| STANDARD | Name | Explanation | Effective date | Effects on H2APEX |
| financial statements | ||||
| • Classification of | ||||
| Liabilities as Current or | ||||
| Classification of | Non-current Date | |||
| liabilities as current | • Classification of | |||
| IAS 1 | or non-current | Liabilities as Current or | 01 January 2024 | no material impact |
| amendments to IAS | Non-current - Deferral | |||
| 1 Presentation of | of Effective Date | |||
| financial statements | • Non-current | |||
| Liabilities with | ||||
| Covenants | ||||
| Supplier finance | ||||
| IAS 7 & | agreements – | Disclosures: Supplier | 01 January 2024 | no material impact |
| IFRS 7 | amendments to IAS 7 | Finance Arrangements | ||
| and IFRS 7 | ||||
| Amendment to IFRS | Lease Liability in a Sale | |||
| IFRS 16 | 16 - Leases on sale and | and Leaseback | 01 January 2024 | no material impact |
| leaseback |
| STANDARD | Name | Effective date | Effects on H2APEX |
| financial statements | |||
| IAS 21 | Amendments to IAS 21 - | 01 January 2025 | no material impact |
| Lack of Exchangeability | |||
| IFRS 9& | Amendment to IFRS 9 and IFRS 7 - | ||
| IFRS 7 | Classification and Measurement of Financial | 01 January 2026 | no material impact |
| Instruments | |||
| impact on overall | |||
| IFRS 18 - Presentation and Disclosure in | presentation and | ||
| IFRS 18 | Financial Statements | 01 January2027 | disclosures in |
| the consolidated | |||
| financial statements | |||
| IFRS 19 | IFRS 19 - Subsidiaries without Public | 01 January2027 | no material impact |
| Accountability: Disclosures | |||
| FRS 9& | Amendments to IFRS 9 and IFRS7 – | under assessment | |
| IFRS 7 | Contracts referencing nature-dependent | 01 January 2026 | |
| electricity (18.12.2024) | |||
| Various | Annual Improvements – Volume 11 | 01 January 2026 | under assessment |
| Directly | ||||||||
| Year of | controlled by | |||||||
| acquisition / | (use numbers | |||||||
| first time | from 1st | Share in the | Share of | |||||
| Ref. | Company | Country | consolidation | Segment | Activity | column) | capital | the votes |
| 1 | H2APEX Group SCA | LUX | 2023 | C&O | Holding | N/A | N/A | N/A |
| 2 | RLG Holding GmbH | GER | 2023 | Holding | Corporate | 1 | 100% | 100% |
| 3 | RLG GmbH & Co.KG | GER | 2023 | Holding | Corporate | 2 | 100% | 100% |
| 4 | Northern Hydrogen Proper- | GER | 2023 | Holding | Corporate | 3 | 100% | 100% |
| ties GmbH | ||||||||
| 5 | APEX CapitalGmbH | GER | 2023 | Holding | Corporate | 2 | 100% | 100% |
| 6 | APEX Nova Holding GmbH | GER | 2019 | Holding | Holding | 1 | 100% | 100% |
| 7 | HydroExceed GmbH | GER | 2022 | Storage | Production of pressure tanks | 6 | 100% | 100% |
| 8 | AKROS Energy GmbH | GER | 2020 | Storage | Development of chemical | 6 | 100% | 100% |
| storage solutions | ||||||||
| 9 | GHS 1 GmbH | GER | 2020 | Own Operations | Hydrogene Powerplant Laage | 6 | 100% | 100% |
| 10 | GHS 2 GmbH | GER | 2020 | Own Operations | Hydrogene Powerplant IPCEI | 6 | 100% | 100% |
| Hydrogene Powerplant Laage | ||||||||
| 11 | GHS 3 GmbH | GER | 2020 | Own Operations | (extention) | 6 | 100% | 100% |
