{"licence":"Free for personal research, with credit (Data by Shikshan Nivesh) and a link. API access, bulk files and commercial use need a licence.","licence_url":"https://shikshannivesh.com/data/licence","version":1,"symbol":"BNTX","cik":"1776985","as_of":"2026-07-30","currency":"EUR","source":"SEC filings: each company's own statements and arithmetic","splits":[],"filings":{"0001564590-20-014536":{"form":"20-F","filed":"2020-03-31","period":"2019-12-31","accepted":"2020-03-31 16:11:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000156459020014536/"},"0001193125-23-079791":{"form":"20-F","filed":"2023-03-27","period":"2022-12-31","accepted":"2023-03-27 07:01:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000119312523079791/"},"0001776985-26-000049":{"form":"20-F/A","filed":"2026-07-30","period":"2025-12-31","accepted":"2026-07-30 16:23:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000177698526000049/"},"0001564590-21-016723":{"form":"20-F","filed":"2021-03-30","period":"2020-12-31","accepted":"2021-03-30 17:17:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000156459021016723/"},"0001776985-22-000019":{"form":"20-F","filed":"2022-03-30","period":"2021-12-31","accepted":"2022-03-30 08:15:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000177698522000019/"},"0001776985-26-000017":{"form":"20-F","filed":"2026-03-10","period":"2025-12-31","accepted":"2026-03-10 06:56:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000177698526000017/"},"0001776985-24-000027":{"form":"20-F","filed":"2024-03-20","period":"2023-12-31","accepted":"2024-03-20 07:58:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000177698524000027/"},"0001776985-25-000013":{"form":"20-F","filed":"2025-03-10","period":"2024-12-31","accepted":"2025-03-10 07:00:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000177698525000013/"},"0000950170-22-020213":{"form":"20-F/A","filed":"2022-10-26","period":"2021-12-31","accepted":"2022-10-26 17:20:00.0","cik":"1776985","url":"https://www.sec.gov/Archives/edgar/data/1776985/000095017022020213/"}},"annual":{"IS":{"name":"Income statement","periods":["2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31"],"source":{"2017-12-31":"0001564590-20-014536","2018-12-31":"0001564590-21-016723","2019-12-31":"0000950170-22-020213","2020-12-31":"0001193125-23-079791","2021-12-31":"0001776985-24-000027","2022-12-31":"0001776985-25-000013","2023-12-31":"0001776985-26-000049","2024-12-31":"0001776985-26-000049","2025-12-31":"0001776985-26-000049"},"frame_from":"0001776985-26-000049","lines":[{"tag":"RevenueFromContractsWithCustomers","also_tags":[],"label":"Revenues","note":null,"earlier_labels":["Total revenues","Revenues from contracts with customers"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":61598000},"2018-12-31":{"v":127575000},"2019-12-31":{"v":108600000,"first_filed":108589000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":482300000,"first_filed":482325000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":18976700000},"2022-12-31":{"v":17310600000},"2023-12-31":{"v":3819000000},"2024-12-31":{"v":2751100000},"2025-12-31":{"v":2869900000}},"depth":0,"sign":null},{"tag":"CostOfSales","also_tags":[],"label":"Cost of sales","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":9318000},"2018-12-31":{"v":13690000},"2019-12-31":{"v":17400000,"first_filed":17361000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":59300000,"first_filed":59333000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":2911500000},"2022-12-31":{"v":2995000000},"2023-12-31":{"v":599800000},"2024-12-31":{"v":541300000},"2025-12-31":{"v":641800000}},"depth":0,"sign":null},{"tag":"GrossProfit","also_tags":[],"label":"Gross profit","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":52280000},"2018-12-31":{"v":113885000,"src":"0001564590-20-014536"},"2019-12-31":{"v":91228000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"ResearchAndDevelopmentExpense","also_tags":[],"label":"Research and development expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":85496000},"2018-12-31":{"v":143040000},"2019-12-31":{"v":226500000,"first_filed":226466000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":645000000,"first_filed":645029000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":949200000},"2022-12-31":{"v":1537000000},"2023-12-31":{"v":1783100000},"2024-12-31":{"v":2254200000},"2025-12-31":{"v":2104900000}},"depth":0,"sign":null},{"tag":"SalesAndMarketingExpense","also_tags":[],"label":"Sales and marketing expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":6603000},"2018-12-31":{"v":3041000},"2019-12-31":{"v":2700000,"first_filed":2718000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":14500000,"first_filed":14512000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":50400000},"2022-12-31":{"v":59500000},"2023-12-31":{"v":62700000},"2024-12-31":{"v":67900000},"2025-12-31":{"v":110000000}},"depth":0,"sign":null},{"tag":"GeneralAndAdministrativeExpense","also_tags":[],"label":"General and administrative expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":23520000},"2018-12-31":{"v":26334000},"2019-12-31":{"v":45500000,"first_filed":45547000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":94000000,"first_filed":94049000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":276800000,"first_filed":285800000,"first_src":"0001776985-22-000019"},"2022-12-31":{"v":481700000,"first_filed":484700000,"first_src":"0001193125-23-079791"},"2023-12-31":{"v":495000000},"2024-12-31":{"v":531100000},"2025-12-31":{"v":514400000}},"depth":0,"sign":null},{"tag":"MiscellaneousOtherOperatingExpense","also_tags":[],"label":"Other operating expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":288000},"2018-12-31":{"v":720000},"2019-12-31":{"v":700000,"first_filed":739000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":2400000,"first_filed":2358000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":103400000,"first_filed":94400000,"first_src":"0001776985-22-000019"},"2022-12-31":{"v":410000000,"first_filed":407000000,"first_src":"0001193125-23-079791"},"2023-12-31":{"v":293000000},"2024-12-31":{"v":811500000},"2025-12-31":{"v":1088300000}},"depth":0,"sign":null},{"tag":"MiscellaneousOtherOperatingIncome","also_tags":[],"label":"Other operating income","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":2349000},"2018-12-31":{"v":5396000},"2019-12-31":{"v":2700000,"first_filed":2724000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":250500000,"first_filed":250539000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":598400000},"2022-12-31":{"v":815300000},"2023-12-31":{"v":105000000},"2024-12-31":{"v":140600000},"2025-12-31":{"v":184600000}},"depth":0,"sign":null},{"tag":"ProfitLossFromOperatingActivities","also_tags":[],"label":"Operating profit /","note":"loss","earlier_labels":["Operating income","Operating income /","Operating loss"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-61277000},"2018-12-31":{"v":-53854000},"2019-12-31":{"v":-181500000,"first_filed":-181518000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-82400000,"first_filed":-82417000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15283800000},"2022-12-31":{"v":12642700000},"2023-12-31":{"v":690400000},"2024-12-31":{"v":-1314300000},"2025-12-31":{"v":-1404900000}},"depth":0,"sign":null},{"tag":"FinanceIncome","also_tags":[],"label":"Finance income","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":2133000},"2018-12-31":{"v":8046000},"2019-12-31":{"v":4100000,"first_filed":4122000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":1600000,"first_filed":1564000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":67700000},"2022-12-31":{"v":330300000},"2023-12-31":{"v":519600000},"2024-12-31":{"v":664000000},"2025-12-31":{"v":423900000}},"depth":0,"sign":null},{"tag":"FinanceCosts","also_tags":[],"label":"Finance expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":26007000},"2018-12-31":{"v":48000},"2019-12-31":{"v":2000000,"first_filed":326000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":65000000,"first_filed":62946000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":305100000},"2022-12-31":{"v":18900000},"2023-12-31":{"v":23900000},"2024-12-31":{"v":27400000},"2025-12-31":{"v":69800000}},"depth":0,"sign":null},{"tag":"InterestExpenseOnLeaseLiabilities","also_tags":[],"label":"Interest expenses related to lease liabilities","note":null,"earlier_labels":["Interest expense related to lease liability"],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":676000},"2018-12-31":{"v":1721000},"2019-12-31":{"v":1718000,"src":"0001564590-21-016723"},"2020-12-31":{"v":2003000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod","also_tags":[],"label":"Share of loss of equity method investees","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":-78000},"2018-12-31":{"v":-84000}},"depth":0,"sign":null},{"tag":"ProfitLossBeforeTax","also_tags":[],"label":"Profit / before tax","note":"Loss","earlier_labels":["Profit before tax","Loss before tax"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-85905000},"2018-12-31":{"v":-47662000},"2019-12-31":{"v":-179400000,"first_filed":-179440000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-145800000,"first_filed":-145802000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15046400000},"2022-12-31":{"v":12954100000},"2023-12-31":{"v":1186100000},"2024-12-31":{"v":-677700000},"2025-12-31":{"v":-1050800000}},"depth":0,"sign":null},{"tag":"IncomeTaxExpenseContinuingOperations","also_tags":[],"label":"Income taxes","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":45000},"2018-12-31":{"v":600000},"2019-12-31":{"v":-200000,"first_filed":-268000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-161000000},"2021-12-31":{"v":4753900000},"2022-12-31":{"v":3519700000},"2023-12-31":{"v":255800000},"2024-12-31":{"v":-12400000},"2025-12-31":{"v":85300000}},"depth":0,"sign":null},{"tag":"ProfitLoss","also_tags":[],"label":"Net