Research & Development | Note 2.2 |
Share-Based Payments | Note 2.9 |
Impairment of Intangible Assets | Note 3.0 |
Post-Employment Benefits | Note 5.0 |
Taxes | Note 2.10 |
2023 | 2022 | |
Non-current assets | ||
Netherlands | 118 | 61 |
Switzerland | 2,273 | 2,194 |
United States of America | 9,815 | 10,162 |
Non-current assets | 12,206 | 12,417 |
2023 | 2022 | |
Government subsidies (EU) | 464 | 2,044 |
Other income | 68 | 104 |
Total revenues and other income | 532 | 2,148 |
Recognized | Grant | ||||
Recognized | Recognized | as Grant | received in | ||
Grants | Total | as Grant | as Grant | Income | advance as |
Grant* | Income 2023 | Income 2022 | cumulative | per 31-12- | |
before 2022 | 2023 | ||||
CONFIRM | 416 | – | (12) | 416 | – |
SWISS LOCAL (one-offs)** | – | – | 85 | 65 | – |
PREP2GO | 362 | 15 | 104 | 243 | – |
DARPA | 3,004 | 419 | 1,412 | 1,173 | – |
ZonMW | 250 | 83 | 83 | 83 | – |
EISMEA – Reverse Paralysis*** | 292 | (237) | 273 | – | 183 |
EISMEA – NEMO BMI*** | 144 | (85) | 85 | – | 108 |
Eurostars Impulse | 500 | 160 | 14 | – | – |
Rewire | 347 | 56 | – | – | 122 |
SH-ARC | 500 | 53 | – | – | 60 |
Total | 464 | 2,044 | 1,980 | 473 |
2023 | 2022 | |
Staff expenses | 9,200 | 8,385 |
Operating expenses | 4,641 | 4,753 |
13,841 | 13,138 |
2023 | 2022 | |
Staff expenses | 3,472 | 3,204 |
Operating expenses | 1,439 | 2,543 |
4,911 | 5,747 |
2023 | 2022 | |
Staff expenses | 1,830 | 949 |
Operating expenses | 1,113 | 1,002 |
2,943 | 1,951 |
2023 | 2022 | |
Staff expenses | 373 | 400 |
Operating expenses | 1,136 | 1,149 |
1,509 | 1,549 |
2023 | 2022 | |
Staff expenses | 1,204 | 1,045 |
Operating expenses | 260 | 183 |
1,464 | 1,228 |
2023 | 2022 | |
Staff expenses | 5,419 | 4,299 |
Depreciation and amortization | 726 | 735 |
Other operating expenses | 5,182 | 5,529 |
11,327 | 10,563 |
2023 | 2022 | |
Wages and salaries | 15,356 | 11,653 |
Social security costs | 1,512 | 1,275 |
Pension costs – defined benefit plan | 720 | 604 |
Pension costs – other | 69 | 82 |
Share-based benefit expenses | 2,564 | 1,691 |
Other labor costs | 1,277 | 2,977 |
21,498 | 18,282 |
2023 | 2022 | |
Research & Development | 50.0 | 48.8 |
Clinical & Regulatory | 14.6 | 18.9 |
Marketing & Market Access | 5.0 | 3.8 |
Patent Fees & related | 1.0 | 1.0 |
Quality Assurance | 8.8 | 7.8 |
General & Administrative | 19.8 | 15.8 |
99.2 | 96.1 |
Number | ||||||
Financial | Grant | Type of | of Options | Exercise | Expiration | Fair |
| Year | Date | Security | Granted | Price | Date | Value |
2021 | 15/12/2021 | Stock | 612,000 | EUR 7.41 | 15/12/2031 | EUR 4.89 |
Options | ||||||
2022 | 1/4/2022 | Stock | 169,800 | EUR 7.64 | 1/4/2032 | EUR4.18 |
Options | ||||||
2022 | 26/9/2022 | Stock | 166,350 | EUR 5.70 | 26/9/2032 | EUR 3.19 |
Options | ||||||
2023 | 3/1/2023 | Stock | 978,050 | EUR 6.12 | 3/1/2033 | EUR 3.37 |
Options | ||||||
2023 | 28/2/2023 | Stock | 132,000 | EUR 4.95 | 28/2/2033 | EUR 2.73 |
Options | ||||||
2023 | 3/7/2023 | Stock | 308,175 | EUR 5.18 | 3/7/2033 | EUR 2.85 |
Options |
2023 | 2022 | |
Share-based payment expense | 2,564 | 1,691 |
2,564 | 1,691 |
2023 | 2023 | 2022 | 2022 | |
Number | WAEP | Number | WAEP | |
Outstanding at 1 January | 873,125 | EUR 7.41 | 612,000 | EUR 9.70 |
Granted during the year | 1,418,225 | EUR 5.81 | 336,150 | EUR 6.68 |
Forfeited during the year | (462,700) | EUR 6.90 | (75,025) | EUR 9.40 |
Exercised during the year | – | – | – | – |
Outstanding at 31 December | 1,828,650 | EUR 6.85 | 873,125 | EUR 7.41 |
2023 | 20223 | |
Number | WAEP | |
Exercisable at 31 December 2023 | 298,961 | EUR 9.10 |