| 12 | GHS 4 GmbH (*) | GER | 2023 | Own Operations | Hydrogene Powerplant Lubmin | 6 | 100% | 100% |
| 13 | APEX Energy GmbH | GER | 2006 | Project Developmet | Customer Projects | 6 | 100% | 100% |
| 14 | HYSENC Entwicklungsgesell- | GER | 2021 | Own Operations | Hydrogene Powerplant control | 13 | 100% | 100% |
| schaft mbH | software | |||||||
| 15 | Plant Engineering GmbH | GER | 2023 | Project Developmet | Customer Projects | 13 | 90% | 90% |
| APEX Capital | Plant | |
| and RLG GmbH & | Engineering | |
| (in EUR 1,000) | Co.KG | GmbH |
| Current assets | ||
| Cash and cash equivalents | 10 | 185 |
| Trade receivables | 32 | 249 |
| Contract assets | 0 | 105 |
| Prepaid expenses, accrued income, other assets | 169 | 272 |
| Total current assets | 211 | 811 |
| Non-current assets | ||
| Property, plants & equipment | 12,730 | 64 |
| Total non-current assets | 12,730 | 64 |
| Total Assets | 12,941 | 875 |
| Current liabilities | ||
| Trade payables | 918 | 41 |
| Accrued expenses, deferred income and other liabilities | 12,021 | 19 |
| Provisions | 0 | 160 |
| Total current liabilities | 12,939 | 220 |
| Non-current liabilities | ||
| Contract liabilities | 0 | 31 |
| Total non-current liabilities | 0 | 31 |
| Total liabilities | 12,939 | 251 |
| Net identifiable net assets atfair value | 0 | 625 |
| Goodwill arising on the acquisition | 0 | 3,671 |
| Purchase consideration transferred | 0 | 4,309 |
| Analysis of cash flows from the acquisition | ||
| Cash acquired | 10 | 185 |
| Consideration transferred | 1 | 4,309 |
| Net cash inflow (included in Cash flow from investing activities) | 9 | (4,114) |
| Patents, licenses, | Computer software | |
| trademarks and similar rights | ||
| Useful lives | Finite | Finite |
| Amortisation method used | Amortised on a straigt-line | Amortised on a straigt-line |
| basis over the period of use | basis over the period of use | |
| Internally generated or acquired | Acquired | Acquired |
| Amortisation period | 5-10 years | 3-5 years |
| Depreciation | "Estimated | |
| Method | years | |
| of useful life" | ||
| Buildings | Straight-line | 25 -40 |
| Technical installations | Straight-line | 5 - 20 |
| and machinery | ||
| Other installations, | Straight-line | 4 - 12 |
| equipment and furniture |
| Adjust- | |||||||
| Project | Own | ments and | |||||
| 01.01.2024-31.12.2024 | Develop- | Opera- | elimina- | ||||
| (in EUR 1,000) | Notes | ment | tions | Storage | Other | tions | Consolidated |
| Revenues | 24 | 31,927 | 567 | 0 | 753 | (3,682) | 29,566 |
| own work capitalized | 0 | 0 | 0 | 0 | 573 | 573 | |
| Other income | 1,078 | 4 | 227 | 251 | (647) | 913 | |
| Cost of materials | 25 | (29,302) | (609) | 12 | (1,401) | 2,054 | (29,246) |
| Employee benefits expense | 26 | (6,883) | (790) | (1,301) | 27 | 0 | (8,947) |
| Depreciation and amortization expense | 6, 7 | (5,920) | (69) | (66) | (3,150) | 0 | (9,204) |
| Other expenses | 27 | (5,259) | (1,376) | (2,025) | (2,260) | 1,701 | (9,219) |
| Financial results | |||||||
| Income/loss from equity investments | 8 | (268) | 0 | 0 | 0 | 0 | (268) |
