| 31/12/2023 | Average 2023 | 31/12/2022 | Average 2022 | |
| 1 CHF | 1.08 | 1.03 | 1.02 | 1.00 |
| 1 USD | 0.90 | 0.92 | 0.94 | 0.95 |
| Ref. | Company | Country | Year of acquisition / first time con- solidation |
Segment | Activity | Directly controlled by (use numbers from 1st column) |
Share in the capital |
Share of the votes |
| 1 | H2APEX Group SCA | LUX | 2023 | C&O | Holding | N/A | N/A | N/A |
| 2 | exceet Holding S.à r.l. | LUX | 2023 | Holding | Corporate | 1 | 100% | 100% |
| 3 | exceet Group AG | SUI | 2023 | Holding | Corporate | 2 | 100% | 100% |
| 4 | RLG Holding GmbH | GER | 2023 | Holding | Corporate | 1 | 100% | 100% |
| 5 | RLG GmbH & Co.KG | GER | 2023 | Holding | Corporate | 4 | 100% | 100% |
| 6 | Northern Hydrogen Proper- ties GmbH |
GER | 2023 | Holding | Corporate | 5 | 100% | 100% |
| 7 | APEX CapitalGmbH | GER | 2023 | Holding | Corporate | 4 | 100% | 100% |
| 8 | APEX Nova Holding GmbH | GER | 2019 | Holding | Holding | 1 | 100% | 100% |
| 9 | HydroExceed GmbH | GER | 2022 | Storage | Production of pressure tanks | 8 | 100% | 100% |
| 10 | AKROS Energy GmbH | GER | 2020 | Storage | Development of chemical storage solutions |
8 | 100% | 100% |
| 11 | GHS 1 GmbH | GER | 2020 | Own Operations | Hydrogene Powerplant Laage | 8 | 100% | 100% |
| 12 | GHS 2 GmbH | GER | 2020 | Own Operations | Hydrogene Powerplant IPCEI | 8 | 100% | 100% |
| 13 | GHS 3 GmbH | GER | 2020 | Own Operations | Hydrogene Powerplant Laage (extention) |
8 | 100% | 100% |
| 14 | GHS 4 GmbH (*) | GER | 2023 | Own Operations | Hydrogene Powerplant Lubmin | 8 | 100% | 100% |
| 15 | APEX Energy GmbH | GER | 2006 | Project Developmet | Customer Projects | 8 | 100% | 100% |
| 16 | HYSENC Entwicklungsgesell- schaft mbH |
GER | 2021 | Own Operations | Hydrogene Powerplant control software |
15 | 100% | 100% |
| 17 | Plant Engineering GmbH | GER | 2023 | Project Developmet | Customer Projects | 15 | 90% | 90% |
| Ref. | Ref. | Share in the capital |
Share of the votes |
Company | Share in the capital |
Share of the votes |
| Year of acquisition / first time consolidation 2022 and before | ||||||
| 9 | HydroExceed GmbH | 100% | 100% | HydroExceed GmbH | 86% | 86% |
| 10 | AKROS Energy GmbH | 100% | 100% | H2 Automations GmbH | 100% | 100% |
| 11 | GHS 1 GmbH | 100% | 100% | GHS 1 GmbH & Co. KG | 100% | 100% |
| 12 | GHS 2 GmbH | 100% | 100% | GHS 2 GmbH & Co. KG | 100% | 100% |
| 13 | GHS 3 GmbH | 100% | 100% | GHS Verwaltungs GmbH | 100% | 100% |
| 15 | APEX Energy GmbH | 100% | 100% | APEX Energy Teterow GmbH | 100% | 100% |
| 16 | HYSENC Entwicklungsgesellschaft mbH | 100% | 100% | HYSENC Entwicklungsgesellschaft mbH | 51% | 51% |
| Year of acquisition / first time consolidation 2023 | ||||||
| 1 | H2APEX Group SCA | N/A | N/A | N/A | N/A | N/A |
| 2 | exceet Holding S.à r.l. | 100% | 100% | N/A | N/A | N/A |
| 3 | exceet Group AG | 100% | 100% | N/A | N/A | N/A |
| 4 | RLG Holding GmbH | 100% | 100% | N/A | N/A | N/A |
| 5 | RLG GmbH & Co.KG | 100% | 100% | N/A | N/A | N/A |
| 6 | Northern Hydrogen Properties GmbH | 100% | 100% | N/A | N/A | N/A |
| 7 | APEX CapitalGmbH | 100% | 100% | N/A | N/A | N/A |
| 8 | APEX Nova Holding GmbH | 100% | 100% | N/A | N/A | N/A |
| 14 | GHS 4 GmbH | 100% | 100% | N/A | N/A | N/A |
| 17 | Plant Engineering GmbH | 90% | 90% | N/A | N/A | N/A |