Exercisable at 31 December 2022 | 143,089 | EUR 9.70 |
2023–07 | 2023–02 | 2023–01 | 2022–09 | 2022–04 | |
Fair value on date of | |||||
measurement (EUR) | 2.85 | 2.73 | 3.37 | 3.19 | 4.18 |
Share price (EUR) | 5.18 | 4.97 | 6.12 | 5.70 | 7.64 |
Exercise price (EUR) | 5.18 | 4.95 | 6.12 | 5.70 | 7.64 |
Expected volatility | 56.10% | 57.20% | 57.80% | 59.30% | 59.20% |
Term of the option | 4 a | 4 a | 4 a | 4 a | 4 a |
Expected dividend | - | - | - | - | – |
Risk-free interest rate | 2.44% | 2.65% | 2.38% | 2.1% | 0.55% |
Time to expiration | 10 | 10 | 10 | 10 | 10 |
2023 | 2022 | |
Current income tax | (148) | (185) |
Deferred income tax | 41 | 951 |
Total corporate income tax in profit and loss | (107) | 766 |
Current income Tax charge at tax rate of 25.8% | 9,307 | 8,653 |
Tax rate differences in foreign jurisdictions | 152 | 208 |
Non-deductible expenses | (662) | (433) |
Non-recognized deferred tax asset on temporary differences | 66 | (111) |
Non-recognized deferred tax asset on permanent differences | (203) | – |
Net operating losses not recognized | (8,709) | (8,527) |
Recognition of prior year deferred tax adjustments | – | 976 |
Other | (58) | – |
(107) | 766 |
2023 | Assets | Liabilities | Net |
Intangible assets, including Goodwill | – | (1,639) | (1,639) |
Right of use assets | – | (209) | (209) |
Lease liability | 228 | – | 228 |
Post-employment benefits | 291 | 291 | |
Losses available for offset against future | 1,008 | – | 1,008 |
Taxable income | |||
Set-off of deferred tax | (1,217) | 1,217 | – |
Net deferred tax liability | 310 | (631) | (321) |
2022 | Assets | Liabilities | Net |
Intangible assets, including Goodwill | – | (1,656) | (1,656) |
Right of use assets | – | (235) | (235) |
Lease liability | 240 | – | 240 |
Post-employment benefits | 157 | 157 | |
Losses available for offset against future | 987 | – | 987 |
T axable income | |||
Set-off of deferred tax | (1,221) | 1,221 | – |
Net deferred tax liability | 163 | (670) | (507) |
2023 | 2022 | ||
Opening balance at 1 January | (507) | (1,991) | |
Recognized in profit & loss | 41 | 951 | |
Remeasurement (gain)/loss on actuarial gains and losses in OCI | 125 | (59) | |
Foreign currency translation difference | 20 | 26 | |
Addition | – | – | |
Reclassification | – | 566 | |
Net deferred tax liability at 31 December | (321) | (507) |
2023 | 2022 | |
Goodwill | 1,845 | 1,902 |
In-Process R&D | 5,698 | 5,873 |
License fees | 2,261 | 2,383 |
Net book value at 31 December | 9,804 | 10,158 |
2023 | 2022 | |
Cost | 1,902 | 1,702 |
Accumulated changes | – | – |
Net book value at 1 January | 1,902 | 1,702 |
Additions | – | – |
Foreign currency translation difference | (57) | 200 |
Impairments | – | – |
Net change | (57) | 200 |
Cost | 1,845 | 1,902 |
Accumulated changes | – | – |
Net book value at 31 December | 1,845 | 1,902 |
2023 | 2022 | |
Cost | 6,025 | 6,261 |
Accumulated changes | (152) | (152) |
Net book value at 1 January | 5,873 | 6,109 |
Foreign currency translation difference | (175) | 334 |
Additions | – | – |
Reclassification | – | (570) |
Amortization for the year | – | – |
Impairments | – | – |
Net change | (175) | (236) |
Cost | 5,850 | 6,025 |
Accumulated changes | (152) | (152) |
Net book value at 31 December | 5,698 | 5,873 |
2023 | 2022 | |
Cost | 2,383 | 2,218 |
Accumulated changes | – | – |
Net book value at 1 January | 2,383 | 2,218 |
Additions | – | 31 |
Foreign currency translation difference | (72) | 134 |
Reversals | (50) | – |
Amortization for the year | – | – |
Impairments | – | – |
Net change | (122) | 165 |
Cost | 2,261 | 2,383 |