| Income from other securities, interest and similar income | 28 | 53 | 0 | 0 | 2,838 | (2,752) | 140 |
| Interest and similar expenses | 29 | (3,969) | (20) | (371) | 133 | 2,752 | (1,474) |
| (4,183) | (20) | (371) | 2,972 | 0 | (1,602) | ||
| Income taxes | 10 | (339) | 0 | 0 | (317) | 0 | (657) |
| Profit/Loss | (18,881) | (2,292) | (3,524) | (3,125) | 0 | (27,822) | |
| Total assets | 79,410 | 2,835 | 5,509 | 351,703 | (348,209) | 91,248 | |
| Total liabilities | 114,201 | 5,318 | 6,684 | 22,515 | (87,804) | 60,914 | |
| CAPITAL EXPENDITURES | 1,156 | 1,059 | 1,406 | 3,883 | 0 | 7,503 |
| Adjust- | |||||||
| Project | Own | ments and | |||||
| 01.01.2023-31.12.2023 | Develop- | Opera- | elimina- | ||||
| (in EUR 1,000) | Notes | ment | tions | Storage | Other | tions | Consolidated |
| Revenues | 24 | 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 | 25 | (13,717) | (463) | (8) | 0 | 503 | (13,684) |
| Employee benefits expense | 26 | (5,903) | 0 | (670) | -316 | 0 | (6,889) |
| Depreciation and amortization expense | 6, 7 | (3,472) | (1,482) | (46) | -237 | 0 | (5,237) |
| other expenses | 27 | (6,638) | (96) | (622) | (5,889) | 513 | (12,732) |
| Financial results | |||||||
| Income/Loss from equity investments | 8 | (275) | 0 | 0 | 0 | 0 | (275) |
| Income from other securities, interest and similar income | 28 | 137 | 55 | 0 | 19,302 | (18,815) | 679 |
| Interest and similar expenses | 29 | (4,910) | 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) | (24,634) | |
| 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 |
| BASIC EARNINGS PER SHARE | 2024 | 2023 | |
| Profit / (Loss) for continued operations for the year (EUR 1,000) attributable | Ordinary Shares | (27,822) | (24,635) |
| to equity holders of the Company | |||
| Weighted average number of ordinary shares outstanding | Ordinary Shares | 36,359,163 | 35,556,043 |
| Basis earnings / (loss) per share (Euro/share) | Ordinary Shares | (0.77) | (0.69) |
| Diluted weighted average number of ordinary shares outstanding | Ordinary Shares | 39,023,606 | 36,470,016 |
| Diluted earnings / (loss) per share (Euro/share) | Ordinary Shares | (0.71) | (0.69) |
| Significant | Significant | ||||
| observable | unobservable | ||||
| inputs | inputs | ||||
| (IN EUR 1,000) | Date of valuation | At cost | (Level 2) | (Level 3) | Total |
| FINANCIAL ASSETS | |||||
| Other financial investments | 31 December 2024 | 2,992 | 0 | 2,449 | 2,449 |
| Trade receivables | 31 December 2024 | 2,218 | 0 | 2,213 | 2,213 |
| Other financial assets | 31 December 2024 | 575 | 0 | 575 | 575 |
| Cash and cash equivalents | 31 December 2024 | 16,074 | 0 | 16,074 | 16,074 |
| Contract assets | 31 December 2024 | 18,209 | 0 | 17,409 | 17,409 |
| Total assets | 40,068 | 0 | 38,720 | 38,720 | |
| Financial liabilities | |||||
| Debts with credit institutions | 31 December 2024 | 113 | 0 | 113 | 113 |
| Trade and other payables | 31 December 2024 | 12,906 | 0 | 12,906 | 12,906 |
| Financial liabilities from loans | 31 December 2024 | 36,809 | 0 | 36,809 | 36,809 |
| Total liabilities | 49,828 | 0 | 49,828 | 49,828 |
| Significant | Significant | ||||
| observable | unobservable | ||||