| (in EUR 1,000) | APEX Capital and RLG GmbH & Co.KG |
Plant Engineering GmbH |
| Current assets | ||
| Cash and cash equivalents | 10 | 185 |
| Trade receivables | 32 | 249 |
| Contracted assets | 0 | 105 |
| Prepaid expenses, accrued income, other assets | 169 | 272 |
| Total current assets | 210 | 811 |
| Non-current assets | ||
| Property, plants & equipment | 12,730 | 64 |
| Right of use assets | 0 | 0 |
| Intangible assets | 0 | 1 |
| Total non-current assets | 12,730 | 65 |
| Total Assets | 12,940 | 876 |
| Current liabilities | ||
| Trade payables | 918 | 41 |
| Accrued expenses, deferred income and other liabilities | 12,021 | 19 |
| Provisions | 0 | 160 |
| Total current liabilities | 12,940 | 220 |
| Non-current liabilities | ||
| Contract liabilities | 0 | 31 |
| contract liabilities | 0 | 31 |
| Total liabilities | 12,939 | 250 |
| Total identifiable net assets at fair value | 1 | 625 |
| 90% Plant Engineering GmbH | 563 | |
| Goodwill arising on the acquisition | 0 | 3,746 |
| Purchase consideration transferred | 1 | 4,309 |
| Analysis of cash flows from the acquisition | ||
| Cash acquired with the subsidiary | 10 | 185 |
| Cash paid | 1 | 4,309 |
| Net cash inflow (included in Cash flow from investing activities) | 9 | (4,124) |
| Patents, licenses, trademarks and similar rights |
Computer software |
|
| Useful lifes | Finite | Finite |
| Amortisation method used | Amortised on a straight-line | Amortised on a straight-line |
| basis over the period of use | basis over the period of use | |
| Internally generated or acquired | Acquired | Acquired |
| Amortisation period | 8-10 years | 8-10 years |
| Depreciation Method |
Estimated years of useful life |
|
| Buildings | Straight-line | 25 -40 |
| Technical installations and machinery | Straight-line | 5 - 20 |
| Other installations, equipment and furniture | Straight-line | 4 - 12 |
| 01.01.2023-31.12.2023 (in EUR 1,000) |
Notes | Project Develop- ment |
Own Opera- tions |
Storage | Other | Adjust- ments and elimina- tions |
Consolidated |
| Revenues | 25 | 15,851 | 477 | 0 | 0 | (1,032) | 15,297 |
| own work capitalized | 50 | 0 | 0 | 0 | 0 | 50 | |
| Other Income | 1,015 | 10 | 185 | 108 | (277) | 1,041 | |
| Cost of materials | 26 | (13,717) | (463) | (8) | 0 | 503 | (13,684) |
| Employee benefits expense | 27 | (5,903) | 0 | (670) | (316) | 0 | (6,889) |
| depreciation and amortisation expense | 6, 7 | (2,555) | (1,350) | (46) | (237) | 0 | (4,188) |
| other expenses | 28 | (7,555) | (229) | (622) | (5,889) | 513 | (13,781) |
| Financial results | |||||||
| Income/Loss from equity investments | 8 | (275) | 0 | 0 | 0 | 0 | (275) |
| Income from other securities, interest and similar income | 29 | 137 | 55 | 0 | 19,302 | (18,815) | 679 |
| Interest and similar expenses | 30 | (4,909) | 0 | (26) | (1,313) | 3,793 | (2,456) |
| (5,048) | 55 | (26) | 17,989 | (15,022) | (2,052) | ||
| Income taxes | 10 | (49) | 0 | 0 | (380) | 0 | (429) |
| Net income | (17,911) | (1,499) | (1,185) | 11,275 | (15,314) | (24,635) | |
| Total assets | 94,757 | 7,281 | 5,148 | 363,519 | (348,250) | 122,454 | |
| Total liabilities | 113,890 | 4,070 | 2,798 | 31,089 | (87,262) | 64,585 | |
| CAPITAL EXPENDITURES | 722 | 4,729 | 4,373 | 1,854 | 0 | 11,677 |
