v3.26.1
Financial Liabilities
12 Months Ended
Dec. 31, 2025
Financial Liabilities  
Financial Liabilities

(19)Financial Liabilities

This note provides information on the contractual conditions of the Group’s financial liabilities, which are measured at amortized cost, except for the financial derivatives that are valued at fair value. For further information on exposure to interest rate risk, currency risk and liquidity risk and the fair values of financial liabilities, please refer to note 30.

Details at 31 December 2025 and 2024 are as follow:

​

​

​

​

​

​

​

​

​

​

​

Milllions of Euros

Financial liabilities

  ​ ​ ​

Reference

  ​ ​ ​

31/12/2025

  ​ ​ ​

31/12/2024

Non-current bonds

 

(a)

​

5,340

 

5,418

Senior secured debt

 

(b)

​

2,186

 

2,373

Other loans

 

(b)

​

32

 

53

Other non-current financial liabilities

 

(d)

​

732

 

853

Non-current financial derivatives

​

Note 30

​

1

​

—

Non-current lease liabilities

​

Note 8

​

969

​

1,025

Loan transaction costs

​

​

​

(169)

​

(232)

Total non-current financial liabilities

 

​

​

9,091

 

9,491

​

​

​

​

​

​

​

Current bonds

 

(a)

​

127

 

115

Senior secured debt

 

(b)

​

23

 

24

Other loans

 

(b)

​

137

 

292

Other current financial liabilities

 

(d)

​

150

 

123

Current financial derivatives

 

Note 30

​

4

 

6

Current lease liabilities

​

Note 8

​

113

​

117

Loan transaction costs

​

​

​

(1)

​

(1)

Total current financial liabilities

 

​

​

552

 

676

​

a)Senior Notes

Detail of Senior Notes at 31 December 2025 is as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

Millions of Euros

​

  ​ ​ ​

Issuance date

  ​ ​ ​

Company

  ​ ​ ​

Nominal value

  ​ ​ ​

Currency

  ​ ​ ​

Annual coupon

  ​ ​ ​

Maturity

Unsecured senior notes

​

5/10/2021

(1)

Grifols, S.A.

(2)

1,400

 

Euros

 

3.875

%  

2028

​

​

5/10/2021

(1)

Grifols, S.A.

(2)

705

 

US Dollars

 

4.750

%  

2028

​

​

​

​

​

​

​

​

​

​

​

​

​

Secured senior notes

​

15/11/2019

(1)

Grifols, S.A.

​

770

 

Euros

 

2.250

%  

2027

​

​

30/4/2024

(1)

Grifols, S.A.

​

1,000

​

Euros

​

7.500

%  

2030

​

​

4/6/2024

(1)

​

 

300

 

​

 

​

​

​

​

​

19/12/2024

(1)

Grifols, S.A.

 

1,300

 

Euros

 

7.125

%  

2030

(1)Listed on the Euronext Global Exchange Market of the Irish Stock Exchange (ISE)

(2)As a result of the merger between Grifols Escrow Issuer, S.A. and Grifols, S.A. in the fiscal year 2023 (see note 2).

​

New Debt Issuances in 2024

On April 30, 2024, Grifols, S.A. closed the issuance of senior secured corporate notes (Senior Secured Notes) amounting to Euros 1,000 million. Subsequently, on June 4, 2024, an additional private placement of senior secured notes amounting to Euros 300 million was completed. Both placements mature in May 2030 and bear an annual coupon of 7.5%, having the same economic terms and benefiting from the same personal garantees and in rem security as the senior secured notes issued on November 15, 2019. These notes have customary change of control protection in respect of the issuer. The funds obtained were used to repay the senior unsecured notes (“Grifols Senior Unsecured Notes”) maturing in May 2025 amounting Euros 1,000 million and to partially repay (for an amount of Euros 300 million) the Group’s revolving credit facility of the Group’s Credit and Guaranty Agreement originally dated November 15, 2019 (the “Credit Agreement”) (note 19(b)).

Additionally, during 2025, the Group carried out certain actions related to this financing structure. Specifically, on November 12, 2025, with the support of nearly 95% of the bondholders, the proposed amendment to the indenture governing this bond issuance was approved. This amendment enabled the alignment of certain provisions of the 7.5% notes and their governing agreement with those applicable to the 7.125% senior secured notes due 2030, which were issued subsequently by the Group.

