XML 142 R109.htm IDEA: XBRL DOCUMENT v3.24.1.u1
BASIS OF CONSOLIDATION AND INVESTMENTS (Details 8) - BRL (R$)
R$ in Thousands
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents R$ 16,046,218 R$ 11,991,356 R$ 16,646,480 R$ 9,944,586
Other current assets 927,062 776,500    
Other non-current assets 5,310,491 4,749,718    
Total non-current assets 58,452,020 54,741,999    
Total Assets 91,529,720 85,354,359    
Borrowings and financing 7,613,367 5,193,636    
Lease liabilities 137,638 177,010    
Total current liabilities 25,017,103 22,475,119    
Borrowings and financing 37,245,708 35,725,106    
Lease liabilities 596,123 516,836    
Total non-current liabilities 46,827,779 41,063,196    
Shareholders' equity 19,684,838 21,816,044 23,374,389 R$ 11,251,505
Total liabilities and shareholders' equity 91,529,720 85,354,359    
Net revenue 45,437,950 44,362,120 47,912,039  
Cost of sales and services (33,475,189) (31,054,016) (25,837,475)  
Gross profit 11,962,761 13,308,104 22,074,564  
Financial income (expenses), net (4,151,382) (3,515,025) (1,944,184)  
Profit/(Loss) before IR/CSLL 1,035,367 4,126,437 R$ 18,595,778  
M R S Logistica [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 3,388,052 867,937    
Advances to suppliers 101,318 29,500    
Other current assets 1,390,540 1,351,335    
Total current assets 4,879,910 2,248,772    
Other non-current assets 679,749 887,987    
Investments, PP&E and intangible assets 12,774,225 11,541,779    
Total non-current assets 13,453,974 12,429,766    
Total Assets 18,333,884 14,678,538    
Borrowings and financing 993,367 735,231    
Lease liabilities 565,002 472,129    
Other current liabilities 2,111,251 1,682,928    
Total current liabilities 3,669,620 2,890,288    
Borrowings and financing 5,879,207 3,604,793    
Lease liabilities 1,665,072 1,928,931    
Other non-current liabilities 729,736 740,892    
Total non-current liabilities 8,274,015 6,274,616    
Shareholders' equity 6,390,249 5,513,634    
Total liabilities and shareholders' equity 18,333,884 14,678,538    
Net revenue 6,445,618 5,592,118    
Cost of sales and services (3,444,706) (3,477,896)    
Gross profit 3,000,912 2,114,222    
Operating (expenses) income  (485,694) (243,399)    
Financial income (expenses), net (722,407) (641,862)    
Profit/(Loss) before IR/CSLL 1,792,811 1,228,961    
Current and deferred IR/CSLL (586,831) (354,786)    
Profit / (loss) for the year 1,205,980 874,175    
Transnordestina Logistica [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 786,007 1,164    
Advances to suppliers 6,161 21,036    
Other current assets 67,758 78,777    
Total current assets 859,926 100,977    
Other non-current assets 97,560 255,367    
Investments, PP&E and intangible assets 12,062,189 11,029,525    
Total non-current assets 12,159,749 11,284,892    
Total Assets 13,019,675 11,385,869    
Borrowings and financing 167,201 142,073    
Other current liabilities 80,851 150,268    
Total current liabilities 248,052 292,341    
Borrowings and financing 8,481,707 7,142,895    
Other non-current liabilities 1,873,232 1,484,884    
Total non-current liabilities 10,354,939 8,627,779    
Shareholders' equity 2,416,684 2,465,749    
Total liabilities and shareholders' equity 13,019,675 11,385,869    
Net revenue 570 375    
Gross profit 570 375    
Operating (expenses) income  (38,885) (40,685)    
Financial income (expenses), net (10,745) (21,551)    
Profit/(Loss) before IR/CSLL (49,060) (61,861)    
Profit / (loss) for the year (49,060) (61,861)    
Equimac S A [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 13,953 8,983    
Advances to suppliers 77 1,384    
Other current assets 16,747 11,648    
Total current assets 30,777 22,015    
Other non-current assets 599 1,643    
Investments, PP&E and intangible assets 48,570 41,709    
Total non-current assets 49,169 43,352    
Total Assets 79,946 65,367    
Borrowings and financing 8,552 5,497    
Lease liabilities 684 701    
Other current liabilities 8,310 5,777    
Total current liabilities 17,546 11,975    
Borrowings and financing 12,734 14,446    
Lease liabilities 253 630    
Other non-current liabilities 1,827 1,353    
Total non-current liabilities 14,814 16,429    
Shareholders' equity 47,586 36,963    
Total liabilities and shareholders' equity 79,946 65,367    
Net revenue 52,453 41,307    
Cost of sales and services (29,333) (24,977)    
Gross profit 23,120 16,330    
Operating (expenses) income  (4,640) (3,769)    
Financial income (expenses), net (2,763) (3,211)    
Profit/(Loss) before IR/CSLL 15,717 9,350    
Current and deferred IR/CSLL (3,388) (1,479)    
Profit / (loss) for the year 12,329 7,871    
Ita Energetica [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 93,712 46,946    
Advances to suppliers 409 1,273    
Other current assets 30,517 30,735    
Total current assets 124,638 78,954    
Other non-current assets 18,054 19,007    
Investments, PP&E and intangible assets 296,818 325,911    
Total non-current assets 314,872 344,918    
Total Assets 439,510 423,872    
Other current liabilities 21,222 14,326    
Total current liabilities 21,222 14,326    
Other non-current liabilities 22,140 18,914    
Total non-current liabilities 22,140 18,914    
Shareholders' equity 396,148 390,632    
Total liabilities and shareholders' equity 439,510 423,872    
Net revenue 191,430 188,024    
Cost of sales and services (99,756) (100,454)    
Gross profit 91,674 87,570    
Operating (expenses) income  (83,139) (77,742)    
Financial income (expenses), net 5,849 2,545    
Profit/(Loss) before IR/CSLL 14,384 12,373    
Current and deferred IR/CSLL (4,673) (4,408)    
Profit / (loss) for the year R$ 9,711 R$ 7,965