 0 | 53,212 | 53,212 |
| 2. Cash | 12 | 0 | 54,918 | 0 | 54,918 | 54,918 |
| Financial assets not measured at fair value | 0 | 108,131 | 0 | 108,131 | 108,131 | |
| 1. Bonds | 15 | 0 | 0 | 6,849 | 6,849 | 6,849 |
| 2. Secured bank loans | 15 | 0 | 0 | 1 | 1 | 1 |
| 3. Trade and other payables | 16 | 0 | 0 | 74,765 | 74,765 | 74,765 |
| Financial liabilities not measured at fair value | 0 | 0 | 81,615 | 81,615 | 81,615 | |
| 1. Warrants (Level 2) | 19.1 | 12,435 | 0 | 0 | 12,435 | 12,435 |
| 2. Derivative financial liabilities (Level 2) | 16 | 2,202 | 0 | 0 | 2,202 | 2,202 |
| Financial liabilities measured at fair value | 14,637 | 0 | 0 | 14,637 | 14,637 |
| Financial liabilities in kEUR | 31.12.2023 | 31.12.2022 |
| 1. Derivative financial liabilities | 115 | 2,202 |
| Sum of financial liabilities | 115 | 2,202 |
| Maximum credit risk of financial assets in kEUR | 31.12.2023 | 31.12.2022 |
| Trade receivables (not factored, not insured) | 2,953 | 7,154 |
| Other financial assets | 8,351 | 23,988 |
| Cash | 59,288 | 59,288 |
| in kEUR | Expected credit loss |
| Balance as of 1.1.2023 | 8 |
| Net remeasurement of loss allowance | 125 |
| Balance as of 31.12.2023 | 8 |
| Balance as of 1.1.2022 | 41 |
| Net remeasurement of loss allowance | –33 |
| Balance as of 31.12.2022 | 8 |
| Credit risk | Weighted-average | Gross carrying | Loss | Net carrying |
| loss rate | amount | allowance | amount | |
| in % | in kEUR | in kEUR | in kEUR | |
| 31.12.2023 | ||||
| Current (not past due) | 0.08% | 1,708 | 57 | 1,651 |
| 1–30 days past due | 0.11% | 282 | 33 | 249 |
| 31–60 days past due | 0.20% | 248 | 11 | 237 |
| 61–90 days past due | 0.34% | 162 | 16 | 146 |
| More than 90 days past due | 0.63% | 553 | 16 | 537 |
| Total | 2,953 | 133 | 2,820 | |
| 31.12.2022 | ||||
| Current (not past due) | 0.07% | 4,164 | 3 | 4,161 |
| 1–30 days past due | 0.10% | 1,323 | 1 | 1,322 |
| 31–60 days past due | 0.16% | 1,273 | 2 | 1,271 |
| 61–90 days past due | 0.20% | 0 | 0 | 0 |
| More than 90 days past due | 0.39% | 393 | 2 | 391 |
| Total | 7,154 | 8 | 7,146 |
| Liquidity risk in kEUR | Carrying | Total | < 1 years | 1–5 years | More than | Interest rate |
| amount | 5 years | |||||
| 31.12.2023 | ||||||
| Convertible bond | 7,433 | 12,000 | 500 | 11,500 | 5.00% | |
| Lease liabilities | 5,614 | 7,224 | 1,359 | 3,605 | 2,260 | |
| Loans and borrowings | 15,555 | 15,555 | 15,555 | 8.91% | ||
| Trade and other payables | 79,963 | 79,963 | 79,963 | 0 | 0 | |
| Warrants | 5,832 | 5,832 | 5,832 | |||
| Total | 114,397 | 120,574 | 103,209 | 15,105 | 2,260 | |
| 31.12.2022 | ||||||
| Convertible bond | 6,849 | 12,500 | 500 | 12,000 | 0 | 5.00% |
| Lease liabilities | 5,575 | 9,349 | 1,469 | 7,752 | 128 | |
| Trade and other payables | 74,765 | 74,765 | 74,765 | 0 | 0 | |
| Warrants | 12,435 | 12,435 | 12,435 | 0 | 0 | |
| Total | 99,624 | 109,049 | 89,169 | 19,752 | 128 |
| Carrying amounts of financial liabilities | 31.12.2023 | 31.12.2022 | ||
| bearing interest in kEUR | ||||
| Fixed-interest or | Variable | Fixed-interest or | Variable | |
| non-interest-bearing | interest rate | non-interest-bearing | interest rate | |
| Loans and borrowings | 7,665 | 0 | 6,849 | 0 |
| Secured bank loans | 0 | 15,323 | 1 | 0 |
| Effects on profitbefore tax | Loans and | Loans and |
| in kEUR | borrowings | borrowings |
| (+100 BP) | (–100 BP) | |