| 01.01.2022-31.12.2022 (in EUR 1,000) |
Notes | Project Develop- ment |
Own Opera- tions |
Storage | Other | Adjust- ments and elimina- tions |
Consolidated |
| Revenues | 25 | 3,780 | 189 | 0 | 0 | (120) | 3,848 |
| own work capitalized | 0 | 0 | 0 | 0 | 0 | 0 | |
| Other Income | 550 | 9 | 0 | 0 | (27) | 532 | |
| Cost of materials | 26 | (3,095) | (143) | (1) | 0 | 120 | (3,118) |
| Employee benefits expense | 27 | (3,722) | 0 | (24) | 0 | 0 | (3,746) |
| depreciation and amortisation expense | 6, 7 | (1,279) | 0 | (0) | 0 | 0 | (1,280) |
| other expenses | 28 | (4,440) | (875) | (13) | (1,457) | 26 | (6,760) |
| Financial results | |||||||
| Income/Loss from equity investments | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income from other securities, interest and similar income | 29 | 284 | 0 | 0 | 2,535 | (2,306) | 512 |
| Interest and similar expenses | 30 | (5,081) | 0 | 0 | 0 | 1,205 | (3,877) |
| (4,798) | 0 | 0 | 2,535 | (1,101) | (3,364) | ||
| Income taxes | 10 | 935 | 0 | 0 | 0 | 0 | 935 |
| Net income | (12,069) | (821) | (38) | 1,078 | (1,102) | (12,953) | |
| Total assets | 56,889 | 2,721 | 9 | 65,958 | (63,842) | 61,734 | |
| Total liabilities | 84,302 | 3,341 | 24 | 43,819 | (61,735) | 69,751 | |
| CAPITAL EXPENDITURES | 81 | 1,510 | 1 | 0 | 0 | 1,592 |
| BASIC EARNINGS PER SHARE | 2023 | 2022 | |
| Profit / (Loss) for continued operations for the year (EUR 1,000) attributable | Ordinary Shares | (24,689) | (12,953) |
| to equity holders of the Company | |||
| Weighted average number of ordinary shares outstanding | Ordinary Shares | 35,556,043 | 20,073,695 |
| Basic earnings / (loss) per share (Euro/share) on total group | Ordinary Shares | (0.69) | (0.65) |
| Diluted weighted average number of ordinary shares outstanding | Ordinary Shares | 36,470,016 | 20,073,695 |
| Diluted earnings / (loss) per share (Euro/share) on total group | Ordinary Shares | (0.69) | (0.65) |
| Quoted | Significant | |||||
| prices | Significant | unob- | ||||
| in active | observa- | servable | ||||
| markets | ble inputs | inputs | ||||
| (IN EUR 1,000) | Date of valuation | At cost | (Level 1) | (Level 2) | (level 3) | Total |
| FINANCIAL ASSETS | ||||||
| Other financial investments | 31 December 2023 | 2,749 | 0 | 0 | 2,475 | 2,474 |
| Trade receivables | 31 December 2023 | 5,673 | 0 | 5,641 | 0 | 5,641 |
| Other financial assets | 31 December 2023 | 558 | 0 | 554 | 0 | 554 |
| Cash and cash equivalents | 31 December 2023 | 44,466 | 0 | 44,466 | 0 | 44,466 |
| Non-financial assets | ||||||
| Prepayments | 31 December 2023 | 4,669 | 0 | 4,574 | 0 | 4,574 |
| Inventories | 31 December 2023 | 912 | 0 | 210 | 0 | 210 |
| Contract assets | 31 December 2023 | 5,984 | 0 | 5,941 | 0 | 5,941 |
| Total assets | 65,028 | 0 | 61,385 | 2,474 | 63,859 | |
| Financial liabilities | ||||||
| Debts with credit institutions | 31 December 2023 | 164 | 0 | 163 | 0 | 163 |
| Trade and other payables | 31 December 2023 | 5,176 | 0 | 5,176 | 0 | 5,176 |
| Financial liabilities | 31 December 2023 | 43,557 | 0 | 43,557 | 0 | 43,557 |
| Total liabilities | 48,896 | 0 | 48,896 | 0 | 48,896 |
| Patents, licenses, trade- | Computer | Intangible assets | |||
| (IN EUR 1,000) | marks and similar rights | software | under development | Goodwill | Total |
| COST: | |||||