Accumulated changes | – | – |
Net book value at 31 December | 2,261 | 2,383 |
2023 | 2022 | |
Discount rate | 13.4% | 14.3% |
Terminal value growth rate | 1.70% | 1.70% |
• | Office equipment – 3 years |
• | Leasehold improvements – 5 years |
Office | Leasehold | ||
Equipment | Improvements | Total | |
At 1 January 2022 | 802 | – | 802 |
Additions | 121 | 265 | 386 |
At 31 December 2022 | 923 | 265 | 1,188 |
Additions | 352 | 70 | 422 |
Disposals | – | – | – |
At 31 December 2023 | 1,275 | 335 | 1,610 |
Office | Leasehold | ||
| Equipment | Improvements | Total | |
At 1 January 2022 | (612) | – | (612) |
Depreciation for the year | (135) | (26) | (161) |
At 31 December 2022 | (747) | (26) | (773) |
Depreciation for the year | (141) | (87) | (228) |
At 31 December 2023 | (888) | (113) | (1001) |
Office | Leasehold | ||
Equipment | Improvements | Total | |
At 31 December 2022 | 176 | 239 | 415 |
At 31 December 2023 | 387 | 222 | 609 |
2023 | 2022 | |
Net book value at 1 January | 1,681 | 2,190 |
Additions | 299 | 90 |
Depreciation for the year | (497) | (575) |
Onerous lease contract | – | (24) |
Net book value at 31 December | 1,483 | 1,681 |
2023 | 2022 | |
Less than one year | 568 | 427 |
One to five years | 1,051 | 1,294 |
More than five years | – | – |
Total lease liability | 1,619 | 1,721 |
2023 | 2022 | |
Balance as at 1 January | 1,721 | 2,214 |
Additions | 299 | 90 |
Onerous lease contract | - | (26) |
Interest accretion | 69 | 84 |
Repayments | (548) | (641) |
Foreign currency impact | 78 | – |
Total lease liability | 1,619 | 1,721 |
2023 | 2022 | |
Advance payments | 936 | 905 |
Grants and other receivables | 260 | 266 |
Rental guarantee | 305 | 285 |
1,501 | 1,456 |
2023 | 2022 | |
Cash at bank | 3,568 | 21,760 |
Short-term deposits | 26,200 | 20,000 |
Cash and cash equivalents | 29,768 | 41,760 |
Fixed term deposits | – | 20,000 |
– | 20,000 | |
Cash and cash equivalents and fixed term deposits | 29,768 | 61,760 |
2023 | 2022 | |
Wage tax and social security | 485 | 466 |
Grants received in advance | 473 | 1,328 |
Bonus | 1,243 | 1,856 |
Invoices to be received | 538 | 732 |
Other | 425 | 1,284 |
Grant-related payable | 1,358 | – |
4,522 | 5,666 |
Currency | Stock | ||
| Translation | Compensation | Total Other | |
Differences | Reserve | Reserves | |
Balance at 1 January 2022 | (283) | 69 | (214) |
Share-based payment expense: LTIP | – | 1,691 | 1,691 |
Currency translation differences | 602 | – | 602 |
Balance at 31 December 2022 | 319 | 1,760 | 2,079 |
Share-based payment expense: LTIP | – | 2,564 | 2,564 |
Currency translation differences | (155) | – | (155) |
Balance at 31 December 2023 | 164 | 4,324 | 4,488 |
2023 | 2022 | |
Profit (loss) for the year, attributable to equity holders of the parent | (36,181) | (32,772) |
Weighted-Average Number of Ordinary Shares | ||
2023 | 2022 | |
Thousands | Thousands | |
Weighted average number of ordinary shares for basic EPS | 30,184 | 30,184 |
2023 | 2022 | |
Balance as at 31 December | 15,255 | 12,565 |
Innovation Loan | |
Balance as per 1 January 2022 | 11,451 |
Loan amount received | – |
Interest/cumulative dividend accrued during the year | 1,205 |
Balance as per 31 December 2022 | 12,656 |
Loan amount received | 1,292 |
Interest accrued during the year | 1,307 |
Balance as per 31 December 2023 | 15,255 |
Date | % of Loan Amount |
1 January 2026 | 15.0 |
1 April 2026 | 15.0 |
1 July 2026 | 17.5 |
1 October 2026 | 17.5 |
1 January 2027 | 17.5 |
1 April 2027 | 17.5 |
1 July 2027 | All due interest |
Less than | More than | ||||
| 1 Year | 1-3 Years | 3-5 Years | 5 Years | Total | |