| 31.12.2023 | –137 | 137 |
| 31.12.2022 | 0 | 0 |
| Market risk | 31.12.2023 | 31.12.2022 | ||||
| kEUR | k $ | k £ | kEUR | k $ | k £ | |
| Trade receivables | 0 | 22,611 | 7,149 | 0 | 16,739 | 2,851 |
| Cash | 731 | 23,365 | 12,537 | 0 | 7,961 | 10,240 |
| Trade payables | 0 | –16,714 | –1,659 | 0 | –6,233 | –903 |
| Net exposure | 731 | 29,262 | 18,027 | 0 | 18,467 | 12,188 |
| Average rate | Exchange rate as of | |||
| 2023 | 2022 | 31.12.2023 | 31.12.2022 | |
| $ | 0.9172 | 0.9444 | 0.9050 | 0.9376 |
| £ | 1.1605 | 1.1501 | 1.1507 | 1.1275 |
| Effects on profitbefore tax | USD net exposure | USD net exposure | GBP net exposure | GBP net exposure |
| (+10%) | (–10%) | (+10%) | (–10%) | |
| 31.12.2023 | 7,554 | –9,233 | 2,903 | –3,549 |
| 31.12.2022 | 2,550 | –3,117 | 977 | –1,195 |
| Revenue from contracts with customers in kEUR | 2023 | 2022 |
| DACH | 165,863 | 154,241 |
| Starterset | 35,415 | 38,892 |
| Tonies | 118,896 | 109,223 |
| Other (e.g. Accessories and mytonies) | 11,552 | 6,127 |
| NA | 140,364 | 70,227 |
| Starterset | 46,309 | 34,603 |
| Tonies | 75,045 | 31,347 |
| Other (e.g. Accessories and mytonies) | 19,009 | 4,277 |
| RoW | 54,721 | 33,813 |
| Starterset | 18,662 | 13,767 |
| Tonies | 33,463 | 18,549 |
| Other (e.g. Accessories and mytonies) | 2,597 | 1,497 |
| Total | 360,948 | 258,282 |
| Type of product | Nature and timing of satisfaction of performance obligation, | Revenue recognition under IFRS 15 |
| including significant payment terms | ||
| Startersets, Tonies | B2B: Since tonies mainly uses the incoterm DDP, customers obtain control | Revenue is recognised when the |
| and Accessories | of the product when they receive it. Invoices are generated and revenue | customer receives the product. |
| is recognised at that point in time. Invoices are usually payable within | ||
| 30–90 days. | Marketing subsidies and customer | |
| bonuses as well as any discounts are | ||
| B2C: customers obtain control of the product when they receive it. | deducted from revenue | |
| Invoices are directly payable depending on customers choice of payment | ||
| method | ||
| mytonies | Invoices are generated and revenue is recognised at the point in time | Revenue is recognised when the |
| of the download of items from the platform. | download is performed | |
| Invoices are usually payable immediately as credit cards, | ||
| Paypal or direct transfers are being used. |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| 1. Raw materials and consumables used | 127,895 | 164,471 |
| 2. Purchased services | 1,764 | 2,076 |
| 3. Licensing costs | 36,332 | 31,668 |
| Total | 165,991 | 198,215 |
| Development of share-based payments in kEUR | tonies Holding | tonies SE |
| Cumulated grant as at 1 January 2022 | 6,413 | 2,155 |
| Exercise during 2022 | –1,235 | –15,819 |
| Additional grant during 2022 | 919 | 24,539 |
| Cumulated grant as at 31 December 2022 | 6,098 | 10,874 |
| Exercise during 2023 | –699 | –15,819 |
| Additional grant during 2023 | 1,416 | 4,945 |
| Cumulated grant as at 31 December 2023 | 6,816 | 0 |
| Personnel expensesin kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| 1. Wages and salaries | 36,808 | 27,018 |
| 2. Cash-settled share-based payments | 767 | 1,234 |
| 3. Social security contributions | 6,103 | 4,677 |
| 4. Equity-settled share-based payments | 4,945 | 24,241 |