| Balance at 1 January 2022 | 109 | 302 | 1,792 | 0 | 2,203 |
| Additions | 14 | 0 | 572 | 0 | 587 |
| Disposals | 0 | 0 | 0 | 0 | 0 |
| Transfers | 38 | 0 | (38) | 0 | 0 |
| Balance at 31 December 2022 | 161 | 302 | 2,327 | 0 | 2,789 |
| Balance at 1 January 2023 | 161 | 302 | 2,327 | 0 | 2,789 |
| Additions | 6 | 25 | 0 | 3,771 | 3,802 |
| Change in consolidation scope | 100 | 51 | 0 | 0 | 151 |
| Disposals | 0 | 0 | 817 | 0 | 817 |
| Transfers | 0 | 0 | 0 | 0 | 0 |
| Balance at 31 December 2023 | 268 | 378 | 1,509 | 3,771 | 5,925 |
| Patents, licenses, trade- | Computer | Intangible assets | |||
| (IN EUR 1,000) | marks and similar rights | software | under development | Goodwill | Total |
| ACCUMULATED AMORTISATION: | |||||
| Balance at 1 January 2022 | 99 | 91 | 0 | 0 | 190 |
| Amortisation | 8 | 70 | 0 | 0 | 78 |
| Disposals | 0 | 0 | 0 | 0 | 0 |
| Transfers | 0 | 0 | 0 | 0 | 0 |
| Balance at 31 December 2022 | 107 | 161 | 0 | 0 | 269 |
| Balance at 1 January 2023 | 107 | 161 | 0 | 0 | 269 |
| Additions | (0) | 75 | 0 | 0 | 75 |
| Change in consolidation scope | 108 | 42 | 0 | 0 | 150 |
| Impairment | 0 | 0 | 1,509 | 0 | 1,509 |
| Disposals | 0 | 0 | 0 | 0 | 0 |
| Transfers | 0 | 0 | 0 | 0 | 0 |
| Balance at 31 December 2023 | 216 | 278 | 1,509 | 0 | 2,003 |
| Carrying amounts: | |||||
| Balance at 31 December 2022 | 54 | 140 | 2,327 | 0 | 2,521 |
| Balance at 31 December 2023 | 52 | 100 | 0 | 3,771 | 3,922 |
| Other | Under | ||||||
| Technical ins- | installations, | construc- | Right | ||||
| tallations and | equipment | tion and | of use | ||||
| (in EUR 1,000) | Land | Buildings | machinery | and furniture | advances | Assets | Total |
| COST: | |||||||
| Balance at 1 January 2022 | 91 | 5,743 | 379 | 2,702 | 27,938 | 0 | 36,854 |
| Additions | 0 | 54 | 4 | 67 | 1,124 | 0 | 1,248 |
| Disposals | 0 | 0 | 0 | 0 | 1,953 | 0 | 1,953 |
| Transfers | 0 | 0 | 24,571 | 0 | (24,571) | 0 | 0 |
| Balance at 31 December 2022 | 91 | 5,796 | 24,954 | 2,769 | 2,538 | 0 | 36,148 |
| Balance at 1 January 2023 | 91 | 5,796 | 24,954 | 2,769 | 2,538 | 0 | 36,148 |
| Additions | 1,854 | 925 | 5,201 | 333 | 496 | 1,218 | 10,026 |
| Change in consolidation scope | 4,968 | 5,872 | 593 | 338 | 958 | 0 | 12,728 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Transfers | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| BALANCE AT 31 DECEMBER 2023 | 6,912 | 12,593 | 30,748 | 3,441 | 3,991 | 1,218 | 58,903 |
| Other | Under | ||||||
| Technical ins- | installations, | construc- | Right | ||||
| tallations and | equipment | tion and | of use | ||||
| (in EUR 1,000) | Land | Buildings | machinery | and furniture | advances | Assets | Total |
| ACCUMULATED DEPRECIATION: | |||||||
| Balance at 1 January 2022 | 0 | 652 | 336 | 434 | 0 | 0 | 1,422 |
| Depreciation during the year | 0 | 228 | 644 | 325 | 0 | 0 | 1,196 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Transfers | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance at 31 December 2022 | 0 | 879 | 980 | 759 | 0 | 0 | 2,618 |
| Balance at 1 January 2023 | 0 | 879 | 980 | 759 | 0 | 0 | 2,618 |
| Depreciation during the year | 0 | 423 | 1,592 | 256 | 0 | 333 | 2,604 |