profit /","note":"loss","earlier_labels":["Profit for the period","Profit / for the period","Loss for the period"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-85950000},"2018-12-31":{"v":-48262000},"2019-12-31":{"v":-179200000,"first_filed":-179172000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":15200000,"first_filed":15198000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":10292500000},"2022-12-31":{"v":9434400000},"2023-12-31":{"v":930300000},"2024-12-31":{"v":-665300000},"2025-12-31":{"v":-1136100000}},"depth":0,"sign":null},{"tag":"BasicAndDilutedEarningsLossPerShare","also_tags":[],"label":"Basic and diluted, profit / for the period attributable to ordinary equity holders of the parent","note":"loss","earlier_labels":["Basic & diluted, loss per share for the year attributable to ordinary equity holders of the parent"],"kind":"per_share","earlier_years":true,"values":{"2017-12-31":{"v":-0.51},"2018-12-31":{"v":-0.25},"2019-12-31":{"v":-0.85,"src":"0001564590-21-016723"},"2020-12-31":{"v":0.06,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"ProfitLossAttributableToOwnersOfParent","also_tags":[],"label":"Profit attributable to ordinary equity holders of the parent for basic earnings","note":null,"earlier_labels":["Equity holders of the parent"],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":-85653000},"2018-12-31":{"v":-48019000},"2019-12-31":{"v":-179100000,"first_filed":-179056000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":15200000,"src":"0000950170-22-020213","first_filed":15198000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":10292500000,"src":"0000950170-22-020213"},"2023-12-31":{"v":930300000,"src":"0001776985-26-000017"},"2024-12-31":{"v":-665300000,"src":"0001776985-26-000017"},"2025-12-31":{"v":-1136100000,"src":"0001776985-26-000017"}},"depth":0,"sign":null},{"tag":"ProfitLossAttributableToNoncontrollingInterests","also_tags":[],"label":"Non-controlling interests","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":-297000},"2018-12-31":{"v":-243000},"2019-12-31":{"v":-100000,"first_filed":-116000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":0,"src":"0000950170-22-020213"},"2021-12-31":{"v":0,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"BasicEarningsLossPerShare","also_tags":[],"label":"Basic earnings for the period per share","note":"in euros per share","earlier_labels":["Basic profit for the period per share","Basic profit/ for the period per share"],"kind":"per_share","earlier_years":false,"values":{"2019-12-31":{"v":-0.85},"2020-12-31":{"v":0.06},"2021-12-31":{"v":42.18},"2022-12-31":{"v":38.78},"2023-12-31":{"v":3.87},"2024-12-31":{"v":-2.77},"2025-12-31":{"v":-4.7}},"depth":0,"sign":null},{"tag":"DilutedEarningsLossPerShare","also_tags":[],"label":"Diluted earnings for the period per share","note":"in euros per share","earlier_labels":["Diluted profit for the period per share","Diluted profit/ for the period per share"],"kind":"per_share","earlier_years":false,"values":{"2019-12-31":{"v":-0.85},"2020-12-31":{"v":0.06},"2021-12-31":{"v":39.63},"2022-12-31":{"v":37.77},"2023-12-31":{"v":3.83},"2024-12-31":{"v":-2.77},"2025-12-31":{"v":-4.7}},"depth":0,"sign":null}]},"BS":{"name":"Balance sheet","periods":["2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31"],"source":{"2018-12-31":"0001564590-20-014536","2019-12-31":"0001564590-21-016723","2020-12-31":"0000950170-22-020213","2021-12-31":"0001193125-23-079791","2022-12-31":"0001776985-24-000027","2023-12-31":"0001776985-25-000013","2024-12-31":"0001776985-26-000049","2025-12-31":"0001776985-26-000049"},"frame_from":"0001776985-26-000049","lines":[{"tag":"Goodwill","also_tags":[],"label":"Goodwill","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":61200000},"2023-12-31":{"v":362500000},"2024-12-31":{"v":380600000},"2025-12-31":{"v":367900000}},"depth":0,"sign":null},{"tag":"IntangibleAssetsAndGoodwill","also_tags":[],"label":"Other intangible assets","note":null,"earlier_labels":["Intangible assets"],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":88042000},"2019-12-31":{"v":89434000},"2020-12-31":{"v":163500000,"first_filed":163490000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":202400000},"2022-12-31":{"v":158500000,"first_filed":219700000,"first_src":"0001193125-23-079791"},"2023-12-31":{"v":804100000},"2024-12-31":{"v":790400000},"2025-12-31":{"v":1606000000}},"depth":0,"sign":null},{"tag":"PropertyPlantAndEquipment","also_tags":[],"label":"Property, plant and equipment","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":66200000},"2019-12-31":{"v":93044000},"2020-12-31":{"v":227000000,"first_filed":226968000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":322500000},"2022-12-31":{"v":609200000},"2023-12-31":{"v":757200000},"2024-12-31":{"v":935300000},"2025-12-31":{"v":1080900000}},"depth":0,"sign":null},{"tag":"RightofuseAssets","also_tags":[],"label":"Right-of-use assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":49766000},"2019-12-31":{"v":55018000},"2020-12-31":{"v":99000000,"first_filed":98988000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":197900000},"2022-12-31":{"v":211900000},"2023-12-31":{"v":214400000},"2024-12-31":{"v":248100000},"2025-12-31":{"v":210200000}},"depth":0,"sign":null},{"tag":"NoncurrentContractAssets","also_tags":["ContractAssets"],"label":"Contract assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":0,"src":"0001776985-25-000013"},"2023-12-31":{"v":0},"2024-12-31":{"v":9800000},"2025-12-31":{"v":2000000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentFinancialAssets","also_tags":[],"label":"Other financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":18000},"2020-12-31":{"v":0},"2021-12-31":{"v":21300000},"2022-12-31":{"v":80200000},"2023-12-31":{"v":1176100000},"2024-12-31":{"v":1254000000},"2025-12-31":{"v":2554200000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentAssets","also_tags":[],"label":"Other assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":1000000,"first_filed":1045000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":800000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"DeferredExpenseNonCurrent","also_tags":[],"label":"Deferred expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":13600000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherNoncurrentNonfinancialAssets","also_tags":[],"label":"Other non-financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":14400000},"2022-12-31":{"v":6500000},"2023-12-31":{"v":83400000},"2024-12-31":{"v":26300000},"2025-12-31":{"v":7300000}},"depth":0,"sign":null},{"tag":"DeferredTaxAssets","also_tags":[],"label":"Deferred tax assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":161200000,"first_filed":161233000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":0},"2022-12-31":{"v":229600000},"2023-12-31":{"v":81300000},"2024-12-31":{"v":81700000},"2025-12-31":{"v":13500000}},"depth":0,"sign":null},{"tag":"NoncurrentAssets","also_tags":[],"label":"Total non-current assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":204025000},"2019-12-31":{"v":237496000},"2020-12-31":{"v":651700000,"first_filed":651724000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":758500000},"2022-12-31":{"v":1357100000},"2023-12-31":{"v":3479000000},"2024-12-31":{"v":3726200000},"2025-12-31":{"v":5842000000}},"depth":0,"sign":null},{"tag":"Inventories","also_tags":[],"label":"Inventories","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":5789000},"2019-12-31":{"v":11722000},"2020-12-31":{"v":64100000,"first_filed":64120000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":502500000},"2022-12-31":{"v":439600000},"2023-12-31":{"v":357700000},"2024-12-31":{"v":283300000},"2025-12-31":{"v":110700000}},"depth":0,"sign":null},{"tag":"CurrentTradeReceivables","also_tags":[],"label":"Trade receivables","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":18938000},"2019-12-31":{"v":11913000},"2020-12-31":{"v":165468000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"TradeAndOtherCurrentReceivables","also_tags":[],"label":"Trade and other receivables","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":165500000},"2021-12-31":{"v":12381700000},"2022-12-31":{"v":7145600000},"2023-12-31":{"v":2155700000},"2024-12-31":{"v":1463900000},"2025-12-31":{"v":924200000}},"depth":0,"sign":null},{"tag":"CurrentContractAssets","also_tags":[],"label":"Contract assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":0,"src":"0001776985-25-000013"},"2023-12-31":{"v":4900000},"2024-12-31":{"v":10000000},"2025-12-31":{"v":8100000}},"depth":0,"sign":null},{"tag":"OtherCurrentFinancialAssets","also_tags":[],"label":"Other financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":336000},"2019-12-31":{"v":1680000},"2020-12-31":{"v":137200000,"first_filed":137234000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":381600000},"2022-12-31":{"v":189400000},"2023-12-31":{"v":4885300000},"2024-12-31":{"v":7021700000},"2025-12-31":{"v":7201800000}},"depth":0,"sign":null},{"tag":"OtherCurrentAssets","also_tags":[],"label":"Other assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":9164000},"2019-12-31":{"v":9069000},"2020-12-31":{"v":61000000,"first_filed":60966000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":64900000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherCurrentNonfinancialAssets","also_tags":[],"label":"Other non-financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":113400000},"2022-12-31":{"v":271900000},"2023-12-31":{"v":280900000},"2024-12-31":{"v":212700000},"2025-12-31":{"v":173800000}},"depth":0,"sign":null},{"tag":"CurrentTaxAssetsCurrent","also_tags":[],"label":"Income tax assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":891000},"2019-12-31":{"v":756000},"2020-12-31":{"v":900000,"first_filed":898000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":400000},"2022-12-31":{"v":400000},"2023-12-31":{"v":179100000},"2024-12-31":{"v":50000000},"2025-12-31":{"v":52600000}},"depth":0,"sign":null},{"tag":"DeferredExpenseCurrent","also_tags":[],"label":"Deferred