On December 19, 2024, Grifols, S.A. closed the issuance of senior secured corporate notes (Senior Secured Notes) amounting Euros 1,300 million, maturing in May 2030 and bearing an annual coupon of 7.125%. These notes also have customary change of control protection and in addition they have an special redemption feature during the call protection period (“non-call period”) allowing for a favorable redemption price versus the make-whole cost during such non-call period. The net funds obtained from such issuance were used, together with available cash, to: (i) fully repay the Senior Secured Notes (“Senior Secured Notes”) of Grifols, S.A. maturing in February 2025, for an amount of Euros 343 million; and (ii) fully clean-down the amount drawn under the revolving credit facility of the Credit Agreement (note 19(b)).

Details of movement in the Senior Notes at a 31 December 2025 are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

Millions of Euros

​

​

Operating

​

​

​

​

​

​

​

Operating

​

  ​ ​ ​

outstanding

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

outstanding

​

​

balance at

​

​

​

​

​

Exchange

​

balance at

​

​

01/01/2025

​

Issuance

​

Cancellation

​

differences

​

31/12/2025

Senior secured corporate notes 2019

 

740

 

—

​

—

​

—

 

740

Senior unsecured corporate notes Euros 2021

 

1,400

 

—

​

—

​

—

 

1,400

Senior unsecured corporate notes US Dollars 2021

 

679

 

—

​

—

​

(79)

 

600

Senior secured corporate notes 2024

​

2,600

​

—

​

—

​

—

​

2,600

​

 

5,418

 

—

​

—

​

(79)

 

5,340

​

Details of movement in the Senior Notes at 31 December 2024 are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Millions of Euros

​

​

Operating

​

​

​

​

​

​

​

Operating

​

​

outstanding

​

​

​

​

​

​

​

outstanding

​

​

balance at

​

​

​

​

​

Exchange

​

balance at

​

  ​ ​ ​

01/01/2024

  ​ ​ ​

Issuance

  ​ ​ ​

Cancellation

  ​ ​ ​

differences

  ​ ​ ​

31/12/2024

Senior unsecured corporate notes 2017

 

1,000

​

—

​

(1,000)

​

—

​

—

Senior secured corporate notes 2019

​

1,577

​

—

​

(838)

​

—

​

740

Senior unsecured corporate notes Euros 2021

​

1,400

​

—

​

—

​

—

​

1,400

Senior unsecured corporate notes US Dollars 2021

​

638

​

—

​

—

​

41

​

679

Senior secured corporate notes 2024

​

—

​

2,600

​

—

​

—

​

2,600

​

 

4,615

​

2,600

​

(1,838)

​

41

​

5,418

​

At 31 December 2025 and 2024 the current obligations caption includes the issue of bearer promissory notes to Group employees, as follows:

​

​

​

​

​

​

​

​

​

Millions of Euros

 

​

  ​ ​ ​

31/12/2025

  ​ ​ ​

31/12/2024

 

Issuance date

 

5/5/2025

 

4/5/2024

​

Maturity date

 

5/5/2026

 

4/5/2025

​

Nominal amount of promissory notes (Euros)

 

3,000

 

3,000

​

Interest rate

 

4.25

%  

5.00

%

Promissory Notes subscribed

 

77

 

77

​

Buy-backs or redemptions

 

—

 

(3)

​

Interest pending accrual

 

(1)

 

(1)

​

​

b)Loans and borrowings

Details of loans and borrowings at 31 December 2025 and 2024 are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Millions of Euros

​

​

​

​

​

​

​

​

​

​

31/12/2025

​

31/12/2024

​

​

​

​

​

​

​

​

​

​

Amount

​

Carrying

​

Amount 

​

Carrying 

Credit

  ​ ​ ​

Currency

  ​ ​ ​

Interest rate

  ​ ​ ​

Date awarded

  ​ ​ ​

Maturity date

  ​ ​ ​

 extended

  ​ ​ ​

 amount

  ​ ​ ​

extended

  ​ ​ ​

amount

Senior debt - Tranche B

​

Euros

​

Euribor + 2.25%

​

15/11/2019

​

15/11/2027

​

1,360

​

852

​

1,360

​

857

Senior debt - Tranche B

 