| Change in consolidation scope | 0 | 90 | 11 | 281 | 0 | 0 | 382 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Transfers | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance at 31 December 2023 | 0 | 1,392 | 2,583 | 1,295 | 0 | 333 | 5,604 |
| Carrying amounts: | |||||||
| AS AT 31 DECEMBER 2022 | 91 | 4,917 | 23,973 | 2,011 | 2,538 | 0 | 33,530 |
| AS AT 31 DECEMBER 2023 | 6,912 | 11,202 | 28,164 | 2,145 | 3,991 | 885 | 53,299 |
| Amount of investment | |||||
| NAME OF ASSOCIATE | Registered office | Activity | % ownership | 31/12/2023 | 31/12/2022 |
| Nuventura GmbH | Berlin | Technology development | < 10% | 825 | 1,100 |
| Play Ventures Fund II | Singapore | Investment Fund | < 10% | 1,649 | 0 |
| Total | 2,474 | 1,100 | |||
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| FINANCIAL ASSETS | ||
| Other financial investments | 2,474 | 1,100 |
| Trade receivables | 5,641 | 724 |
| Other financial assets | 554 | 12,092 |
| Cash and cash equivalents | 44,466 | 149 |
| Total | 53,134 | 14,065 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| CURRENT TAX | ||
| Current period | 429 | 114 |
| Total current tax expense | 429 | 114 |
| DEFERRED TAX | ||
| Source and reversal of temporary differences | ||
| Intanible assets | 103 | (112) |
| Tangible assets | 40 | 68 |
| Right-of-use assets | (240) | 0 |
| Finance costs | 0 | 89 |
| PoC | 88 | (96) |
| Other | (1) | 4 |
| Deferred tax assets | 10 | 1,096 |
| Total deferred tax expense | 0 | 1,049 |
| Income tax benefit / (expense), net | (429) | 935 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Consolidated income (loss) beforeincome tax | (24,635) | (13,888) |
| German tax at 27.69 % (2022: 30.18%) | (6,812) | (4,191) |
| Not usable | 6,392 | 4,077 |
| Luxembourg tax at 24.94% (2022: 24.94%) | (10) | 0 |
| Deferred taxes | 0 | 1,049 |
| Non-recognition of deferred taxes | 0 | 0 |
| Income tax (expense)/benefit | (429) | 935 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| DOMESTIC TAX LOSS CARRYFORWARDS | ||
| corporate tax loss carryforwards | 62,380 | 22,498 |
| trade tax loss carryforwards | 63,038 | 23,180 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Goods | 210 | 3,835 |
| Prepayments | 0 | 2,663 |
| 210 | 6,498 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Contract assets | 5,941 | 2,740 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Trade Receivables | 5,641 | 724 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Project related advance payments done | 4,478 | 0 |
| Receivables from shareholders | 506 | 506 |
| Grants | 166 | 78 |
| Security and other deposits | 47 | 8 |
| Loan receivable | 0 | 10,900 |
| VAT receivable | 0 | 850 |
| Accrued interest | 0 | 678 |
| other | 197 | 354 |
| total | 5,395 | 13,375 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Cash on hand | 2 | 1 |
| Cash on bank | 44,464 | 148 |
| Total | 44,466 | 149 |
| Euro | |
| Balance at 1 January 2023 | 311,960.18 |
| Issuance of Ordinary Shares - 19 January 2023 | 252,424.73 |
| Balance at 31 December 2023 | 564,384.91 |
| Balance at 1 January 2022 | 311,960.18 |
| Balance at 31 December 2022 | 311,960.18 |
| Total Shares | Unlimited | Ordinary | |
| Shares | Shares | ||
| Number of shares issued as at 1 January 2023 | 20,073,696 | 1 | 20,073,695 |
| Issuance of Ordinary Shares - 19 January 2023 | 16,285,467 | 0 | 16,285,467 |
| Number of shares issued as at 31 December 2023 | 36,359,163 | 1 | 36,359,162 |