expenses","note":null,"earlier_labels":["Deferred expense"],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":2348000},"2019-12-31":{"v":5862000},"2020-12-31":{"v":28000000,"first_filed":28001000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":48500000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"CashAndCashEquivalents","also_tags":[],"label":"Cash and cash equivalents","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":411495000},"2019-12-31":{"v":519149000},"2020-12-31":{"v":1210200000,"first_filed":1210209000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1692700000},"2022-12-31":{"v":13875100000},"2023-12-31":{"v":11663700000},"2024-12-31":{"v":9761900000},"2025-12-31":{"v":7675400000}},"depth":0,"sign":null},{"tag":"CurrentAssets","also_tags":[],"label":"Total current assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":448961000},"2019-12-31":{"v":560151000},"2020-12-31":{"v":1666900000,"first_filed":1666896000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15072300000},"2022-12-31":{"v":21922000000},"2023-12-31":{"v":19527300000},"2024-12-31":{"v":18803500000},"2025-12-31":{"v":16146600000}},"depth":0,"sign":null},{"tag":"Assets","also_tags":[],"label":"Total assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":652986000},"2019-12-31":{"v":797647000},"2020-12-31":{"v":2318600000,"first_filed":2318620000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15830800000},"2022-12-31":{"v":23279100000},"2023-12-31":{"v":23006300000},"2024-12-31":{"v":22529700000},"2025-12-31":{"v":21988600000}},"depth":0,"sign":null},{"tag":"IssuedCapital","also_tags":[],"label":"Share capital","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":193296000},"2019-12-31":{"v":232304000},"2020-12-31":{"v":246300000,"first_filed":246310000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":246300000},"2022-12-31":{"v":248600000},"2023-12-31":{"v":248600000},"2024-12-31":{"v":248600000},"2025-12-31":{"v":259000000}},"depth":0,"sign":null},{"tag":"CapitalReserve","also_tags":[],"label":"Capital reserve","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":344115000},"2019-12-31":{"v":686714000},"2020-12-31":{"v":1514500000,"first_filed":1514451000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1674400000},"2022-12-31":{"v":1828200000},"2023-12-31":{"v":1229400000},"2024-12-31":{"v":1398600000},"2025-12-31":{"v":2473300000}},"depth":0,"sign":null},{"tag":"TreasuryShares","also_tags":[],"label":"Treasury shares","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":5525000},"2020-12-31":{"v":4800000,"first_filed":4789000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3800000},"2022-12-31":{"v":5300000},"2023-12-31":{"v":10800000},"2024-12-31":{"v":8600000},"2025-12-31":{"v":7700000}},"depth":0,"sign":null},{"tag":"AccumulatedOtherComprehensiveIncome","also_tags":[],"label":"Accumulated losses","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":-245771000},"2019-12-31":{"v":-424827000},"2020-12-31":{"v":-409629000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"RetainedEarnings","also_tags":[],"label":"Retained earnings","note":null,"earlier_labels":["Retained earnings /"],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":409600000,"first_filed":-409600000,"first_src":"0001776985-22-000019"},"2021-12-31":{"v":9882900000},"2022-12-31":{"v":18833000000},"2023-12-31":{"v":19763300000},"2024-12-31":{"v":19098000000},"2025-12-31":{"v":17961900000}},"depth":0,"sign":null},{"tag":"OtherReserves","also_tags":[],"label":"Other reserves","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":-25487000},"2019-12-31":{"v":4826000},"2020-12-31":{"v":25400000,"first_filed":25503000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":93900000},"2022-12-31":{"v":-848900000},"2023-12-31":{"v":-984600000},"2024-12-31":{"v":-1325500000},"2025-12-31":{"v":-1462300000}},"depth":0,"sign":null},{"tag":"EquityAttributableToOwnersOfParent","also_tags":[],"label":"Equity attributable to equity holders of the parent","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":266153000},"2019-12-31":{"v":493492000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"NoncontrollingInterests","also_tags":[],"label":"Non-controlling interest","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":847000}},"depth":0,"sign":null},{"tag":"Equity","also_tags":[],"label":"Total equity","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":267000000},"2019-12-31":{"v":493492000},"2020-12-31":{"v":1371800000,"first_filed":1371846000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":11893700000},"2022-12-31":{"v":20055600000},"2023-12-31":{"v":20245900000},"2024-12-31":{"v":19411100000},"2025-12-31":{"v":19224200000}},"depth":0,"sign":null},{"tag":"NoncurrentFinancialLiabilities","also_tags":[],"label":"Financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":54218000},"2019-12-31":{"v":68904000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"LongtermBorrowings","also_tags":[],"label":"Loans and borrowings","note":null,"earlier_labels":["Interest-bearing loans and borrowings"],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":68904000},"2020-12-31":{"v":231000000,"first_filed":231047000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":171600000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"NonCurrentLeaseLiabilitiesLoansAndBorrowings","also_tags":[],"label":"Lease liabilities, loans and borrowings","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":171600000},"2022-12-31":{"v":176200000},"2023-12-31":{"v":191000000},"2024-12-31":{"v":214700000},"2025-12-31":{"v":215200000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentFinancialLiabilities","also_tags":[],"label":"Other financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":31500000,"first_filed":31476000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":6100000},"2022-12-31":{"v":6100000},"2023-12-31":{"v":38800000},"2024-12-31":{"v":46900000},"2025-12-31":{"v":94900000}},"depth":0,"sign":null},{"tag":"CurrentTaxLiabilitiesNoncurrent","also_tags":[],"label":"Income tax liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":4400000},"2022-12-31":{"v":10400000},"2023-12-31":{"v":0,"src":"0001776985-24-000027"}},"depth":0,"sign":null},{"tag":"NoncurrentProvisions","also_tags":[],"label":"Provisions","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":5500000,"first_filed":5498000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":184900000},"2022-12-31":{"v":8600000},"2023-12-31":{"v":8800000},"2024-12-31":{"v":20900000},"2025-12-31":{"v":35500000}},"depth":0,"sign":null},{"tag":"NoncurrentContractLiabilities","also_tags":[],"label":"Contract liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":205647000},"2019-12-31":{"v":97109000},"2020-12-31":{"v":71900000,"first_filed":71892000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":9000000},"2022-12-31":{"v":48400000},"2023-12-31":{"v":398500000},"2024-12-31":{"v":183000000},"2025-12-31":{"v":88000000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentLiabilities","also_tags":[],"label":"Other liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":700000,"first_filed":566000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":12800000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherNoncurrentNonfinancialLiabilities","also_tags":[],"label":"Other non-financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":12800000},"2022-12-31":{"v":17000000},"2023-12-31":{"v":13100000},"2024-12-31":{"v":87500000},"2025-12-31":{"v":104200000}},"depth":0,"sign":null},{"tag":"DeferredTaxLiabilities","also_tags":[],"label":"Deferred tax liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":200000,"first_filed":281000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":66700000},"2022-12-31":{"v":6200000},"2023-12-31":{"v":39700000},"2024-12-31":{"v":42400000},"2025-12-31":{"v":84300000}},"depth":0,"sign":null},{"tag":"NoncurrentLiabilities","also_tags":[],"label":"Total non-current liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":259865000},"2019-12-31":{"v":166013000},"2020-12-31":{"v":340800000,"first_filed":340760000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":455500000},"2022-12-31":{"v":272900000},"2023-12-31":{"v":689900000},"2024-12-31":{"v":595400000},"2025-12-31":{"v":622100000}},"depth":0,"sign":null},{"tag":"ShorttermBorrowings","also_tags":[],"label":"Loans and borrowings","note":null,"earlier_labels":["Interest-bearing loans and borrowings"],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":5307000},"2020-12-31":{"v":9100000,"first_filed":9142000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":129900000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"TradeAndOtherCurrentPayablesToTradeSuppliers","also_tags":[],"label":"Trade payables","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":41721000},"2019-12-31":{"v":20498000},"2020-12-31":{"v":102288000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"CurrentLeaseLiabilitiesLoansAndBorrowings","also_tags":[],"label":"Lease liabilities, loans and borrowings","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":129900000},"2022-12-31":{"v":36000000},"2023-12-31":{"v":28100000},"2024-12-31":{"v":39500000},"2025-12-31":{"v":52200000}},"depth":0,"sign":null},{"tag":"TradeAndOtherCurrentPayables","also_tags":[],"label":"Trade payables and other payables","note":null,"earlier_labels":["Trade payables"],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":102300000},"2021-12-31":{"v":160000000},"2022-12-31":{"v":204100000},"2023-12-31":{"v":354000000},"2024-12-31":{"v":426700000},"2025-12-31":{"v":534900000}},"depth":0,"sign":null},{"tag":"OtherCurrentFinancialLiabilities","also_tags":[],"label":"Other financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":8266000},"2019-12-31":{"v":10352000,"first_filed":13836000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":74100000,"first_filed":74075000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1190400000},"2022-12-31":{"v":785100000},"2023-12-31":{"v":415200000},"2024-12-31":{"v":1443400000},"2025-12-31":{"v":351700000}},"depth":0,"sign":null},{"tag":"CurrentGovernmentGrants","also_tags":[],"label":"Government grants","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":0,"src":"0000950170-22-020213"},"2020-12-31":{"v":92000000,"first_filed":91951000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3000000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"CurrentRefundsProvision","also_tags":[],"label":"Refund liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":90000000},"2022-12-31":{"v":24400000},"2023-12-31":{"v":0,"src":"0001776985-24-000027"}},"depth":0,"sign":null},{"tag":"CurrentTaxLiabilitiesCurrent","also_tags":[],"label":"Income tax liabilities","note":null,"earlier_labels":["Tax provisions"],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":297000},"2019-12-31":{"v":150000},"2020-12-31":{"v":0,"first_filed":11000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1568900000},"2022-12-31":{"v":595900000},"2023-12-31":{"v":525500000},"2024-12-31":{"v":4500000},"2025-12-31":{"v":65600000}},"depth":0,"sign":null},{"tag":"OtherShorttermProvisions","also_tags":[],"label":"Other provisions","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":762000},"2020-12-31":{"v":903000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"CurrentProvisions","also_tags":[],"label":"Provisions","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":710000},"2019-12-31":{"v":762000,"src":"0001564590-20-014536"},"2020-12-31":{"v":900000},"2021-12-31":{"v":110200000},"2022-12-31":{"v":367200000},"2023-12-31":{"v":269300000},"2024-12-31":{"v":144800000},"2025-12-31":{"v":145300000}},"depth":0,"sign":null},{"tag":"CurrentFinancialLiabilities","also_tags":[],"label":"Financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":1823000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"CurrentContractLiabilities","also_tags":[],"label":"Contract liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":66027000},"2019-12-31":{"v":93583000},"2020-12-31":{"v":299600000,"first_filed":299583000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":186100000},"2022-12-31":{"v":77100000},"2023-12-31":{"v":353300000},"2024-12-31":{"v":294900000},"2025-12-31":{"v":754900000}},"depth":0,"sign":null},{"tag":"OtherCurrentLiabilities","also_tags":[],"label":"Other liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":9100000},"2019-12-31":{"v":7490000},"2020-12-31":{"v":28000000,"first_filed":28061000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":43100000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherCurrentNonfinancialLiabilities","also_tags":[],"label":"Other non-financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":46100000},"2022-12-31":{"v":860800000},"2023-12-31":{"v":125100000},"2024-12-31":{"v":169400000},"2025-12-31":{"v":237700000}},"depth":0,"sign":null},{"tag":"CurrentLiabilities","also_tags":[],"label":"Total current liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":126121000},"2019-12-31":{"v":138142000},"2020-12-31":{"v":606000000,"first_filed":606014000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3481600000},"2022-12-31":{"v":2950600000},"2023-12-31":{"v":2070500000},"2024-12-31":{"v":2523200000},"2025-12-31":{"v":2142300000}},"depth":0,"sign":null},{"tag":"Liabilities","also_tags":[],"label":"Total liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":385986000},"2019-12-31":{"v":304155000},"2020-12-31":{"v":946800000,"first_filed":946774000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3937100000},"2022-12-31":{"v":3223500000},"2023-12-31":{"v":2760400000},"2024-12-31":{"v":3118600000},"2025-12-31":{"v":2764400000}},"depth":0,"sign":null},{"tag":"EquityAndLiabilities","also_tags":[],"label":"Total equity and liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":652986000},"2019-12-31":{"v":797647000},"2020-12-31":{"v":2318600000,"first_filed":2318620000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15830800000},"2022-12-31":{"v":23279100000},"2023-12-31":{"v":23006300000},"2024-12-31":{"v":22529700000},"2025-12-31":{"v":21988600000}},"depth":0,"sign":null}]},"CF":{"name":"Cash flow","periods":["2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31"],"source":{"2017-12-31":"0001564590-20-014536","2018-12-31":"0001564590-21-016723","2019-12-31":"0000950170-22-020213","2020-12-31":"0001193125-23-079791","2021-12-31":"0001776985-24-000027","2022-12-31":"0001776985-25-000013","2023-12-31":"0001776985-26-000049","2024-12-31":"0001776985-26-000049","2025-12-31":"0001776985-26-000049"},"frame_from":"0001776985-26-000049","lines":[{"tag":"ProfitLoss","also_tags":[],"label":"Net profit /","note":"loss","earlier_labels":["Profit for the period","Profit / for the period","Loss for the period"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-85950000},"2018-12-31":{"v":-48262000},"2019-12-31":{"v":-179200000,"first_filed":-179172000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":15200000,"first_filed":15198000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":10292500000},"2022-12-31":{"v":9434400000},"2023-12-31":{"v":930300000},"2024-12-31":{"v":-665300000},"2025-12-31":{"v":-1136100000}},"depth":0,"sign":null},{"tag":"IncomeTaxExpenseContinuingOperations","also_tags":[],"label":"Income taxes","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":45000},"2018-12-31":{"v":600000},"2019-12-31":{"v":-200000,"first_filed":-268000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-161000000},"2021-12-31":{"v":4753900000},"2022-12-31":{"v":3519700000},"2023-12-31":{"v":255800000},"2024-12-31":{"v":-12400000},"2025-12-31":{"v":85300000}},"depth":0,"sign":null},{"tag":"ProfitLossBeforeTax","also_tags":[],"label":"Profit / before tax","note":"Loss","earlier_labels":["Profit before tax","Loss before tax"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-85905000},"2018-12-31":{"v":-47662000},"2019-12-31":{"v":-179400000,"first_filed":-179440000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-145800000,"first_filed":-145802000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15046400000},"2022-12-31":{"v":12954100000},"2023-12-31":{"v":1186100000},"2024-12-31":{"v":-677700000},"2025-12-31":{"v":-1050800000}},"depth":0,"sign":null},{"tag":"AdjustmentsForDepreciationAndAmortisationExpense","also_tags":[],"label":"Depreciation, amortization and impairment of property, plant, equipment, intangible assets and right-of-use assets","note":null,"earlier_labels":["Depreciation and amortization of property, plant, equipment, intangible assets and right-of-use assets","Depreciation and amortization of property, plant, equipment and intangible assets"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":10529000},"2018-12-31":{"v":21984000},"2019-12-31":{"v":33900000,"first_filed":33896000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":38700000,"first_filed":38744000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":75200000},"2022-12-31":{"v":123300000},"2023-12-31":{"v":183400000},"2024-12-31":{"v":298000000},"2025-12-31":{"v":382800000}},"depth":0,"sign":null},{"tag":"AdjustmentsForSharebasedPayments","also_tags":[],"label":"Share-based payment expenses","note":null,"earlier_labels":["Share-based payment expense"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":5909000},"2018-12-31":{"v":7641000},"2019-12-31":{"v":30200000,"first_filed":30235000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":32100000,"first_filed":32142000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":93900000,"first_filed":80500000,"first_src":"0001776985-22-000019"},"2022-12-31":{"v":108600000},"2023-12-31":{"v":51400000},"2024-12-31":{"v":100900000},"2025-12-31":{"v":106200000}},"depth":0,"sign":null},{"tag":"AdjustmentsForUnrealisedForeignExchangeLossesGains","also_tags":[],"label":"Net foreign exchange differences","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":24820000},"2018-12-31":{"v":459000},"2019-12-31":{"v":100000,"first_filed":70000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":41300000,"first_filed":41275000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":-387500000},"2022-12-31":{"v":625500000},"2023-12-31":{"v":-298000000},"2024-12-31":{"v":-109500000},"2025-12-31":{"v":-6600000}},"depth":0,"sign":null},{"tag":"AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment","also_tags":[],"label":"/ Loss on disposal of property, plant and equipment","note":"Gain","earlier_labels":["Loss on disposal of property, plant and equipment","Gain on disposal of property, plant and equipment","/Loss on disposal of property, plant and equipment"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-15000},"2018-12-31":{"v":14000},"2019-12-31":{"v":-500000,"first_filed":-542000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-600000,"first_filed":-595000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":-4600000},"2022-12-31":{"v":-600000},"2023-12-31":{"v":-3800000},"2024-12-31":{"v":300000},"2025-12-31":{"v":2500000}},"depth":0,"sign":null},{"tag":"AdjustmentsForFinanceIncome","also_tags":[],"label":"Finance income excluding foreign exchange differences","note":null,"earlier_labels":["Finance income"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":2133000},"2018-12-31":{"v":1996000},"2019-12-31":{"v":1800000,"first_filed":1782000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":1600000,"first_filed":1564000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1500000},"2022-12-31":{"v":265300000},"2023-12-31":{"v":519600000},"2024-12-31":{"v":648500000},"2025-12-31":{"v":423900000}},"depth":0,"sign":null},{"tag":"AdjustmentsForInterestOnLeaseLiability","also_tags":[],"label":"Interest on lease