| Total | 48,623 | 57,170 |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| 1. Income related to other periods | 146 | 635 |
| 2. Other income | 7,994 | 7,771 |
| Total | 8,140 | 8,406 |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| 1. Logistic and sales dependent costs | 58,841 | 37,142 |
| 2. Marketing | 29,654 | 25,013 |
| 3. IT costs | 9,313 | 6,438 |
| 4. Legal, audit and consulting fees | 8,025 | 6,423 |
| 5. Administration costs | 4,823 | 2,722 |
| 6. Storage fees | 3,660 | 2,117 |
| 7. Variable fees, contributions and insurance | 1,773 | 1,496 |
| 8. Non-period expenses | 593 | 985 |
| 9. Warranties | 318 | 274 |
| 10. Miscellaneous other operating expenses | 21,356 | 11,011 |
| Total | 138,357 | 93,622 |
| Finance income in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| 1. Remeasurement to fair value of warrant shares | 6,639 | 19,968 |
| 2. Finance income from forward exchange contracts | 2,087 | 0 |
| 3. Other interest income | 86 | 0 |
| Total | 8,812 | 19,968 |
| Finance cost in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| 1. Interest expense from related party loans | 0 | 0 |
| 2. Interest expense from current accounts | 1,729 | 699 |
| 3. Interest expense from factoring | 501 | 179 |
| 4. Interest expense from leasing | 269 | 251 |
| 5. Adjustment of convertible bond liability to effective interest rate | 584 | 125 |
| 6. Other finance cost | 41 | 2,202 |
| Total | 3,125 | 3,456 |
| Income tax in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Current year tax expense | ||
| Current tax prior year fromtax loss carry back | 2,091 | 0 |
| Changes in estimates related to prior years | 574 | 0 |
| Total current year tax expense | 2,665 | 0 |
| Deferred tax income | ||
| Origination and reversal of temporary differences and tax loss carry forwards (expense) | –4,053 | 4,984 |
| Total deferred tax income | –4,053 | 4,984 |
| Tax income on continuing operations (expense) | –6,718 | 4,984 |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Earnings before tax from continuingoperations | –5,089 | –36,646 |
| Expected tax using the company’s tax rate (24.94%) | 1,269 | 9,140 |
| Current-year tax losses for which no deferred tax asset is recognised | ||
| (tax losses all companies except tonies GmbH) | –4,569 | –5,014 |
| Non-recorded DTA of IFRS 2 adjustments | –1,783 | –1,509 |
| Non-deductible expenses/Trade tax adjustments | 0 | 0 |
| Tax rate difference Germany | 4,049 | 5,892 |
| Other | 2,988 | –3,525 |
| Effective tax income | –6,718 | 4,984 |
| Profit (loss) for the period | –11,807 | –31,663 |
| in kEUR | 31.12.2023 | Recognised in | Recognised | 1.1.2023 |
| profit or loss | directly in equity | |||
| 1. Trade receivables | –41 | –110 | 0 | 69 |
| 2. Inventories | 1,395 | 104 | 0 | 1,291 |
| 3. Leasing | 1,191 | 1,211 | 0 | –20 |
| 4. Loss contracts from forwards | 652 | –35 | 0 | 687 |
| 5. Tax loss carryforwards | 1,609 | –7,976 | 0 | 9,585 |
| 6. Others | –31 | –31 | 0 | 0 |
| 7. Intangible Assets | –29,032 | 2,789 | 0 | –31,821 |
| Deferred tax assets (prior to netting) | 4,847 | –6,785 | 0 | 11,612 |
| Deferred tax liabilities (prior to netting) | –29,104 | 2,737 | 0 | –31,821 |
| Total (net presentation of DTL) | –24,257 | –4,048 | 0 | –20,209 |
| in kEUR | 31.12.2022 | Recognised in | Recognised | 1.1.2022 |
| profit or loss | directly in equity | |||
| 1. Trade receivables | 69 | 0 | 0 | 69 |
