XML 64 R51.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2022
Business combinations  
Summary of detailed information about business combination

​

​

​

​

Total consideration amount

    

156,933

- Cash consideration amount

 

151,553

- Contingent and deferred consideration amount (Note 27)

 

5,380

Net assets acquired

 

(140,093)

Goodwill (Note 13)

 

16,840

​

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

​

​

​

Cash and cash equivalents

    

9,127

Other current assets

​

9,424

Property, plant and equipment (Note 12)

 

208,098

Intangible assets (Note 13)

 

366,167

Other non-current assets

 

273

Borrowings

 

(249,512)

Trade and other payables

 

(12,943)

Due to related parties

 

(4,123)

Provisions

 

(61)

Employee benefit obligations

 

(126)

Deferred tax liabilities

 

(80,090)

Other liabilities

 

(106,141)

Fair value of total identifiable net assets (100%)

 

140,093

​

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

​

​

​

​

Total consideration - cash

    

151,553

Cash and cash equivalents - acquired

​

(9,127)

Cash outflow due to acquisition (net)

 

142,426