US Dollars

​

SOFR + 2.00%

​

15/11/2019

​

15/11/2027

​

2,344

​

1,334

​

2,344

​

1,516

Total senior debt

 

​

​

​

​

​

​

​

​

3,704

​

2,186

​

3,704

​

2,373

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

EIB Loan

​

Euros

​

2.02%

​

22/12/2017

​

22/12/2027

​

85

​

11

​

85

​

21

EIB Loan

​

Euros

​

2.15%

​

25/9/2018

​

25/9/2028

​

85

​

21

​

85

​

32

Total EIB Loan

​

​

​

​

​

​

​

​

​

170

​

32

​

170

​

53

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving Credit

 

US Dollars

​

SOFR + 2.50%

​

15/11/2019

​

15/11/2025

​

—

​

—

​

415

​

—

Revolving Credit Renewed

​

US Dollars

​

SOFR + 3.00%

​

19/12/2024

​

30/5/2027

​

798

​

—

​

864

​

—

Total Revolving Credit

 

​

​

​

​

​

​

​

​

798

​

—

​

1,278

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loan transaction costs

 

​

​

​

​

​

​

​

​

—

​

(59)

​

—

​

(88)

Non-current loans and borrowings

​

​

 

  ​

 

  ​

 

  ​

 

4,672

​

2,159

​

5,152

​

2,338

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Millions of Euros

​

​

​

​

​

​

​

​

​

​

31/12/2025

​

31/12/2024

​

​

​

​

​

​

​

​

​

​

Amount 

​

Carrying 

​

Amount 

​

Carrying 

Credit

  ​ ​ ​

Currency

  ​ ​ ​

Interest rate

  ​ ​ ​

Date awarded

  ​ ​ ​

Maturity date

  ​ ​ ​

extended

  ​ ​ ​

amount

  ​ ​ ​

extended

  ​ ​ ​

amount

Senior debt - Tranche B

 

Euros

​

Euribor + 2.25%

​

15/11/2019

​

15/11/2027

​

(*)

​

8

​

(*)

​

8

Senior debt - Tranche B

​

US Dollars

​

SOFR + 2.00%

​

15/11/2019

​

15/11/2027

​

(*)

​

15

​

(*)

​

17

Total senior debt

 

​

​

​

​

​

​

​

​

—

​

23

​

—

​

24

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

EIB Loan

 

Euros

​

2.40%

​

20/11/2015

​

20/11/2025

​

(*)

​

—

​

(*)

​

10

EIB Loan

​

Euros

​

2.02%

​

22/12/2017

​

22/12/2027

​

(*)

​

11

​

(*)

​

11

EIB Loan

​

Euros

​

2.15%

​

25/9/2018

​

25/9/2028

​

(*)

​

11

​

(*)

​

11

Total EIB Loan

​

​

​

​

​

​

​

​

​

—

​

21

​

—

​

31

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving Credit Renewed

​

US Dollars

​

SOFR + 3.00%

​

19/12/2024

​

30/5/2027

​

(*)

​

2

​

(*)

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other current loans

 

​

​

0.10% - Euribor + 7.9%

​

​

​

​

​

—

​

114

​

277

​

261

Loan transaction costs

 

​

​

​

​

​

​

​

​

—

​

—

​

—

​

—

Current loans and borrowings

​

​

 

  ​

​

  ​

 

  ​

 

—

​

160

​

277

​

316

(*) See amount granted under non-current debt.

Current loans and borrowings include accrued interest amounting to Euros 13 million at 31 December 2025 (Euros 26 million at 31 December 2024).

Between 2015 and 2018, the Group arranged three long-term loans with the European Investment Bank totaling Euros 270 million (divided into two loans of Euros 85 million and one loan of Euros 100 million, the latter maturing in the current financial year) to support its investments in R&D, mainly focused on the search for new therapeutic indications for plasma-derived protein therapies. The financial terms include a fixed interest rate, a maturity of 10 years with a grace period of 2 years. At 31 December 2025 the carrying amount of the loans obtained from the European Investment Bank amounts to Euros 53 million (Euros 85 million at 31 December 2024).

“Other current loans” included in 2024 a secured loan from the Group company Biotest, AG with an original term of 5 years until 2024. The total volume amounted to Euros 240 million, divided into two Term Facilities (B1 and B2) of Euros 225 million and a Revolving Credit Facility of Euros 15 million. As of December 31, 2025 and 2024, said loan was fully repaid in accordance with its maturity.