| inputs | inputs | ||||
| (IN EUR 1,000) | Date of valuation | At cost | (Level 2) | (Level 3) | Total |
| FINANCIAL ASSETS | |||||
| Other financial investments | 31 December 2023 | 2,749 | 0 | 2,474 | 2,474 |
| Trade receivables | 31 December 2023 | 5,673 | 0 | 5,641 | 5,641 |
| Other financial assets | 31 December 2023 | 558 | 0 | 554 | 554 |
| Cash and cash equivalents | 31 December 2023 | 44,466 | 0 | 44,466 | 44,466 |
| Non-financial assets | |||||
| Prepayments | 31 December 2023 | 4,669 | 0 | 4,574 | 4,574 |
| Contract Assets | 31 December 2023 | 5,984 | 0 | 5,941 | 5,941 |
| Total assets | 64,009 | 0 | 63,650 | 63,650 | |
| Financial liabilities | |||||
| Debts with credit institutions | 31 December 2023 | 163 | 0 | 163 | 163 |
| Trade and other payables | 31 December 2023 | 5,176 | 0 | 5,176 | 5,176 |
| Financial liabilities from loans | 31 December 2023 | 43,557 | 0 | 43,557 | 43,557 |
| Total liabilities | 48,896 | 0 | 48,896 | 48,896 |
| Patents, | |||||
| licenses, | Intangible | ||||
| trademarks | assets | ||||
| and similar | Computer | under deve- | |||
| (IN EUR 1,000) | rights | software | lopment | Goodwill | Total |
| COST: | |||||
| 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 |
| Balance at 31 December 2023 | 268 | 378 | 1,509 | 3,771 | 5,925 |
| Balance at 1 January 2024 | 268 | 378 | 1,509 | 3,771 | 5,925 |
| Disposals | 0 | 43 | 0 | 55 | 98 |
| Tansfers | 118 | 0 | 0 | -118 | 0 |
| Balance at 31 December 2024 | 386 | 335 | 1,509 | 3,598 | 5,827 |
| Patents, | |||||
| licenses, | Intangible | ||||
| trademarks | assets | ||||
| and similar | Computer | under deve- | |||
| (IN EUR 1,000) | rights | software | lopment | Goodwill | Total |
| ACCUMULATED AMORTISATION: | |||||
| Balance at 1 January 2023 | 107 | 161 | 0 | 0 | 269 |
| Amortisation | 0 | 75 | 0 | 0 | 75 |
| Change in consolidation scope | 108 | 42 | 0 | 0 | 150 |
| Disposals | 0 | 0 | 1,509 | 0 | 1,509 |
| Balance at 31 December 2023 | 216 | 278 | 1,509 | 0 | 2,003 |
| Balance at 1 January 2024 | 216 | 278 | 1,509 | 0 | 2,003 |
| Additions | 42 | 68 | 0 | 0 | 109 |
| Impairment | 0 | 0 | 0 | 3,174 | 3,174 |
| Disposals | 0 | 43 | 0 | 0 | 43 |
| Balance at 31 December 2024 | 257 | 303 | 1,509 | 3,174 | 5,243 |
| Carrying amounts: | |||||
| Balance at 31 December 2023 | 52 | 100 | 0 | 3,771 | 3,922 |
| Balance at 31 December 2024 | 129 | 32 | 0 | 424 | 584 |
| 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 2023 | 91 | 5,796 | 24,954 | 2,769 | 2,538 | 0 | 36,148 |
| Additions* | 1,854 | 925 | 4,649 | 333 | 496 | 1,218 | 9,475 |
| Change in consolidation scope | 4,968 | 5,872 | 593 | 338 | 958 | 0 | 12,729 |
| Balance at 31 December 2023 | 6,912 | 12,593 | 30,196 | 3,440 | 3,992 | 1,218 | 58,352 |
| Balance at 1 January 2024 | 6,912 | 12,593 | 30,196 | 3,440 | 3,992 | 1,218 | 58,352 |
| Additions | 660 | 12 | 2,626 | 458 | 3,552 | 264 | 7,572 |
| Disposals | 998 | 2,890 | 359 | 483 | 347 | 0 | 5,078 |
| BALANCE AT 31 DECEMBER 2024 | 6,574 | 9,715 | 32,463 | 3,415 | 7,197 | 1,482 | 60,845 |
| 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 2023 | 0 | 879 | 980 | 759 | 0 | 0 | 2,618 |