Innovation loan | – | 6,500 | 14,295 | – | 20,795 |
Lease liability | 615 | 1,084 | – | – | 1,699 |
Trade payables | 1,369 | – | – | – | 1,369 |
Total | 1,984 | 7,584 | 14,295 | – | 23,863 |
Less than | More than | ||||
| 1 Year | 1-3 Years | 3-5 Years | 5 Years | Total | |
Innovation loan | – | – | 19,298 | – | 19,298 |
Lease liability | 512 | 1,452 | – | – | 1,964 |
Trade payables | 1,909 | – | – | – | 1,909 |
Total | 2,421 | 1,452 | 19,298 | – | 23,171 |
Carrying | Estimated | |
2023 | ||
Amount | Fair Value | |
Financial liabilities | ||
Innovation credit loan (Level 2) | 15,255 | 15,460 |
Total financial liabilities | 15,255 | 15,460 |
Carrying | Estimated | |
2022 | ||
Amount | Fair Value | |
Financial liabilities | ||
Innovation credit loan (Level 2) | 12,656 | 13,689 |
Total financial liabilities | 12,656 | 13,689 |
2023 | 2022 | |
Interest income from deposits | 972 | 62 |
Interest on loans | (1,307) | (1,205) |
Interest post-employment benefits | – | – |
Interest banks | – | (226) |
Interest on lease liabilities | (69) | (84) |
Exchange losses | (190) | (24) |
Bank charges | (17) | (33) |
Net Finance expense | (611) | (1,510) |
2023 | 2022 | |
Plan assets | 4,289 | 3,879 |
Obligation | (6,370) | (5,001) |
Net liability | 2,081 | 1,121 |
| 2023 | 2022 | |
Balance as at 1 January | 1,121 | 1,388 |
Service costs | 652 | 562 |
Admin costs | 45 | 43 |
Past service costs | 23 | – |
Employee benefit expenses | 720 | 605 |
Net interest costs/(income) | 15 | 3 |
Included in statement of profit and loss | 735 | 608 |
Actuarial gains/(losses) | ||
– Financial assumptions | 932 | (1,956) |
– Demographic assumptions | – | – |
– Experience adjustment | (449) | 1,286 |
– Return on assets excluding interest income | 321 | 184 |
804 | (486) | |
Exchange rate differences | 80 | 65 |
Included in statement of comprehensive income* | 884 | (421) |
Contributions by employer | (659) | (454) |
Balance as at 31 December | 2,081 | 1,121 |
2023 | 2022 | |
Discount rate | 1.35% | 2.30% |
Salary increase | 2.50% | 2.50% |
Interest credit rate | 1.00% | 1.00% |
Mortality base table | BVG2020 | BVG2020 |
Longevity improvement | CMI2018; 1.25% | CMI2018; 1.25% |
2023 | 2022 | |
Discount rate | ||
+ 25bps | (271) | (190) |
- 25bps | 292 | 203 |
Salary increase | ||
+ 25bps | 119 | 84 |
- 25bps | (113) | (80) |
Interest credit rate | ||
+ 25bps | 101 | 76 |
- 25bps | (98) | (73) |
Mortality base table | ||
Life expectancy + 1 year | 44 | 27 |
Life expectancy - 1 year | (42) | (26) |
2023 | 2022 | |
Within the next 12 months | 350 | 281 |
Between 2 and 5 years | 1,702 | 1,426 |
Beyond 5 years | 3,172 | 2,540 |
Total expected payments | 5,224 | 4,247 |
2023 | 2022 | |
Bonds | 2,709 | 2,309 |
Equities | – | – |
Loans | 93 | 134 |
Mortgages | 507 | 504 |
Real Estate | 922 | 872 |
Cash, derivatives and funds | 58 | 60 |
4,289 | 3,879 |
Salary, | ||||
Bonuses | Pension | |||
& Other | Premiums | |||
(Short-Term | (Post- | Share- | ||
Employee | Employment | Based | ||
2023 | Benefits) | Eenefits) | Payment | Total |
Management T eam, excluding | 2,827 | 98 | 643 | 3,568 |
CEO CEO | 703 | 64 | 916 | 1,683 |
Non- E xecutive D irectors | 445 | – | 441 | 886 |
3,975 | 162 | 2,000 | 6,137 |
Salary, | ||||
Bonuses | Pension | |||
& Other | Premiums | |||
(Short-Term | (Post- | Share- | ||
Employee | Employment | Based | ||
2022 | Benefits) | Eenefits) | Payment | Total |
Management Team, excluding CEO | 2,574 | 105 | 596 | 3,275 |
CEO | 917 | 44 | 469 | 1,430 |
Non-Executive Directors | 364 | – | 256 | 621 |
3,855 | 149 | 1,321 | 5,326 |