| Number of shares issued as at 1 January 2022 | 20,073,696 | 1 | 20,073,695 |
| Number of shares issued as at 31 December 2022 | 20,073,696 | 1 | 20,073,695 |
| Non-current | Current | ||||||
| 31/12/2023 | Carrying | Carrying | Grand | ||||
| (in EUR 1,000) | Amount | Fair Value | Total | Amount | Fair Value | Total | total |
| Financial liabilities from bond issue | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debts with credit institutions | 0 | 0 | 0 | 163 | 0 | 163 | 163 |
| Trade and other payables | 0 | 0 | 0 | 5,176 | 0 | 5,176 | 5,176 |
| Financial liabilities | 33,109 | 0 | 33,109 | 10,448 | 0 | 10,448 | 43,557 |
| Total financial liabilities | 33,109 | 0 | 33,109 | 15,787 | 0 | 15,787 | 48,896 |
| Non-current | Current | ||||||
| 31/12/2023 | Carrying | Carrying | Grand | ||||
| (in EUR 1,000) | Amount | Fair Value | Total | Amount | Fair Value | Total | total |
| Financial liabilities from bond issue | 9,131 | 0 | 9,131 | 0 | 0 | 0 | 9,131 |
| Debts with credit institutions | 192 | 0 | 192 | 1,606 | 0 | 1,606 | 1,798 |
| Trade and other payables | 0 | 0 | 0 | 6,000 | 0 | 6,000 | 6,000 |
| Financial liabilities | 41,140 | 0 | 41,140 | 9,077 | 0 | 9,077 | 50,217 |
| Total financial liabilities | 50,464 | 0 | 50,464 | 16,683 | 0 | 16,683 | 67,147 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Bonds and notes outstanding, nominal | 0 | 8,900 |
| Unamortized issue costs | 0 | 0 |
| Net carrying amount | 0 | 8,900 |
| Effective interest rate | 0 | 0 |
| Accrued interest | 0 | 231 |
| Total | 0 | 9,131 |
| Issue incl. | conversion | Reim- | |||
| (IN EUR 1,000) | 31/12/2022 | Interests | into equity | bursement | 31/12/2023 |
| Bonds | 9,131 | 534 | 0 | 9,666 | 0 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Lease liabilities | 340 | 0 |
| Total | 340 | 0 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Provision for outstanding supplier invoices | 8,009 | 0 |
| Provision for outstanding other invoices | 1,000 | 0 |
| Tax provisions | 628 | 297 |
| Other provisions with personnel | 538 | 43 |
| Other provisions for legal disputes | 390 | 690 |
| Other provisions | 383 | 149 |
| Total Provisions | 10,949 | 1,179 |
| Provision | Other | |||||
| for out- | provisions | |||||
| standing | Other provisions | for legal | Other | |||
| (IN EUR 1,000) | invoices | Tax provisions | with personnel | disputes | provisions | Total |
| As at 31 December 2022 | 0 | 297 | 43 | 690 | 149 | 1,179 |
| Charges | 9,009 | 628 | 538 | 225 | 383 | 10,784 |
| Reversals | 0 | 0 | 0 | 25 | 0 | 25 |
| Use | 0 | 297 | 43 | 500 | 149 | 989 |
| Balance at 31 December 2023 | 9,009 | 628 | 538 | 390 | 383 | 10,949 |
| Provision | Other | |||||
| for out- | provisions | |||||
| standing | Other provisions | for legal | Other | |||
| (IN EUR 1,000) | invoices | Tax provisions | with personnel | disputes | provisions | Total |
| As at 31 December 2021 | 0 | 183 | 71 | 0 | 98 | 351 |
| Charges | 0 | 297 | 43 | 690 | 149 | 1,179 |
| Reversals | 0 | 0 | 0 | 0 | 0 | 0 |
| Use | 0 | 183 | 71 | 0 | 98 | 351 |
| Balance at 31 December 2022 | 0 | 297 | 43 | 690 | 149 | 1,179 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Trade payables | 5,176 | 6,000 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Contract liabilities | 1,284 | 0 |