liability","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":676000},"2018-12-31":{"v":1721000},"2019-12-31":{"v":1717000,"src":"0001564590-21-016723","first_filed":1718000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":2003000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"AdjustmentsForFinanceCosts","also_tags":[],"label":"Finance expense excluding foreign exchange differences","note":null,"earlier_labels":["Finance expense"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":53000},"2018-12-31":{"v":48000},"2019-12-31":{"v":2000000,"first_filed":326000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":22300000,"first_filed":20336000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":305200000},"2022-12-31":{"v":18900000},"2023-12-31":{"v":7900000},"2024-12-31":{"v":27400000},"2025-12-31":{"v":21400000}},"depth":0,"sign":null},{"tag":"AdjustmentsForMovementsInGovernmentGrants","also_tags":[],"label":"Government grants","note":null,"earlier_labels":["Movements in government grants"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":0},"2020-12-31":{"v":92000000,"first_filed":91951000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":-89000000},"2022-12-31":{"v":300000},"2023-12-31":{"v":2400000},"2024-12-31":{"v":-31500000},"2025-12-31":{"v":-63000000}},"depth":0,"sign":null},{"tag":"ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod","also_tags":[],"label":"Share of loss of an associate and a joint venture","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":-78000},"2018-12-31":{"v":-84000}},"depth":0,"sign":null},{"tag":"OtherAdjustmentsForNoncashItems","also_tags":[],"label":"Other non-cash / loss","note":"income","earlier_labels":["Other non-cash income /","Other non-cash income"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":0},"2020-12-31":{"v":1700000,"first_filed":1749000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":-2200000},"2022-12-31":{"v":0,"src":"0001776985-24-000027"},"2023-12-31":{"v":0},"2024-12-31":{"v":0},"2025-12-31":{"v":585400000}},"depth":0,"sign":null},{"tag":"AdjustmentsForIncreaseDecreaseInTradeAccountReceivableAndContractAssets","also_tags":[],"label":"Decrease / in trade receivable and contract assets","note":"Increase","earlier_labels":["Decrease/ in trade receivable and contract assets"],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":-2816000},"2018-12-31":{"v":-18732000},"2019-12-31":{"v":2939000,"src":"0001564590-21-016723"},"2020-12-31":{"v":-247886000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"GainsLossesOnFinancialLiabilitiesAtFairValueThroughProfitOrLoss","also_tags":[],"label":"Unrealized / loss on derivative instruments at fair value through profit or loss","note":"gain","earlier_labels":["Net / loss on derivative instruments at fair value through profit or loss","Unrealized net / loss on derivative instruments at fair value through profit or loss","Net loss on derivative instruments at fair value through profit or loss"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":0},"2020-12-31":{"v":0},"2021-12-31":{"v":-57300000},"2022-12-31":{"v":241000000},"2023-12-31":{"v":-175500000},"2024-12-31":{"v":-4600000},"2025-12-31":{"v":10400000}},"depth":0,"sign":null},{"tag":"AdjustmentsForDecreaseIncreaseInTradeAccountsReceivableContractAssetsAndOtherAssets","also_tags":[],"label":"Decrease in trade and other receivables, contract assets and other assets","note":null,"earlier_labels":["Decrease / in trade and other receivables, contract assets and other assets"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":2900000},"2020-12-31":{"v":-247900000},"2021-12-31":{"v":-11808100000},"2022-12-31":{"v":4369900000},"2023-12-31":{"v":5374000000},"2024-12-31":{"v":387700000},"2025-12-31":{"v":1083700000}},"depth":0,"sign":null},{"tag":"AdjustmentsForDecreaseIncreaseInInventories","also_tags":[],"label":"Decrease in inventories","note":null,"earlier_labels":["Decrease / in inventories","Increase in inventories","Decrease/ in inventories"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-574000},"2018-12-31":{"v":-1253000},"2019-12-31":{"v":-5800000,"first_filed":-5798000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-49800000,"first_filed":-49794000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":-438400000},"2022-12-31":{"v":62900000},"2023-12-31":{"v":81900000},"2024-12-31":{"v":74500000},"2025-12-31":{"v":177900000}},"depth":0,"sign":null},{"tag":"AdjustmentsForIncreaseDecreaseInTradeAndOtherPayablesContractLiabilitiesAndProvisions","also_tags":[],"label":"/Increase in trade and other payables, contract liabilities and provisions","note":"Decrease","earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":-4574000},"2018-12-31":{"v":-21080000,"src":"0001564590-20-014536"},"2019-12-31":{"v":-80577000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"AdjustmentsForIncreaseDecreaseInTradePayablesOtherLiabilitiesContractLiabilitiesAndProvisions","also_tags":[],"label":"/ Increase in trade payables, other financial liabilities, other liabilities, contract liabilities, refund liabilities and provisions","note":"Decrease","earlier_labels":["Increase in trade payables, other financial liabilities, other liabilities, contract liabilities, refund liabilities and provisions","/ Increase in trade payables, other liabilities, contract liabilities and provisions"],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":-21080000},"2019-12-31":{"v":-80600000,"first_filed":-80577000,"first_src":"0001564590-21-016723"},"2020-12-31":{"v":204600000,"first_filed":204583000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1516100000},"2022-12-31":{"v":85700000},"2023-12-31":{"v":118900000},"2024-12-31":{"v":758400000},"2025-12-31":{"v":-723800000}},"depth":0,"sign":null},{"tag":"InterestReceivedClassifiedAsOperatingActivities","also_tags":[],"label":"Interest received and realized gains from cash and cash equivalents","note":null,"earlier_labels":["Interest received"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":2133000},"2018-12-31":{"v":1996000},"2019-12-31":{"v":1300000,"first_filed":1256000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":1400000,"first_filed":1444000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1200000},"2022-12-31":{"v":29300000},"2023-12-31":{"v":258200000},"2024-12-31":{"v":474900000},"2025-12-31":{"v":337000000}},"depth":0,"sign":null},{"tag":"InterestPaidClassifiedAsOperatingActivities","also_tags":[],"label":"Interest paid and realized losses from cash and cash equivalents","note":null,"earlier_labels":["Interest paid"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":729000},"2018-12-31":{"v":1769000},"2019-12-31":{"v":2000000,"first_filed":2044000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":3600000,"first_filed":3628000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":12200000},"2022-12-31":{"v":21500000},"2023-12-31":{"v":5400000},"2024-12-31":{"v":13500000},"2025-12-31":{"v":11000000}},"depth":0,"sign":null},{"tag":"IncomeTaxesPaidRefundClassifiedAsOperatingActivities","also_tags":[],"label":"Income tax received /, net","note":"paid","earlier_labels":["Income tax paid","Income tax received, net"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":45000},"2018-12-31":{"v":304000},"2019-12-31":{"v":-200000,"first_filed":-122000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-500000,"first_filed":-378000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3457900000},"2022-12-31":{"v":4222100000},"2023-12-31":{"v":482900000},"2024-12-31":{"v":389200000},"2025-12-31":{"v":-3800000}},"depth":0,"sign":null},{"tag":"ShareBasedPaymentsClassifiedAsOperatingActivities","also_tags":[],"label":"Share-based payments","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":-13400000},"2022-12-31":{"v":-51800000},"2023-12-31":{"v":-766200000},"2024-12-31":{"v":-154500000},"2025-12-31":{"v":-25300000}},"depth":0,"sign":null},{"tag":"GovernmentGrantsReceived","also_tags":[],"label":"Government Grants Received","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":0},"2023-12-31":{"v":0},"2024-12-31":{"v":106000000},"2025-12-31":{"v":75100000}},"depth":0,"sign":null},{"tag":"CashFlowsFromUsedInOperatingActivities","also_tags":[],"label":"Net cash flows from operating activities","note":null,"earlier_labels":["Net cash flows from / operating activities","Net cash flows used in operating activities"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-52562000},"2018-12-31":{"v":-58877000},"2019-12-31":{"v":-198500000,"first_filed":-198537000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-13500000,"first_filed":-13474000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":889700000},"2022-12-31":{"v":13577400000},"2023-12-31":{"v":5371400000},"2024-12-31":{"v":207700000},"2025-12-31":{"v":456000000}},"depth":0,"sign":null},{"tag":"PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities","also_tags":[],"label":"Purchase of property, plant and equipment","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":24320000},"2018-12-31":{"v":29901000},"2019-12-31":{"v":38600000,"first_filed":38592000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":66000000,"first_filed":66033000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":127500000},"2022-12-31":{"v":329200000},"2023-12-31":{"v":249400000},"2024-12-31":{"v":286500000},"2025-12-31":{"v":175100000}},"depth":0,"sign":null},{"tag":"ProceedsPaymentsFromSalesOrDestructionsOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities","also_tags":["ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities"],"label":"Proceeds from sale of property, plant and equipment","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":5193000},"2018-12-31":{"v":705000},"2019-12-31":{"v":0,"first_filed":21000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":1200000,"first_filed":1241000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3400000},"2022-12-31":{"v":600000},"2023-12-31":{"v":-700000},"2024-12-31":{"v":1200000},"2025-12-31":{"v":4500000}},"depth":0,"sign":null},{"tag":"PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities","also_tags":[],"label":"Purchase of intangibles assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2017-12-31":{"v":33422000},"2018-12-31":{"v":37256000,"src":"0001564590-20-014536"},"2019-12-31":{"v":32488000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"PurchaseOfIntangibleAssetsAndRightOfUseAssets","also_tags":[],"label":"Purchase of intangibles assets and right-of-use assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":37256000},"2019-12-31":{"v":32488000,"src":"0001564590-21-016723"},"2020-12-31":{"v":19413000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"PurchaseOfIntangibleAssetsAndRightOfUseAssetsClassifiedAsInvestingActivities","also_tags":[],"label":"Purchase of intangible assets","note":null,"earlier_labels":["Purchase of intangible assets and right-of-use assets","Purchase of intangibles assets and right-of-use assets"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":32500000},"2020-12-31":{"v":19400000},"2021-12-31":{"v":26500000},"2022-12-31":{"v":34100000},"2023-12-31":{"v":455400000},"2024-12-31":{"v":165800000},"2025-12-31":{"v":573900000}},"depth":0,"sign":null},{"tag":"CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities","also_tags":[],"label":"Acquisition of subsidiaries and businesses, net of cash acquired","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":6100000,"first_filed":6056000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":60600000,"first_filed":60643000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":20800000},"2022-12-31":{"v":0},"2023-12-31":{"v":336900000},"2024-12-31":{"v":0},"2025-12-31":{"v":-186300000}},"depth":0,"sign":null},{"tag":"PurchaseOfEquityInvestmentsDesignateAtFairValueThroughOtherComprehensiveIncome","also_tags":[],"label":"Investment into equity instruments designated at fair value through OCI","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":0},"2020-12-31":{"v":0,"src":"0000950170-22-020213"},"2021-12-31":{"v":19500000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"PurchaseOfCashDepositWithATermOfMoreThanThreeMonths","also_tags":[],"label":"Investment into cash deposit with an original term of six months","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":0},"2020-12-31":{"v":0,"src":"0000950170-22-020213"},"2021-12-31":{"v":375200000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities","also_tags":[],"label":"Purchase of financial instruments","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":19500000,"src":"0001193125-23-079791"},"2022-12-31":{"v":47800000,"src":"0001193125-23-079791"}},"depth":0,"sign":null},{"tag":"OtherCashPaymentsToAcquireInterestsInJointVenturesClassifiedAsInvestingActivities","also_tags":[],"label":"Investment in other financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":19500000},"2022-12-31":{"v":47800000},"2023-12-31":{"v":7128400000},"2024-12-31":{"v":12370300000},"2025-12-31":{"v":11422500000}},"depth":0,"sign":null},{"tag":"InvestmentProceedsFromMaturityOfOtherFinancialAssetsClassifiedAsInvestingActivities","also_tags":[],"label":"Proceeds from maturity of other financial assets","note":null,"earlier_labels":["/ proceeds from maturity of other financial assets"],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":-375200000},"2022-12-31":{"v":375200000},"2023-12-31":{"v":1216300000},"2024-12-31":{"v":10740200000},"2025-12-31":{"v":9512200000}},"depth":0,"sign":null},{"tag":"CashFlowsFromUsedInInvestingActivities","also_tags":[],"label":"Net cash flows used in investing activities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-52549000},"2018-12-31":{"v":-66452000},"2019-12-31":{"v":-77200000,"first_filed":-77115000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-144800000,"first_filed":-144848000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":-566100000},"2022-12-31":{"v":-35300000},"2023-12-31":{"v":-6954500000},"2024-12-31":{"v":-2081200000},"2025-12-31":{"v":-2468500000}},"depth":0,"sign":null},{"tag":"ProceedsFromIssuingShares","also_tags":[],"label":"Proceeds from issuance of share capital and treasury shares, net of costs","note":null,"earlier_labels":["Proceeds from issuance of share capital, net of costs"],"kind":"money","earlier_years":true,"values":{"2018-12-31":{"v":361725000},"2019-12-31":{"v":375400000,"first_filed":375351000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":753000000,"first_filed":753007000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":160900000},"2022-12-31":{"v":110500000},"2023-12-31":{"v":0,"src":"0001776985-25-000013"},"2024-12-31":{"v":0,"src":"0001776985-25-000013"}},"depth":0,"sign":null},{"tag":"ProceedsFromBorrowingsClassifiedAsFinancingActivities","also_tags":[],"label":"Proceeds from loans and borrowings","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2018-12-31":{"v":5600000},"2019-12-31":{"v":11000000},"2020-12-31":{"v":156000000,"first_filed":156027000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":0},"2022-12-31":{"v":800000},"2023-12-31":{"v":300000},"2024-12-31":{"v":0},"2025-12-31":{"v":6700000}},"depth":0,"sign":null},{"tag":"RepaymentsOfBorrowingsClassifiedAsFinancingActivities","also_tags":[],"label":"Repayment of loans and borrowings","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":0},"2020-12-31":{"v":1600000,"first_filed":1566000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":52600000},"2022-12-31":{"v":18800000},"2023-12-31":{"v":100000},"2024-12-31":{"v":2300000},"2025-12-31":{"v":18000000}},"depth":0,"sign":null},{"tag":"PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities","also_tags":[],"label":"Payments related to lease liabilities","note":null,"earlier_labels":["Payment of finance lease liabilities"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":1643000},"2018-12-31":{"v":2148000},"2019-12-31":{"v":3100000,"first_filed":3061000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":12700000,"first_filed":12743000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":14100000},"2022-12-31":{"v":41100000},"2023-12-31":{"v":40300000},"2024-12-31":{"v":43600000},"2025-12-31":{"v":39600000}},"depth":0,"sign":null},{"tag":"ShareRepurchaseProgramClassifiedAsFinancingActivities","also_tags":[],"label":"Share repurchase program","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":0},"2022-12-31":{"v":986400000},"2023-12-31":{"v":738500000},"2024-12-31":{"v":0},"2025-12-31":{"v":0}},"depth":0,"sign":null},{"tag":"DividendsPaidClassifiedAsFinancingActivities","also_tags":[],"label":"Dividends","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":0},"2022-12-31":{"v":484300000},"2023-12-31":{"v":0,"src":"0001776985-25-000013"},"2024-12-31":{"v":0,"src":"0001776985-25-000013"}},"depth":0,"sign":null},{"tag":"PaymentsForShareIssueCosts","also_tags":[],"label":"Transaction costs related to issuance of share capital","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2023-12-31":{"v":0},"2024-12-31":{"v":0},"2025-12-31":{"v":2000000}},"depth":0,"sign":null},{"tag":"CashFlowsFromUsedInFinancingActivities","also_tags":[],"label":"Net cash flows used in financing activities","note":null,"earlier_labels":["Net cash flows from / financing activities","Net cash flows from financing activities","Net cash flows from/ financing activities"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-1643000},"2018-12-31":{"v":365177000},"2019-12-31":{"v":383300000,"first_filed":383290000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":894700000,"first_filed":894725000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":94200000},"2022-12-31":{"v":-1419300000},"2023-12-31":{"v":-778600000},"2024-12-31":{"v":-45900000},"2025-12-31":{"v":-52900000}},"depth":0,"sign":null},{"tag":"IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges","also_tags":[],"label":"Net decrease in cash and cash equivalents","note":null,"earlier_labels":["Net increase / in cash and cash equivalents","Net increase in cash and cash equivalents","Net increase/ in cash and cash equivalents"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-106753000},"2018-12-31":{"v":239848000},"2019-12-31":{"v":107600000,"first_filed":107638000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":736400000,"first_filed":736403000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":417800000},"2022-12-31":{"v":12122800000},"2023-12-31":{"v":-2361700000},"2024-12-31":{"v":-1919400000},"2025-12-31":{"v":-2065400000}},"depth":0,"sign":null},{"tag":"EffectOfExchangeRateChangesOnCashAndCashEquivalents","also_tags":[],"label":"Change in cash and cash equivalents resulting from exchange rate differences","note":null,"earlier_labels":["Change in cash resulting from exchange rate differences"],"kind":"money","earlier_years":false,"values":{"2017-12-31":{"v":-24820000},"2018-12-31":{"v":-459000},"2019-12-31":{"v":0,"first_filed":16000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":-45300000,"first_filed":-45343000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":64700000},"2022-12-31":{"v":60100000,"first_filed":59600000,"first_src":"0001193125-23-079791"},"2023-12-31":{"v":-14500000},"2024-12-31":{"v":14800000},"2025-12-31":{"v":-27000000}},"depth":0,"sign":null},{"tag":"EffectOfOtherValuationChangesOnCashAndCashEquivalents","also_tags":[],"label":"Change in cash and cash equivalents resulting from other valuation effects","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":0},"2022-12-31":{"v":-500000},"2023-12-31":{"v":164800000},"2024-12-31":{"v":2800000},"2025-12-31":{"v":5900000}},"depth":0,"sign":null}]}},"quarterly":{"IS":{"name":"Income statement","periods":[],"source":{},"frame_from":"0001776985-26-000049","lines":[]},"BS":{"name":"Balance sheet","periods":["2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31"],"source":{"2019-12-31":"0001564590-21-016723","2020-12-31":"0000950170-22-020213","2021-12-31":"0001193125-23-079791","2022-12-31":"0001776985-24-000027","2023-12-31":"0001776985-25-000013","2024-12-31":"0001776985-26-000049","2025-12-31":"0001776985-26-000049"},"frame_from":"0001776985-26-000049","lines":[{"tag":"Goodwill","also_tags":[],"label":"Goodwill","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":61200000},"2023-12-31":{"v":362500000},"2024-12-31":{"v":380600000},"2025-12-31":{"v":367900000}},"depth":0,"sign":null},{"tag":"IntangibleAssetsAndGoodwill","also_tags":[],"label":"Other