| Depreciation during the year* | 0 | 423 | 1,040 | 256 | 0 | 333 | 2,052 |
| Change in consolidation scope | 0 | 90 | 11 | 281 | 0 | 0 | 382 |
| Balance at 31 December 2023 | 0 | 1,392 | 2,031 | 1,296 | 0 | 333 | 5,052 |
| Balance at 1 January 2024 | 0 | 1,392 | 2,031 | 1,296 | 0 | 333 | 5,052 |
| Depreciation during the year | 0 | 3,360 | 1,352 | 614 | 0 | 585 | 5,911 |
| Disposals | 0 | 388 | 22 | 331 | 0 | 0 | 741 |
| Transfers | 0 | 0 | 65 | 4 | 0 | 0 | 69 |
| Balance at 31 December 2024 | 0 | 4,364 | 3,426 | 1,582 | 0 | 918 | 10,291 |
| AS AT 31 DECEMBER 2024 | 6,574 | 5,350 | 29,036 | 1,834 | 7,196 | 564 | 50,554 |
| Carrying amounts: | |||||||
| As at 31 December 2023 | 6,912 | 11,202 | 28,164 | 2,145 | 3,991 | 885 | 53,299 |
| AS AT 31 DECEMBER 2024 | 6,574 | 5,350 | 29,036 | 1,834 | 7,196 | 564 | 50,554 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Buildings | 190 | 597 |
| Vehicles | 366 | 284 |
| Furniture and office equipment | 8 | 0 |
| Other | 0 | 4 |
| Right of use assets | 564 | 885 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Buildings | 407 | 223 |
| Vehicles | 172 | 93 |
| Furniture and office equipment | 2 | 0 |
| Other | 4 | 17 |
| Depreciation | 585 | 333 |
| on Right of use assets |
| Amount of investment | |||||
| NAME OF ASSOCIATE | Registered office | Activity | % ownership | 31/12/2024 | 31/12/2023 |
| Nuventura GmbH | Berlin | Technology development | < 10% | 557 | 825 |
| Play Ventures Fund II | Singapore | Investment Fund | < 10% | 1,892 | 1,649 |
| Total | 2,449 | 2,474 | |||
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| FINANCIAL ASSETS | ||
| Investments | 2,449 | 2,474 |
| Trade receivables | 2,213 | 5,641 |
| Other financial assets | 1,072 | 554 |
| Cash and cash equivalents | 16,074 | 44,466 |
| Total | 21,808 | 53,135 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| CURRENT TAX | ||
| Current period | 657 | 429 |
| Total current tax expense | 657 | 429 |
| DEFERRED TAX | ||
| Source and reversal of temporary differences | ||
| Intangible assets | 0 | 103 |
| Tangible assets | (1) | 40 |
| Right-of-use assets | (125) | (240) |
| Finance costs | 35 | 0 |
| Percentage of completion | 92 | 88 |
| Other | 0 | (1) |
| Increase of deferred tax assets | 0 | 10 |
| Total deferred tax expense | 0 | 0 |
| Income tax benefit / (expense), net | (657) | (429) |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Consolidated income (loss) beforeincome tax | (27,166) | (24,206) |
| German tax at 27.69 % (2023: 27,69 %) | (7,522) | (6,703) |
| Not usable | 7,187 | 6,392 |
| Luxembourg tax at 26.59 % (2023: 26.59 %) | (2) | (10) |
| other tax adjustments | (356) | (128) |
| Deferred taxes | 0 | 0 |
| Income tax (expense)/benefit | (657) | (301) |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| DOMESTIC TAX LOSS CARRYFORWARDS | ||
| corporate tax loss carryforwards | 70,137 | 62,380 |
| trade tax loss carryforwards | 69,251 | 63,038 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Goods | 191 | 210 |
| 191 | 210 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Contract assets | 17,409 | 5,941 |