Additionally, it is relevant to mention that in 2024 the funds obtained from the sale transaction of Shanghai RAAS were used to amortize, on a pro-rata basis, the Senior Debt Tranche B maturing in 2027 and the Senior Secured Bonds (“Senior Secured Notes”) maturing in 2025. The prepayments were made towards next eight installments and the remainder was applied pro-rata against the remaining installments.

Senior Secured debt

The Senior Secured debt consists of an eight-year loan divided into two tranches: Tranche B in US Dollar and Tranche B in Euros. The terms and conditions of both tranches are as follows:

●Tranche B in US Dollar:
●Original principal amount of US Dollars 2,500 million.
●Applicable margin of 200 basis points (bp) pegged to SOFR.
●Quasi-bullet repayment structure.
●Maturity in 2027.
●Tranche B in Euros:
●Original principal amount of Euros 1,360 million.
●Applicable margin of 225 basis points (bp) pegged to Euribor.
●Quasi-bullet repayment structure.
●Maturity in 2027.

Details of Tranche B by maturity at 31 December 2025 are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

US Tranche B

​

Tranche B in Euros

​

​

​

​

Principal in Millions

​

Principal in

​

​

​

Principal in Millions of

​

  ​ ​ ​

Currency

  ​ ​ ​

of US Dollars

  ​ ​ ​

Millions of Euros

  ​ ​ ​

Currency

  ​ ​ ​

 Euros

Maturity

​

​

​

​

​

​

​

​

​

​

2026

​

US Dollars

​

8

​

7

​

Euros

​

5

2027

​

US Dollars

​

1,567

​

1,334

​

Euros

​

852

Total

 

​

 

1,575

 

1,341

​

​

​

857

​

The borrowers of the total Senior secured debt are Grifols, S.A. and Grifols Worldwide Operations USA, Inc.

Revolving credit facility

On 11 December 2024, and in relation to the Multicurrency Revolving Credit Facility (RCF), it was reported that the amount was increased from US Dollar 1,000 million to US Dollar 1,279 million until November 2025.

On 23 December 2024, and in relation to the Multicurrency Revolving Credit Facility (RCF), it was reported an 18- month extension of most of its current amount (the “RCF Extension”), with a new maturity in May 2027 and an amount of US Dollar 864 million. Following the extension of the Multicurrency Revolving Credit Facility (RCF), the financial expenses associated with the facility remain unchanged. Thereafter, on February 21, 2025 further commitments from banks were signed, increasing the RCF for an amount of US Dollar 74 million.

Following the extension of the Multicurrency Revolving Credit Facility (RCF), the finance costs associated with the facility remain consistent with the prior terms.

Movement in the Revolving Credit Facility is as follows:

​

​

​

​

​

​

​

​

Millions of Euros

​

  ​ ​ ​

31/12/2025

  ​ ​ ​

31/12/2024

Drawn opening balance

 

—

 

360

Drawdowns

 

1,276

 

1,340

Repayments

 

(1,277)

 

(1,723)

Translation differences

 

1

 

22

Drawn closing balance

 

—

 

—

​

c)Covenants

Restricted Covenants

The outstanding notes issuances and the Credit Agreement include customary restricted covenants, including the following:

●Customary restrictive covenants, subject to negotiated exceptions in line with market practice, mainly including: (i) restrictions on distributing dividends or making certain restricted payments or investments; (ii) limitations on incurring additional indebtedness, providing guarantees on debt, or issuing equity classified as disqualified stock; (iii) restrictions on creating liens on assets.
●Customary events of default.
●Customary Pari-passu clauses, under which the senior secured notes and senior secured loans have the same ranking and seniority ahead of other unsecured and subordinated debt.
●Customary early redemption option within our fixed rate instruments, subject to a call price schedule that declines rateably to par as from year 5.
●Customary changes of control protection; which, if triggered, will result in the need to repay or refinance the Group’s senior indebtedness represented by the Credit and Guaranty Agreement, the Senior Notes and the EIB Finance Contracts.

Likewise, both the Grifols bond issuances and the Credit Agreement include a recurring financial obligation requiring certain subsidiaries of the Group to accede to the Credit Agreement and the bond issuances as personal guarantors, such that the EBITDA of the borrower/issuer, together with that of the guarantors, represents at least 60% of the Consolidated Adjusted EBITDA of the entire Group.

