XML 62 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in subsidiaries
12 Months Ended
Dec. 31, 2017
Text block1 [abstract]  
Investment in subsidiaries
9. Investment in subsidiaries

The following table summarizes the information relating to each of the Company’s subsidiaries that has material non-controlling interests (“NCI”). The amounts disclosed for each subsidiary are based on those included in the consolidated financial statements before inter-company eliminations.

December 31, 2017    Hellas      Deva       
     $      $     

NCI percentage

     5%        19.5%     

 

Current assets

     72,454        4,958     

Non-current assets

     2,143,089        413,989     

Current liabilities

         (1,113,471)            (234,386)     

Non-current liabilities

     (291,447)        (43,623)     

Net assets

     810,625        140,938     

Carrying amount of NCI

     31,732        46,919     

Revenue

     51,152        -     

Net loss

     (62,365)        (42,632)     

Total comprehensive loss

     (62,365)        (42,632)     

Loss allocated to NCI

     (3,118)        (8,314)     

 

Dividends paid to NCI

     -        -     

 

Cash flows from operating activities

     (9,253)        (51,328)     

Cash flows from investing activities

     (181,116)        (2,007)     

Cash flows from financing activities

     172,431        53,007     

Net decrease in cash and cash equivalents

     (17,938)        (328)     
December 31, 2016    Hellas      Deva       
     $      $       

NCI percentage

     5%        19.5%     

 

Current assets

     80,251        4,613     

Non-current assets

     1,978,622        412,082     

Current liabilities

     (950,131)        (189,548)     

Non-current liabilities

     (298,488)        (43,577)     

Net assets

     810,254        183,570     

Carrying amount of NCI

     33,553        55,233     

 

Revenue

     40,631        -     

Net loss

     (67,712)        (5,553)     

Total comprehensive loss

     (67,712)        (5,553)     

Loss allocated to NCI

     (3,386)        (1,289)     

 

Dividends paid to NCI

     -        -     

 

Cash flows from operating activities

     (52,588)        (6,037)     

Cash flows from investing activities

     (208,031)        (15,952)     

Cash flows from financing activities

     288,982        22,799     

Net increase in cash and cash equivalents

     28,363        810     

Profit/loss allocated to NCI in the consolidated income statement includes $21 related to non-material subsidiaries (2016 – $1,950, including NCI in discontinued operations).