XML 65 R53.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2021
Business combinations  
Summary of goodwill calculation, total consideration amount and the net assets acquired

​

​

​

​

Total consideration amount

    

95,534

- Cash consideration amount

​

92,259

- Contingent and deferred consideration amount (Note 29)

​

3,275

Net assets acquired

 

(87,123)

Goodwill (Note 13)

 

8,411

​

The provisional fair values of identifiable assets and liabilities in accordance with IFRS 3 arising from the acquisition are as follows:

​

​

​

Cash and cash equivalents

    

5,556

Other current assets

 

5,737

Property, plant and equipment (Note 12)

 

103,933

Intangible assets (Note 13)

​

182,881

Other non-current assets

 

166

Borrowings

 

(151,892)

Trade and other payables

 

(7,879)

Due to related parties

 

(2,510)

Provisions

​

(37)

Employee benefit obligations

 

(77)

Deferred tax liabilities

 

(48,755)

Fair value of total identifiable net assets (100%)

 

87,123

​

​

3.    Business combinations (continued)

The details of cash outflow due to acquisition are as follows:

​

​

​

Total consideration - cash

    

92,259

Cash and cash equivalents - acquired

 

(5,556)

Cash outflow due to acquisition (net)

 

86,703