| 2. Inventories | 1,291 | 454 | 0 | 837 |
| 3. Leasing | –20 | –22 | 0 | 2 |
| 4. Loss contracts from forwards | 687 | 687 | 0 | 0 |
| 5. Tax loss carryforwards | 9,585 | 1,157 | 0 | 8,428 |
| 6. Intangible assets | -31,821 | –2,708 | 0 | -34,529 |
| Deferred tax assets (prior to netting) | 11,612 | 2,277 | 0 | 9,336 |
| Deferred tax liabilities (prior to netting) | -31,821 | 2,708 | 0 | -34,529 |
| Total (net presentation of DTL) | -20,209 | 4,984 | 0 | -25,193 |
| Profit attributable to ordinary shareholders (basic) in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Profit (loss) for the year, attributable to the owners of the Company | –11,807 | –31,663 |
| Dividends on non-redeemable preference shares | 0 | 0 |
| Profit (loss) attributable to ordinary shareholder | –11,807 | –31,663 |
| Weighted average number of ordinary shares (basic) in # shares | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Issued ordinary shares at 1 January | 111,817,305 | 98,441,701 |
| Effect of share options exercised (ESOP) | 1,375,604 | 1,375,604 |
| Effect of share options exercised (RSU-US) | 246,925 | |
| Effect of shares issued related to a capital increase 2022 | 12,000,000 | |
| Weighted average number of ordinary shares at 31 December | 112,537,124 | 99,946,893 |
| EPS | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Earnings attributable to shareholders in kEUR | –11,807 | –31,663 |
| Average number of shares outstanding | 112,537,124 | 99,946,893 |
| Basic earnings in EUR per share | –0.10 | –0.32 |
| Diluted earnings in EUR per share | –0.10 | –0.32 |
| Armira | 27.5 % |
| Höllenhunde GmbH | 8.5% |
| Santo Ella Co-Invest GmbH & Co. KG | 5.5% |
| 468 SPAC Sponsors | 5.1% |
| Treasury Shares | 10.4% |
| Public Float | 43.0% |
| in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Short-term employee benefits | 1,033 | 811 |
| Equity-settled share-based payments (vesting during period) | 4,945 | 24,539 |
| Cash-settled share-based payments (vesting during period) | 129 | 0 |
| Total | 6,107 | 25,350 |
| Supervisory board compensation in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Compensation | 540 | 527 |
| Total | 540 | 527 |
| Related parties in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 | ||||
| Transaction volume | Transaction volume | |||||
| Interest | Sales | Purchases | Interest | Sales | Purchases | |
| expenses | of goods | of goods | expenses | of goods | of goods | |
| and services | and services | and services | and services | |||
| Transactions with Höllenhunde GmbH | 0 | 0 | 400 | 0 | 0 | 0 |
| Transactions with PIXIPOP | 0 | 0 | 468 | 0 | 0 | 396 |
| Transactions with Armira Beteiligungen | ||||||
| GmbH & Co. KG | 0 | 0 | 48 | 0 | 0 | 48 |
| Transactions with Elinor Partners | 0 | 0 | 25 | 0 | 0 | 0 |
| Total | 0 | 0 | 941 | 0 | 0 | 444 |
| Related parties in kEUR | 31.12.2023 | 31.12.2022 | ||
| Amounts outstanding | Amounts outstanding | |||
| Receivables | Payables | Receivables | Payables | |
| Transactions with Höllenhunde GmbH | 0 | 400 | 0 | 0 |
| Transactions with PIXIPOP | 0 | 221 | 0 | 176 |
| Transactions with Armira Beteiligungen | ||||
| GmbH & Co. KG | 0 | 0 | 0 | 0 |
| Total | 0 | 621 | 0 | 176 |
| Audit fees in kEUR | 1.1.2023–31.12.2023 | 1.1.2022–31.12.2022 |
| Audit services | 288 | 268 |
| Other services | 0 | 0 |
| Total | 288 | 268 |