| total | 17,409 | 5,941 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Trade Receivables | 2,213 | 5,641 |
| total | 2,213 | 5,641 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Project related advance payments done | 0 | 4,478 |
| Receivables from shareholders | 506 | 506 |
| Grants | 376 | 166 |
| Security and other deposits | 47 | 47 |
| VAT receivable | 519 | 0 |
| Acrrued interest | 21 | 0 |
| other | 148 | 197 |
| total | 1,617 | 5,394 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Cash on hand | 2 | 2 |
| Cash on bank | 16,072 | 44,464 |
| Total | 16,074 | 44,466 |
| 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 2024 | 36,359,163 | 1 | 36,359,162 |
| Number of shares issued as at 31 December 2024 | 36,359,163 | 1 | 36,359,162 |
| Non-current | Current | ||||||
| 31/12/2024 | Carrying | Carrying | Grand | ||||
| (in EUR 1,000) | Amount | Fair Value | Total | Amount | Fair Value | Total | total |
| Debts with credit institutions | 0 | 0 | 0 | 113 | 0 | 113 | 113 |
| Trade and other payables | 0 | 0 | 0 | 12,906 | 0 | 12,906 | 12,906 |
| Shareholder loans | 33,801 | 0 | 33,801 | 3,008 | 0 | 3,008 | 36,809 |
| Total financial liabilities | 33,801 | 0 | 33,801 | 16,027 | 0 | 16,027 | 49,828 |
| Non-current | Current | ||||||
| 31/12/2023 | Carrying | Carrying | Grand | ||||
| (in EUR 1,000) | Amount | Fair Value | Total | Amount | Fair Value | Total | total |
| 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 |
| Shareholder loans | 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 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Lease liabilities non-current | 230 | 340 |
| Lease liabilities current | 348 | 528 |
| Total | 578 | 868 |
| 31/12/2023 (in EUR 1,000) | Less than 1year | Between 1 to 5 | Over 5 years | Total |
| years | ||||
| lease liabilities | 528 | 340 | 0 | 868 |
| 31/12/2024 (in EUR 1,000) | Less than 1year | Between 1 to 5 | Over 5 years | Total |
| years | ||||
| lease liabilities | 348 | 230 | 0 | 578 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Provision for outstanding supplier invoices | 6,308 | 8,009 |
| Provision for outstanding other invoices | 0 | 1,000 |
| Tax provisions | 1,020 | 629 |
| Provisions with personnel | 1,016 | 538 |
| Provisions for legal disputes | 125 | 390 |
| Other provisions | 971 | 383 |
| Total Provisions | 9,440 | 10,949 |
| Provision | |||||||
| for out- | Provision | Other | |||||
| standing | for outstan- | provisions | Provisions | ||||
| supplier | ding other | Tax | with | for legal | Other | ||
| (IN EUR 1,000) | invoices | invoices | provisions | personnel | disputes | provisions | Total |
| As at 31 December 2023 | 8,009 | 1,000 | 628 | 538 | 390 | 383 | 10,948 |
| Charges | 5,999 | 0 | 1,020 | 1,212 | 125 | 850 | 9,206 |
| Reversals | 0 | 0 | 0 | (372) | (260) | (281) | (913) |
| Use | (7,700) | (1,000) | (628) | (451) | (130) | (196) | (10,105) |
| Change in consolidation scope | 0 | 0 | 0 | 0 | 0 | (43) | (43) |
| other changes | 0 | 0 | 0 | 89 | 0 | 258 | 347 |
| Balance at 31 December 2024 | 6,308 | 0 | 1,020 | 1,016 | 125 | 971 | 9,440 |
| Provision | Other | |||||
| for | provisions | |||||