| More than 3 | |||||
| months and | Between 6 | ||||
| 31/12/2023 | Less than 3 | less than 6 | months and | More than 1 | |
| (IN EUR 1,000) | months | months | less than 1 year | year | Total |
| Trade and other receivables | 838 | 3,830 | 972 | 0 | 5,641 |
| Other current financial assets | 554 | 0 | 0 | 0 | 554 |
| Cash and cash equivalents | 44,466 | 0 | 0 | 0 | 44,466 |
| Total assets | 45,858 | 3,830 | 972 | 0 | 50,660 |
| More than 3 | |||||
| months and | Between 6 | ||||
| 31/12/2022 | Less than 3 | less than 6 | months and | More than 1 | |
| (IN EUR 1,000) | months | months | less than 1 year | year | Total |
| Trade and other receivables | 724 | 0 | 0 | 0 | 724 |
| Other current financial assets | 826 | 0 | 1,641 | 9,625 | 12,092 |
| Cash and cash equivalents | 149 | 0 | 0 | 0 | 149 |
| Total assets | 1,699 | 0 | 1,641 | 9,625 | 12,965 |
| 31/12/2023 | Between 1 to 5 | |||
| (IN EUR 1,000) | Less than 1 year | years | Over 5 years | Total |
| Debt with credit institutions | 163 | 0 | 0 | 163 |
| Trade and other payables | 5,176 | 0 | 0 | 5,176 |
| Bonds and notes issued: | 0 | 0 | 0 | 0 |
| Other financial liabilities | 10,448 | 7,500 | 25,609 | 43,557 |
| Total liabilities | 15,787 | 7,500 | 25,609 | 48,896 |
| 31/12/2022 | Between 1 to 5 | |||
| (IN EUR 1,000) | Less than 1 year | years | Over 5 years | Total |
| Debt with credit institutions | 1,606 | 192 | 0 | 1,798 |
| Trade and other payables | 6,000 | 0 | 0 | 6,000 |
| Bonds and notes issued: | 0 | 9,131 | 0 | 9,131 |
| Other financial liabilities | 9,077 | 41,140 | 0 | 50,217 |
| Total liabilities | 16,683 | 50,464 | 0 | 67,147 |
| (in EUR 1,000) | 2023 | 2022 |
| OPERATING LEASE OBLIGATIONS (RENTAL) AS OF 31 DECEMBER | ||
| < 1 year | 0 | 0 |
| > 1 - 5 years | 0 | 0 |
| More than 5 years | 0 | 0 |
| Total | 0 | 0 |
| (in EUR 1,000) | 2023 | 2022 |
| FINANCE LEASE OBLIGATIONS AS OF 31 DECEMBER | ||
| < 1 year | 18 | 0 |
| > 1 - 5 years | 0 | 9 |
| More than 5 years | 0 | 0 |
| Total | 18 | 0 |
| Future finance charges on finance lease | 0 | 0 |
| Present value of finance lease liabilities | 18 | 0 |
| (in EUR 1,000) | 2023 | 2022 |
| < 1 year | 18 | 0 |
| > 1 - 5 years | 0 | 9 |
| More than 5 years | 0 | 0 |
| Present value of future finance lease liabilities | 18 | 0 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Tax liabilities other than income taxes | 897 | 0 |
| Lease liabilities | 528 | 0 |
| Deposits received | 384 | 0 |
| Social security, wages and salaries | 168 | 249 |
| Other liabilities | 32 | 80 |
| Total other current liabilities | 2,010 | 329 |
| (in EUR 1,000) | 2023 | 2022 |
| Revenue from project development - PoC | 14,819 | 3,476 |
| Revenue from own operations - Point of time | 478 | 372 |
| Total revenue | 15,297 | 3,848 |
| (in EUR 1,000) | 2023 | 2022 |
| Material and external services | 12,410 | 3,061 |
| Personnel costs for project | 1,270 | 0 |
| Other supplies | 3 | 57 |
| Total material costs | 13,684 | 3,118 |
| (in EUR 1,000) | 2023 | 2022 |
| Wages and salaries | 6,679 | 3,180 |
| Other social charges and taxes | 1,155 | 566 |
| Stock Option Program 2023 | 316 | 0 |
| Other employee welfareexpenses | 9 | 0 |
| Thereof Personnel costs for projects | (1,270) | 0 |
| Total personnel costs | 6,889 | 3,746 |