The guarantor entities are Grifols S.A., Grifols Worldwide Operations Limited, Grifols Biologicals LLC, Grifols Shared Services North America, Inc., Grifols Therapeutics LLC, Instituto Grifols S.A., Grifols Worldwide Operations USA, Inc., Grifols USA, LLC, Grifols International, S.A. and Grifols Biotest Holdings GmbH. In this regard, the Group periodically monitors compliance with this percentage and, as of year-end 2025 and 2024, it stood at 77% and 70.9%, respectively.

Additionally, the Credit Agreement includes as its sole recurring financial covenant the maximum leverage ratio (“Leverage Ratio”), calculated as the ratio between Consolidated Net Total Debt and Consolidated Adjusted EBITDA for the previous four quarters, in both cases calculated in accordance with the terms of the Credit Agreement. The value of this Leverage Ratio may not exceed 7.00:1.00, but compliance will only be required if, on the last day of the calendar quarter, the amount in U.S. dollars drawn under the Revolving Credit Facility of the Credit Agreement exceeds 40% of its maximum available amount. As of 31 December 2025 and 2024, given that there have been no drawings under the Revolving Credit Facility, the covenant compliance clause relating to the Leverage Ratio was not applicable.

As of December 31, 2025 and 2024, the Group is in compliance with the customary restricted covenants included in the financing agreements.

d)Other financial liabilities

Details of other financial liabilities at 31 December 2025 and 2024 are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

Millions of Euros

Other financial liabilities

  ​ ​ ​

Reference

  ​ ​ ​

31/12/2025

  ​ ​ ​

31/12/2024

Non-current debt with GIC (sovereign wealth fund in Singapore)

 

(i)

 

665

 

802

Non-current preferential loans

​

​

 

20

 

6

Other non-current financial liabilities

 

(ii)

 

47

 

45

Transaction costs

​

​

​

(35)

​

(42)

Total other non-current financial liabilities

​

​

 

697

 

810

​

​

​

​

​

​

​

Current debt with GIC (sovereign wealth fund in Singapore)

 

(i)

 

73

 

85

Current preferential loans

​

​

 

1

 

1

Other current financial liabilities

 

​

 

76

 

37

Total other current financial liabilities

​

​

 

150

 

123

​

(i)Debt with GIC – Singapore sovereign wealth fund

In November 2021 approval was received from the pertinent authorities to close the agreement with GIC (Sovereign Fund of Singapore), announced in June 2021, whereby the Group received an amount of US Dollars 990 million in exchange for 10 ordinary Class B shares in Biomat USA and nine ordinary Class B shares in a new sub-holding, Biomat Newco, created for this purpose.

The main terms and conditions of the agreement with GIC were:

●The distribution of annual preferential dividends to GIC equivalent to US Dollar 4 million per share, following majority approval of the Board of Directors of Biomat USA and Biomat Newco;
●The redemption right with respect to Class B stock for US Dollars 52 million per share, is subject to unilateral approval of the Class B stockholders (with one share annually redeemable starting as of 31 December 2024). At 31 December 2025 a total of three shares have been redeemed (two at 31 December 2024).
●From 1 December 2036, holders of Class B shares of Biomat USA will have the right to request Biomat USA to redeem up to the total of the Class B shares they hold at a value of US Dollars 52,105,263.16 per share. Class B shareholders of Biomat Newco will have the same right with respect to Biomat Newco.
●In the event that the dividends or the annual redemption at Biomat USA or Biomat NewCo, where applicable, is not approved, is partially paid, or is otherwise not paid, GIC holds the right to obtain in exchange thereof an undetermined number of shares among the following alternatives (i) an additional number of shares in Biomat USA, in lieu of the non-payment occurred at Biomat USA, (ii) an additional number of shares in Biomat NewCo, in lieu of the non-payment occurred at Biomat NewCo; or (iii) a number of ADRs of Grifols S.A. in lieu of either (i) or (ii).
●Grifols holds the right to redeem all of the Class B stock from the fifth year onwards;
●In the event of liquidation of Biomat USA and Biomat Newco, GIC shall have the right to the preferential liquidation of US Dollars 52 million per share, but shall not have any rights over the liquidation of net assets of these companies.