intangible assets","note":null,"earlier_labels":["Intangible assets"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":89434000},"2020-12-31":{"v":163500000,"first_filed":163490000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":202400000},"2022-12-31":{"v":158500000,"first_filed":219700000,"first_src":"0001193125-23-079791"},"2023-12-31":{"v":804100000},"2024-12-31":{"v":790400000},"2025-12-31":{"v":1606000000}},"depth":0,"sign":null},{"tag":"PropertyPlantAndEquipment","also_tags":[],"label":"Property, plant and equipment","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":93044000},"2020-12-31":{"v":227000000,"first_filed":226968000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":322500000},"2022-12-31":{"v":609200000},"2023-12-31":{"v":757200000},"2024-12-31":{"v":935300000},"2025-12-31":{"v":1080900000}},"depth":0,"sign":null},{"tag":"RightofuseAssets","also_tags":[],"label":"Right-of-use assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":55018000},"2020-12-31":{"v":99000000,"first_filed":98988000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":197900000},"2022-12-31":{"v":211900000},"2023-12-31":{"v":214400000},"2024-12-31":{"v":248100000},"2025-12-31":{"v":210200000}},"depth":0,"sign":null},{"tag":"NoncurrentContractAssets","also_tags":["ContractAssets"],"label":"Contract assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":0,"src":"0001776985-25-000013"},"2023-12-31":{"v":0},"2024-12-31":{"v":9800000},"2025-12-31":{"v":2000000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentFinancialAssets","also_tags":[],"label":"Other financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":21300000},"2022-12-31":{"v":80200000},"2023-12-31":{"v":1176100000},"2024-12-31":{"v":1254000000},"2025-12-31":{"v":2554200000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentAssets","also_tags":[],"label":"Other assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":1000000,"first_filed":1045000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":800000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"DeferredExpenseNonCurrent","also_tags":[],"label":"Deferred expenses","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":13600000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherNoncurrentNonfinancialAssets","also_tags":[],"label":"Other non-financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":14400000},"2022-12-31":{"v":6500000},"2023-12-31":{"v":83400000},"2024-12-31":{"v":26300000},"2025-12-31":{"v":7300000}},"depth":0,"sign":null},{"tag":"DeferredTaxAssets","also_tags":[],"label":"Deferred tax assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":161200000,"first_filed":161233000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":0},"2022-12-31":{"v":229600000},"2023-12-31":{"v":81300000},"2024-12-31":{"v":81700000},"2025-12-31":{"v":13500000}},"depth":0,"sign":null},{"tag":"NoncurrentAssets","also_tags":[],"label":"Total non-current assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":237496000},"2020-12-31":{"v":651700000,"first_filed":651724000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":758500000},"2022-12-31":{"v":1357100000},"2023-12-31":{"v":3479000000},"2024-12-31":{"v":3726200000},"2025-12-31":{"v":5842000000}},"depth":0,"sign":null},{"tag":"Inventories","also_tags":[],"label":"Inventories","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":11722000},"2020-12-31":{"v":64100000,"first_filed":64120000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":502500000},"2022-12-31":{"v":439600000},"2023-12-31":{"v":357700000},"2024-12-31":{"v":283300000},"2025-12-31":{"v":110700000}},"depth":0,"sign":null},{"tag":"CurrentTradeReceivables","also_tags":[],"label":"Trade receivables","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":11913000},"2020-12-31":{"v":165468000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"TradeAndOtherCurrentReceivables","also_tags":[],"label":"Trade and other receivables","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":165500000},"2021-12-31":{"v":12381700000},"2022-12-31":{"v":7145600000},"2023-12-31":{"v":2155700000},"2024-12-31":{"v":1463900000},"2025-12-31":{"v":924200000}},"depth":0,"sign":null},{"tag":"CurrentContractAssets","also_tags":[],"label":"Contract assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2022-12-31":{"v":0,"src":"0001776985-25-000013"},"2023-12-31":{"v":4900000},"2024-12-31":{"v":10000000},"2025-12-31":{"v":8100000}},"depth":0,"sign":null},{"tag":"OtherCurrentFinancialAssets","also_tags":[],"label":"Other financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":1680000},"2020-12-31":{"v":137200000,"first_filed":137234000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":381600000},"2022-12-31":{"v":189400000},"2023-12-31":{"v":4885300000},"2024-12-31":{"v":7021700000},"2025-12-31":{"v":7201800000}},"depth":0,"sign":null},{"tag":"OtherCurrentAssets","also_tags":[],"label":"Other assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":9069000},"2020-12-31":{"v":61000000,"first_filed":60966000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":64900000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherCurrentNonfinancialAssets","also_tags":[],"label":"Other non-financial assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":113400000},"2022-12-31":{"v":271900000},"2023-12-31":{"v":280900000},"2024-12-31":{"v":212700000},"2025-12-31":{"v":173800000}},"depth":0,"sign":null},{"tag":"CurrentTaxAssetsCurrent","also_tags":[],"label":"Income tax assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":756000},"2020-12-31":{"v":900000,"first_filed":898000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":400000},"2022-12-31":{"v":400000},"2023-12-31":{"v":179100000},"2024-12-31":{"v":50000000},"2025-12-31":{"v":52600000}},"depth":0,"sign":null},{"tag":"DeferredExpenseCurrent","also_tags":[],"label":"Deferred expenses","note":null,"earlier_labels":["Deferred expense"],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":5862000},"2020-12-31":{"v":28000000,"first_filed":28001000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":48500000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"CashAndCashEquivalents","also_tags":[],"label":"Cash and cash equivalents","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":519149000},"2020-12-31":{"v":1210200000,"first_filed":1210209000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1692700000},"2022-12-31":{"v":13875100000},"2023-12-31":{"v":11663700000},"2024-12-31":{"v":9761900000},"2025-12-31":{"v":7675400000}},"depth":0,"sign":null},{"tag":"CurrentAssets","also_tags":[],"label":"Total current assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":560151000},"2020-12-31":{"v":1666900000,"first_filed":1666896000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15072300000},"2022-12-31":{"v":21922000000},"2023-12-31":{"v":19527300000},"2024-12-31":{"v":18803500000},"2025-12-31":{"v":16146600000}},"depth":0,"sign":null},{"tag":"Assets","also_tags":[],"label":"Total assets","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":797647000},"2020-12-31":{"v":2318600000,"first_filed":2318620000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15830800000},"2022-12-31":{"v":23279100000},"2023-12-31":{"v":23006300000},"2024-12-31":{"v":22529700000},"2025-12-31":{"v":21988600000}},"depth":0,"sign":null},{"tag":"IssuedCapital","also_tags":[],"label":"Share capital","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":232304000},"2020-12-31":{"v":246300000,"first_filed":246310000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":246300000},"2022-12-31":{"v":248600000},"2023-12-31":{"v":248600000},"2024-12-31":{"v":248600000},"2025-12-31":{"v":259000000}},"depth":0,"sign":null},{"tag":"CapitalReserve","also_tags":[],"label":"Capital reserve","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":686714000},"2020-12-31":{"v":1514500000,"first_filed":1514451000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1674400000},"2022-12-31":{"v":1828200000},"2023-12-31":{"v":1229400000},"2024-12-31":{"v":1398600000},"2025-12-31":{"v":2473300000}},"depth":0,"sign":null},{"tag":"TreasuryShares","also_tags":[],"label":"Treasury shares","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":5525000},"2020-12-31":{"v":4800000,"first_filed":4789000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3800000},"2022-12-31":{"v":5300000},"2023-12-31":{"v":10800000},"2024-12-31":{"v":8600000},"2025-12-31":{"v":7700000}},"depth":0,"sign":null},{"tag":"AccumulatedOtherComprehensiveIncome","also_tags":[],"label":"Accumulated losses","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":-424827000},"2020-12-31":{"v":-409629000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"RetainedEarnings","also_tags":[],"label":"Retained earnings","note":null,"earlier_labels":["Retained earnings /"],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":409600000,"first_filed":-409600000,"first_src":"0001776985-22-000019"},"2021-12-31":{"v":9882900000},"2022-12-31":{"v":18833000000},"2023-12-31":{"v":19763300000},"2024-12-31":{"v":19098000000},"2025-12-31":{"v":17961900000}},"depth":0,"sign":null},{"tag":"OtherReserves","also_tags":[],"label":"Other reserves","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":4826000},"2020-12-31":{"v":25400000,"first_filed":25503000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":93900000},"2022-12-31":{"v":-848900000},"2023-12-31":{"v":-984600000},"2024-12-31":{"v":-1325500000},"2025-12-31":{"v":-1462300000}},"depth":0,"sign":null},{"tag":"EquityAttributableToOwnersOfParent","also_tags":[],"label":"Equity attributable to equity holders of the