| (in EUR 1,000) | 2023 | 2022 |
| Legal and consulting fees | 4,516 | 2,297 |
| Research costs | 1,967 | 76 |
| Supervisory Board fees | 1,933 | 0 |
| Bank and otherfees | 939 | 0 |
| Marketing costs | 860 | 827 |
| Building and premises costs | 817 | 670 |
| Costs for settlement agreement | 643 | 525 |
| Repairs and maintenance | 582 | 305 |
| Operational Leasing | 0 | 149 |
| Insurance premiums | 150 | 142 |
| Other expenses | 325 | 968 |
| Total other operating expenses | 12,732 | 5,960 |
| (in EUR 1,000) | 2023 | 2022 |
| Interest bank accounts | 345 | 0 |
| FX gains | 80 | 0 |
| Other financial income | 254 | 513 |
| Total financial income | 679 | 513 |
| (in EUR 1,000) | 2023 | 2022 |
| FX losses | 109 | 0 |
| Interest on amounts owed to credit institutions | 79 | 231 |
| Interest on other Financial liabilities | 2,160 | 3,253 |
| Interest on bonds issued | 0 | 231 |
| Reversal of capitalized Interests | 0 | 160 |
| Other financial charges | 108 | 1 |
| Total finance expenses | 2,456 | 3,876 |
| Issue incl. | conversion | ||||
| (IN EUR 1,000) | 31/12/2022 | Interests | into equity | Payments | 31/12/2023 |
| Bonds | 9,131 | 534 | 0 | 9,666 | 0 |
| Contract liabilites and capital grants | 47,538 | 0 | 0 | 3,981 | 43,557 |
| Bank borrowings | 1,798 | 0 | 0 | 1,635 | 163 |
| Total | 58,468 | 534 | 0 | 15,282 | 43,721 |
| Issue incl. | conversion | ||||
| (IN EUR 1,000) | 31/12/2022 | Interests | into equity | Payments | 31/12/2023 |
| Bonds | 0 | 9,131 | 0 | 0 | 9,131 |
| Contract liabilites and capital grants | 40,616 | 25,322 | 6,600 | 11,800 | 47,538 |
| Bank borrowings | 5,941 | 0 | 0 | 4,143 | 1,798 |
| Total | 46,558 | 34,454 | 6,600 | 15,943 | 58,468 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Assets | ||
| Loans and accrued interests on shareholder loans | 0 | 11,064 |
| Other receivables | 506 | 827 |
| Total | 506 | 11,891 |
| (in EUR 1,000) | 31/12/2023 | 31/12/2022 |
| Liabilities | ||
| Loans and accrued interests on shareholder loans | 33,109 | 31,313 |
| Other payables | 0 | 320 |
| Total | 33,109 | 31,633 |
| (in EUR 1,000) | 2023 | 2022 |
| Income | ||
| Interest on shareholder loans | 0 | 346 |
| Rent income | 0 | 18 |
| Other income | 0 | 39 |
| Total | 0 | 403 |
| (in EUR 1,000) | 2023 | 2022 |
| Expense | ||
| Interest on loans from shareholders | 1,128 | 1,227 |
| Other expenses associates | 0 | 50 |
| Total | 1,128 | 1,277 |
| (in EUR 1,000) | 2023 | 2022 |
| Expenses arising from equity-settled transactions | 1,946 | 0 |
| 2023 | 2023 | 2022 | 2022 | |
| (in EUR) | Number | excercise price | Number | excercise price |
| Outstanding at 1 January | 0 | 5.50 | 0 | 0 |
| Granted during the year | 2,400,000 | 5.50 | 0 | 0 |
| Forfeited during the year | 0 | 5.50 | 0 | 0 |
| Exercised during the year | 0 | 5.50 | 0 | 0 |
| Expired during the year | 0 | 5.50 | 0 | 0 |
| Outstanding at 31 December | 2,400,000 | 5.50 | 0 | 0 |
| Exercisable at 31 December | 660,000 | 5.50 | 0 | 0 |
| Model inputs | |
| Weighted average fair values at the measurement date | 1.81 |
| Dividend yield (%) | 0% |
| Expected volatility (%) | 40% |
| Risk-free interest rate (%) | 3.29% |
| Expected life of options (years) | 4 |
| Share Price Grant Date | 6.65 |
| Model used | Binomial |
| weighted average remaining contractual life | 2.66 |