At 31 December 2025, current debt with GIC includes Euros 29 million of accrued interests plus Euros 44 million related to the share redemption right (Euros 34 million of accrued interests plus Euros 47 million related to the share redemption right at 31 December 2024).

Grifols did not have the discretional right to avoid payment in cash and therefore, the instrument is recorded as a financial liability.

The Group does not lose control of Biomat USA and continues overseeing all aspects of the Biomat Group’s administration and operations.

(ii)Other non-current and current financial liabilities

At 31 December 2025, “Other non-current financial liabilities” include mainly an unsecured long-term loan in the amount of Euros 46 million corresponding to Biotest, AG, a company acquired by the Group on 25 April 2022 (Note 3) (Euros 44 million at 31 December 2024).

At 31 December 2025, “other current financial liabilities” include mainly distributor commission liabilities of Euros 14 million corresponding to Biotest, AG (Euros 23 million at 31 December 2024). Additionally, this caption includes the acquisition price of the six Group 4 Centers arising from the Collaboration Agreement with Immunotek, the payment of which has been deferred until January 2, 2026, as well as the interest accrued through the end of fiscal year 2025 (Note 3).

Details of the maturity of other financial liabilities are as follows:

​

​

​

​

​

​

​

​

Millions of Euros

​

  ​ ​ ​

31/12/2025

  ​ ​ ​

31/12/2024

Maturity at:

 

  ​

 

  ​

Up to one year

 

150

 

123

Two years

 

48

 

52

Three years

 

45

 

51

Four years

 

45

 

51

Five years

 

89

 

95

Over five years

 

470

 

562

​

 

847

 

934

​

​

e)Changes in liabilities derived from financing activities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Millions of Euros

​

​

​

​

​

​

Senior Secured

​

​

​

​

​

​

​

​

​

​

​

​

debt & Other

​

Finance lease

​

Other financial

​

​

​

  ​ ​ ​

Reference

  ​ ​ ​

Bonds

  ​ ​ ​

loans

  ​ ​ ​

liabilities

  ​ ​ ​

liabilities

  ​ ​ ​

Total

Carrying amount at 1 January 2023

 

​

​

4,692

 

4,042

 

1,017

 

1,006

 

10,757

New financing

​

​

​

113

​

1,506

​

—

​

5

​

1,624

Refunds

​

​

​

(122)

​

(1,172)

​

(116)

​

(58)

​

(1,468)

Interest accrued

​

​

​

177

​

352

​

40

​

86

​

655

Other movements

​

​

​

—

​

—

​

184

​

3

​

187

Interest paid/received

​

​

​

(148)

​

(308)

​

—

​

(73)

​

(529)

Business combinations

​

Note 3

​

—

​

—

​

—

​

2

​

2

Foreign exchange differences

​

​

​

(30)

​

(96)

​

(14)

​

(32)

​

(172)

Balance at 31 December 2023

​

​

​

4,682

​

4,324

​

1,111

​

939

​

11,056

New financing

​

​

​

2,616

​

1,340

​

—

​

(7)

​

3,949

Refunds

​

​

​

(1,957)

​

(3,241)

​

(111)

​

(50)

​

(5,359)

Interest accrued

​

​

​

228

​

399

​

49

​

70

​

746

Other movements

​

​

​

—

​

—

​

49

​

3

​

52

Interest paid/received

​

​

​

(182)

​

(317)

​

—

​

(72)

​

(571)

Foreign exchange differences

​

​

​

42

​

151

​

43

​

58

​

294

Balance at 31 December 2024

​

​

​

5,429

​

2,656

​

1,141

​

941

​

10,167

New financing (*)

​

​

​

75

​

1,276

​

—

​

9

​

1,360

Refunds

​

​

​

(76)

​

(1,427)

​

(119)

​

(47)

​

(1,669)

Interest accrued

​

​

​

315

​

203

​

54

​

68

​

640

Other movements

​

​

​

—

​

—

​

118

​

46

​

164

Interest paid/received

​

​

​

(279)

​

(188)

​

—

​

(65)

​

(532)

Foreign exchange differences

​

​

​

(74)

​

(201)

​

(112)

​

(100)

​

(487)

Balance at 31 December 2025

​

​

​

5,390

​

2,319

​

1,082

​

852

​

9,643

(*) Includes transaction costs