| outstanding | 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 | 638 | 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 | 528 | 390 | 383 | 10,949 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Trade payables | 12,906 | 5,176 |
| Total | 12,906 | 5,176 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Contract liabilities | 233 | 1,284 |
| Total | 233 | 1,284 |
| More than 3 | |||||
| months and | Between 6 | ||||
| 31/12/2024 | 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 | 2,213 | 0 | 0 | 0 | 2,213 |
| Contract assets | 17.409 | 0 | 0 | 0 | 17.409 |
| Other current financial assets | 575 | 0 | 0 | 0 | 575 |
| Cash and cash equivalents | 16,074 | 0 | 0 | 0 | 16,074 |
| Total assets | 36.271 | 0 | 0 | 0 | 36.271 |
| 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 | 5,640 |
| 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 |
| 31/12/2024 | Between 1 to 5 | |||
| (IN EUR 1,000) | Less than 1 year | years | Over 5 years | Total |
| Debt with credit institutions | 113 | 0 | 0 | 113 |
| Trade and other payables | 12,906 | 0 | 0 | 12,906 |
| Shareholder loans | 3,008 | 7,500 | 26,301 | 36,809 |
| Total liabilities | 16,027 | 7,500 | 26,301 | 49,828 |
| 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 |
| Contract liabilities | 1.284 | 0 | 0 | 1.284 |
| Trade and other liabilities | 1.481 | 0 | 0 | 1.481 |
| Other financial liabilities | 10,448 | 7,500 | 25,609 | 43,557 |
| Total liabilities | 18.552 | 7,500 | 25,609 | 51.661 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Tax liabilities other than income taxes | 3 | 897 |
| Deposits received | 388 | 384 |
| Social security, wages and salaries | 256 | 168 |
| Other liabilities | 24 | 32 |
| Total other current liabilities | 671 | 1,481 |
| (in EUR 1,000) | 2024 | 2023 |
| Revenue from project development - Over time | 28,903 | 14,819 |
| Revenue from own operations - Point of time | 663 | 478 |
| Total revenue | 29,566 | 15,297 |
| CONTRACT BALANCES (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Trade receivables (Note 13) | 2,213 | 5,641 |
| Contract assets (Note 12) | 17,409 | 5,941 |
| Contract liabilities (Note20) | 233 | 1,284 |
| (in EUR 1,000) | 2024 | 2023 |
| Material and external services | 24,673 | 12,410 |
| Personnel costs for projects | 3,285 | 1,270 |
| Other supplies | 596 | 3 |
| Other costs | 693 | 0 |
| Total material costs | 29,247 | 13,683 |
| (in EUR 1,000) | 2024 | 2023 |
| Wages and salaries | 10,256 | 6,679 |
| Other social charges and taxes | 1,909 | 1,155 |
| Stock Option Program 2024 | (27) | 316 |
| Other employee welfareexpenses | 56 | 9 |
| Personnel costs for projects | (3,248) | (1,270) |
| Total personnel costs | 8,946 | 6,889 |
| (in EUR 1,000) | 2024 | 2023 |
| Legal and consulting fees | 3,522 | 4,516 |
| Research costs | 863 | 1,967 |
| Supervisory board fees | 398 | 1,933 |
| Bank and otherfees | 805 | 939 |
| Marketing costs | 797 | 860 |
| Building and premises costs | 642 | 817 |
| Costs for settlement agreement | 0 | 643 |
| Repairs and maintenance | 860 | 582 |
| Insurance premiums | 222 | 150 |
| Car costs | 362 | 0 |
| Office expenses | 362 | 0 |