parent","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":493492000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"Equity","also_tags":[],"label":"Total equity","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":493492000},"2020-12-31":{"v":1371800000,"first_filed":1371846000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":11893700000},"2022-12-31":{"v":20055600000},"2023-12-31":{"v":20245900000},"2024-12-31":{"v":19411100000},"2025-12-31":{"v":19224200000}},"depth":0,"sign":null},{"tag":"NoncurrentFinancialLiabilities","also_tags":[],"label":"Financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":68904000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"LongtermBorrowings","also_tags":[],"label":"Loans and borrowings","note":null,"earlier_labels":["Interest-bearing loans and borrowings"],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":68904000},"2020-12-31":{"v":231000000,"first_filed":231047000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":171600000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"NonCurrentLeaseLiabilitiesLoansAndBorrowings","also_tags":[],"label":"Lease liabilities, loans and borrowings","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":171600000},"2022-12-31":{"v":176200000},"2023-12-31":{"v":191000000},"2024-12-31":{"v":214700000},"2025-12-31":{"v":215200000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentFinancialLiabilities","also_tags":[],"label":"Other financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":31500000,"first_filed":31476000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":6100000},"2022-12-31":{"v":6100000},"2023-12-31":{"v":38800000},"2024-12-31":{"v":46900000},"2025-12-31":{"v":94900000}},"depth":0,"sign":null},{"tag":"CurrentTaxLiabilitiesNoncurrent","also_tags":[],"label":"Income tax liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":4400000},"2022-12-31":{"v":10400000},"2023-12-31":{"v":0,"src":"0001776985-24-000027"}},"depth":0,"sign":null},{"tag":"NoncurrentProvisions","also_tags":[],"label":"Provisions","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":5500000,"first_filed":5498000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":184900000},"2022-12-31":{"v":8600000},"2023-12-31":{"v":8800000},"2024-12-31":{"v":20900000},"2025-12-31":{"v":35500000}},"depth":0,"sign":null},{"tag":"NoncurrentContractLiabilities","also_tags":[],"label":"Contract liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":97109000},"2020-12-31":{"v":71900000,"first_filed":71892000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":9000000},"2022-12-31":{"v":48400000},"2023-12-31":{"v":398500000},"2024-12-31":{"v":183000000},"2025-12-31":{"v":88000000}},"depth":0,"sign":null},{"tag":"OtherNoncurrentLiabilities","also_tags":[],"label":"Other liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":700000,"first_filed":566000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":12800000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherNoncurrentNonfinancialLiabilities","also_tags":[],"label":"Other non-financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":12800000},"2022-12-31":{"v":17000000},"2023-12-31":{"v":13100000},"2024-12-31":{"v":87500000},"2025-12-31":{"v":104200000}},"depth":0,"sign":null},{"tag":"DeferredTaxLiabilities","also_tags":[],"label":"Deferred tax liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":200000,"first_filed":281000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":66700000},"2022-12-31":{"v":6200000},"2023-12-31":{"v":39700000},"2024-12-31":{"v":42400000},"2025-12-31":{"v":84300000}},"depth":0,"sign":null},{"tag":"NoncurrentLiabilities","also_tags":[],"label":"Total non-current liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":166013000},"2020-12-31":{"v":340800000,"first_filed":340760000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":455500000},"2022-12-31":{"v":272900000},"2023-12-31":{"v":689900000},"2024-12-31":{"v":595400000},"2025-12-31":{"v":622100000}},"depth":0,"sign":null},{"tag":"ShorttermBorrowings","also_tags":[],"label":"Loans and borrowings","note":null,"earlier_labels":["Interest-bearing loans and borrowings"],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":5307000},"2020-12-31":{"v":9100000,"first_filed":9142000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":129900000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"TradeAndOtherCurrentPayablesToTradeSuppliers","also_tags":[],"label":"Trade payables","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":20498000},"2020-12-31":{"v":102288000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"CurrentLeaseLiabilitiesLoansAndBorrowings","also_tags":[],"label":"Lease liabilities, loans and borrowings","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":129900000},"2022-12-31":{"v":36000000},"2023-12-31":{"v":28100000},"2024-12-31":{"v":39500000},"2025-12-31":{"v":52200000}},"depth":0,"sign":null},{"tag":"TradeAndOtherCurrentPayables","also_tags":[],"label":"Trade payables and other payables","note":null,"earlier_labels":["Trade payables"],"kind":"money","earlier_years":false,"values":{"2020-12-31":{"v":102300000},"2021-12-31":{"v":160000000},"2022-12-31":{"v":204100000},"2023-12-31":{"v":354000000},"2024-12-31":{"v":426700000},"2025-12-31":{"v":534900000}},"depth":0,"sign":null},{"tag":"OtherCurrentFinancialLiabilities","also_tags":[],"label":"Other financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":10352000,"first_filed":13836000,"first_src":"0001564590-20-014536"},"2020-12-31":{"v":74100000,"first_filed":74075000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1190400000},"2022-12-31":{"v":785100000},"2023-12-31":{"v":415200000},"2024-12-31":{"v":1443400000},"2025-12-31":{"v":351700000}},"depth":0,"sign":null},{"tag":"CurrentGovernmentGrants","also_tags":[],"label":"Government grants","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":0,"src":"0000950170-22-020213"},"2020-12-31":{"v":92000000,"first_filed":91951000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3000000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"CurrentRefundsProvision","also_tags":[],"label":"Refund liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2020-12-31":{"v":0},"2021-12-31":{"v":90000000},"2022-12-31":{"v":24400000},"2023-12-31":{"v":0,"src":"0001776985-24-000027"}},"depth":0,"sign":null},{"tag":"CurrentTaxLiabilitiesCurrent","also_tags":[],"label":"Income tax liabilities","note":null,"earlier_labels":["Tax provisions"],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":150000},"2020-12-31":{"v":0,"first_filed":11000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":1568900000},"2022-12-31":{"v":595900000},"2023-12-31":{"v":525500000},"2024-12-31":{"v":4500000},"2025-12-31":{"v":65600000}},"depth":0,"sign":null},{"tag":"OtherShorttermProvisions","also_tags":[],"label":"Other provisions","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":762000},"2020-12-31":{"v":903000,"src":"0001564590-21-016723"}},"depth":0,"sign":null},{"tag":"CurrentProvisions","also_tags":[],"label":"Provisions","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":762000,"src":"0001564590-20-014536"},"2020-12-31":{"v":900000},"2021-12-31":{"v":110200000},"2022-12-31":{"v":367200000},"2023-12-31":{"v":269300000},"2024-12-31":{"v":144800000},"2025-12-31":{"v":145300000}},"depth":0,"sign":null},{"tag":"CurrentFinancialLiabilities","also_tags":[],"label":"Financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":1823000,"src":"0001564590-20-014536"}},"depth":0,"sign":null},{"tag":"CurrentContractLiabilities","also_tags":[],"label":"Contract liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":93583000},"2020-12-31":{"v":299600000,"first_filed":299583000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":186100000},"2022-12-31":{"v":77100000},"2023-12-31":{"v":353300000},"2024-12-31":{"v":294900000},"2025-12-31":{"v":754900000}},"depth":0,"sign":null},{"tag":"OtherCurrentLiabilities","also_tags":[],"label":"Other liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":true,"values":{"2019-12-31":{"v":7490000},"2020-12-31":{"v":28000000,"first_filed":28061000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":43100000,"src":"0000950170-22-020213"}},"depth":0,"sign":null},{"tag":"OtherCurrentNonfinancialLiabilities","also_tags":[],"label":"Other non-financial liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2021-12-31":{"v":46100000},"2022-12-31":{"v":860800000},"2023-12-31":{"v":125100000},"2024-12-31":{"v":169400000},"2025-12-31":{"v":237700000}},"depth":0,"sign":null},{"tag":"CurrentLiabilities","also_tags":[],"label":"Total current liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":138142000},"2020-12-31":{"v":606000000,"first_filed":606014000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3481600000},"2022-12-31":{"v":2950600000},"2023-12-31":{"v":2070500000},"2024-12-31":{"v":2523200000},"2025-12-31":{"v":2142300000}},"depth":0,"sign":null},{"tag":"Liabilities","also_tags":[],"label":"Total liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":304155000},"2020-12-31":{"v":946800000,"first_filed":946774000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":3937100000},"2022-12-31":{"v":3223500000},"2023-12-31":{"v":2760400000},"2024-12-31":{"v":3118600000},"2025-12-31":{"v":2764400000}},"depth":0,"sign":null},{"tag":"EquityAndLiabilities","also_tags":[],"label":"Total equity and liabilities","note":null,"earlier_labels":[],"kind":"money","earlier_years":false,"values":{"2019-12-31":{"v":797647000},"2020-12-31":{"v":2318600000,"first_filed":2318620000,"first_src":"0001564590-21-016723"},"2021-12-31":{"v":15830800000},"2022-12-31":{"v":23279100000},"2023-12-31":{"v":23006300000},"2024-12-31":{"v":22529700000},"2025-12-31":{"v":21988600000}},"depth":0,"sign":null}]},"CF":{"name":"Cash flow","periods":[],"source":{},"frame_from":"0001776985-26-000049","lines":[]}},"checks":{"subtotals_checked":89,"subtotals_off":[],"balance_checked":0,"balance_off":[],"split_read":true,"fill":{"before":0.7327,"after":0.7404}}}