XML 199 R4.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Issued capital [member]
Reserve of exchange differences on translation [member]
Capital reserve [member]
Reserve of share-based payments [member]
Retained earnings [member]
Equity attributable to owners of parent [member]
Non-controlling interests [member]
Total
Issued amount at Dec. 31, 2020 $ 74,696 $ (8,794) $ 132,591 $ 14,513 $ (71,487) $ 141,519 $ 16,524 $ 158,043
Statement Line Items [Line Items]                
Dividends declared 0 0 0 0 (6,068) (6,068) (2,001) (8,069)
Shares issued - options exercised 165 0 0 0 0 165 0 165
Shares issued - Equity raise (net of transaction cost) 7,806 0 0 0 0 7,806 0 7,806
Profit for the year 0 0 0 0 18,405 18,405 4,737 23,142
Other comprehensive income for the year 0 (531) 0 0 0 (531) 0 (531)
Issued amount at Dec. 31, 2021 82,667 (9,325) 132,591 14,513 (59,150) 161,296 19,260 180,556
Statement Line Items [Line Items]                
- Equity raise (net of transaction cost)               7,806
Dividends declared 0 0 0 0 (8,975) (8,975) (1,814) (10,789)
Shares issued - Equity raise (net of transaction cost) 804 0 0 0 0 804 0 804
Profit for the year 0 0 0 0 17,903 17,903 4,963 22,866
Other comprehensive income for the year 0 (462) 0 0 0 (462) 0 (462)
- Equity-settled share-based expense 0 0 0 484 0 484 0 484
Issued amount at Dec. 31, 2022 83,471 (9,787) 132,591 14,997 (50,222) 171,050 22,409 193,459
Statement Line Items [Line Items]                
- Equity raise (net of transaction cost)               0
Dividends declared 0 0 0 0 (8,752) (8,752) (1,512) (10,264)
Shares issued - Equity raise (net of transaction cost) 351 0 0 0 0 351 0 351
Profit for the year 0 0 0 0 (4,198) (4,198) 3,580 (618)
Other comprehensive income for the year 0 (622) 0 0 0 (622) 0 (622)
- Equity-settled share-based expense 0 0 0 640 0 640 0 640
Issued amount at Dec. 31, 2023 165,068 (10,409) 132,591 15,637 (63,172) 239,715 24,477 264,192
Statement Line Items [Line Items]                
- Equity raise (net of transaction cost) 15,569 0 0 0 0 15,569 0 15,569
- Bilboes acquisition $ 65,677 $ 0 $ 0 $ 0 $ 0 $ 65,677 $ 0 $ 65,677