| Travel expenses | 236 | 0 |
| Other costs | 150 | 325 |
| Total other operating expenses | 9,219 | 12,732 |
| (in EUR 1,000) | 2024 | 2023 |
| Interest bank accounts | 111 | 345 |
| FX gains | 0 | 80 |
| Other financial income | 29 | 254 |
| Total financial income | 140 | 679 |
| (in EUR 1,000) | 2024 | 2023 |
| FX losses | 33 | 109 |
| Interest on amount owed to credit institutions | 180 | 79 |
| Interest on other financial liabilities | 1,233 | 2,160 |
| Other financial charges | 28 | 108 |
| Total finance expenses | 1,474 | 2,456 |
| Issue incl. | conversion | ||||
| (IN EUR 1,000) | 31/12/2023 | Interests | into equity | Payments | 31/12/2024 |
| Contract liabilites and capital grants | 43,557 | 0 | 0 | (7,440) | 36,117 |
| Bank borrowings | 163 | 0 | 0 | (44) | 119 |
| Total | 43,720 | 0 | 0 | (7,484) | 36,236 |
| Issue incl. | conversion | ||||
| (IN EUR 1,000) | 31/12/2022 | Interests | into equity | Payments | 31/12/2023 |
| Bonds | 9,131 | 534 | 0 | (9,665) | 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 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Assets | ||
| Receivables from shareholders | 506 | 506 |
| Total | 506 | 506 |
| (in EUR 1,000) | 31/12/2024 | 31/12/2023 |
| Liabilities | ||
| Loans and accrued interests on shareholder loans | 33,801 | 33,109 |
| Total | 33,801 | 33,109 |
| (in EUR 1,000) | 2024 | 2023 |
| Expense | ||
| Interest on loans from shareholders | 1,129 | 1,128 |
| Total | 1,129 | 1,128 |
| 2024 | 2024 | 2023 | 2023 | |
| (in EUR) | Number | excercise price | Number | excercise price |
| Outstanding at 1 January | 2,400,000 | 5.50 | 0 | 5.50 |
| Granted during the year | 450,000 | 5.50 | 2,400,000 | 5.50 |
| Forfeited during the year | 155,625 | 5.50 | 0 | 5.50 |
| Exercised during the year | 0 | 5.50 | 0 | 5.50 |
| Expired during the year | 0 | 5.50 | 0 | 5.50 |
| Outstanding at 31 December | 2,694,375 | 5.50 | 2,400,000 | 5.50 |
| Exercisable at 31 December | 660,000 | 5.50 | 660,000 | 5.50 |
| 6th Tranche | 5th Tranche | 4th Tranche | 3rd Tranche | 2nd Tranche | 1st Tranche | ||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | ||
| amended in | amended in | amended in | amended in | amended in | amended in | ||
| Model parameters | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 Vorjahr |
| Number of Options outstanding | 100,000 | 50,000 | 100,000 | 300,000 | 340,000 | 1,804,375 | 2,200,000 |
| Weighted average fair values at the | 3.34 | 2.16 | 3.30 | 3.14 | 3.27 | 3.52 | 1.81 |
| measurement date | |||||||
| Dividend yield (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Expected volatility (%) | 35% | 35% | 35% | 35% | 35% | 35% | 40% |
| Risk-free interest rate (%) | 2.35% | 1.61% | 2.30% | 2.76% | 2.51% | 2.4% | 3.29% |
| Expected life options (years) | 5 | 5 | 5 | 5 | 3 | 4 | 4 |
| Share Proce Grant Date | 6.23 | 4.60 | 5.90 | 5.90 | 6.45 | 6.45 | 6.65 |
| Model used | Binominal/ | Binominal/ | Binominal/ | Binominal/ | Binominal/ | Binominal/ | Binominal/ |
| CRR | CRR | CRR | CRR | CRR | CRR | CRR | |
| weighted average remaining | 4.01 | 3.82 | 3.82 | 3.52 | 1.00 | 2.33 | 2.66 |
| contractual life |