XML 53 R20.htm IDEA: XBRL DOCUMENT
v3.23.1

Bonds and financing | 12 Months Ended
--- | ---
Dec. 31, 2022
Bonds and financing |
Bonds and financing | 15 Bonds and financing The balance of bonds and financing comprises the following amounts:
| December 31, 2021 |  |  | Additions (i) |  |  | Payment of interest (ii) |  |  | Payment of principal (ii) |  |  | Interest accrued |  |  | Transaction cost of bonds |  |  | Transfers |  |  | December 31, 2022 |
Bonds with Related Parties | 264,673 |  |  | - |  |  | (33,921 | ) |  | (254,885 | ) |  | 36,573 |  |  | - |  |  | 50,885 |  |  | 63,325 |
Bonds | 16,581 |  |  | - |  |  | (58,425 | ) |  | - |  |  | 72,298 |  |  | 1,018 |  |  | (1,018 | ) |  | 30,454 |
Financing | 237 |  |  | - |  |  | (154 | ) |  | (759 | ) |  | 25 |  |  | - |  |  | 651 |  |  | - |
Current liabilities | 281,491 |  |  | - |  |  | (92,500 | ) |  | (255,644 | ) |  | 108,896 |  |  | 1,018 |  |  | 50,518 |  |  | 93,779 |
Bonds with Related Parties | 51,091 |  |  | 250,000 |  |  | - |  |  | - |  |  | - |  |  | - |  |  | (50,885 | ) |  | 250,206 |
Bonds | 497,993 |  |  | - |  |  | - |  |  | - |  |  | - |  |  | - |  |  | 1,018 |  |  | 499,011 |
Financing | 651 |  |  | - |  |  | - |  |  | - |  |  | - |  |  | - |  |  | (651 | ) |  | - |
Non-current liabilities | 549,735 |  |  | 250,000 |  |  | - |  |  | - |  |  | - |  |  | - |  |  | (50,518 | ) |  | 749,217 |
Total | 831,226 |  |  | 250,000 |  |  | (92,500 | ) |  | (255,644 | ) |  | 108,896 |  |  | 1,018 |  |  | - |  |  | 842,996 |
(i) | On September 28, 2022, the Company issued simple debentures not convertible into shares, subject to remunerative interest of 100% of the CDI, plus a spread of 2.40% per year, in the total amount of R$250,000. The debentures aim to strengthen the Company's capital structure and lengthen the maturity profile of the debt, whose average term has become 37 months.
(ii) | We present below the composition of interest and principal payments considering the issues made:
Emission |  | Payments |  |  | Interest |  |  | Principal |
SSED21 – 6th. SOMOS – 2nd. Série |  | 02/15/2022 and 08/11/2022 |  |  | (10,792 | ) |  | (50,885 | )
SEDU21 – 7th. SOMOS 2nd. Série |  | 02/15/2022 and 08/11/2022 |  |  | (23,129 | ) |  | (204,000 | )
GAGL11 – Somos Sistemas |  | 02/07/2022 and 08/05/2022 |  |  | (58,425 | ) |  | - |
Financing |  | 06/22/2022 |  |  | (154 | ) |  | (759 | )
|  | Total |  |  | (92,500 | ) |  | (255,644 | )
| December 31, 2020 |  |  | Additions (ii) |  |  | Payment of interest (i) |  |  | Payment of principal (i) |  |  | Interest accrued |  |  | Transaction cost of bonds |  |  | Transfers |  |  | December 31, 2021 |
Bonds with related parties | 502,743 |  |  | - |  |  | (24,873 | ) |  | (477,564 | ) |  | 25,859 |  |  | - |  |  | 238,509 |  |  | 264,673 |
Bonds | - |  |  | - |  |  | - |  |  | - |  |  | 17,574 |  |  | (993 | ) |  | - |  |  | 16,581 |
Financing | 139 |  |  | - |  |  | (49 | ) |  | (177 | ) |  | 116 |  |  | - |  |  | 208 |  |  | 237 |
Current liabilities | 502,882 |  |  | - |  |  | (24,922 | ) |  | (477,741 | ) |  | 43,549 |  |  | (993 | ) |  | 238,717 |  |  | 281,491 |
Bonds with related parties(i) | 289,600 |  |  | - |  |  | - |  |  | - |  |  | - |  |  | - |  |  | (238,509 | ) |  | 51,091 |
Bonds | - |  |  | 500,000 |  |  | - |  |  | - |  |  | - |  |  | (2,007 | ) |  | - |  |  | 497,993 |
Financing | 859 |  |  | - |  |  | - |  |  | - |  |  | - |  |  | - |  |  | (208 | ) |  | 651 |
Non-current liabilities | 290,459 |  |  | 500,000 |  |  | - |  |  | - |  |  | - |  |  | (2,007 | ) |  | (238,717 | ) |  | 549,735 |
Total | 793,341 |  |  | 500,000 |  |  | (24,922 | ) |  | (477,741 | ) |  | 43,549 |  |  | (3,000 | ) |  | - |  |  | 831,226 |
(i) | On March 15, 2021, the Company, substantially settled bonds with related parties amounting to R$ 100,000 and R$ 1,488, in principal and interest, respectively as follows: 5 th Issuance, 1 st series – R$ 101,488. In addition, the Company settled only interest on the following bonds: 5 th Issuance, 2 nd series – R$ 1,451, 6 th Issuance, 2 nd series – R$ 3,613 and 7 th Issuance, single series – R$ 5,663. This measure is part of a commitment with shareholders as a result of the IPO.
| On May 31, 2021, the Company partially settled bonds with related parties amounting to R$ 188,000, of principal of the 7 th issuance single series.
| On August 6, 2021, the Company settled the remaining 7 th issuance with related parties in the amounts of R$189,564 and R$5,871, as principal and interest. In addition, the Company settled only interest on the following bonds: 5 th Issuance, 2 nd series – R$ 2,029 and 6 th Issuance, 2 nd series – R$ 4,758.
| Regarding the financing with Banco de Desenvolvimento de Minas Gerais SA - BDMG, the Company pays monthly the amount of R$ 15 and R$ 4, respectively, of principal and interest, totaling on December 31, 2021 an amount of R$177 and R$49, respectively, of principal and interest
(ii) | On August 6, 2021, the Company´s subsidiary Somos Sistemas de Ensino S.A. issued R$ 500 million in simple debentures not convertible into shares, subject to compensatory interest of 100% of DI Interest Deposit rate (CDI), plus spread of 2.30% per year. The debentures are aimed at reinforcing the Company’s capital structure and elongating the debt maturity profile, which average maturity now stands at 35 months.
Bonds’ description See below the bonds outstanding on December 31, 2022:
Subscriber | Related Parties |  | Related Parties |  | Third parties
Issuance | 5th |  | 9th |  | 1st
Series | 2 nd Series |  | 2nd Series |  | Single Series
Date of issuance | 08/15/2018 |  | 09/28/2022 |  | 08/06/2021
Maturity Date | 08/15/2023 |  | 09/28/2025 |  | 08/05/2024
First payment after | 60 months |  | 36 months |  | 35 months
Remuneration payment | Semi-annual interest |  | Semi-annual interest |  | Semi-annual interest
Financials charges | CDI + 1.00% p.a. |  | CDI + 2.40% p.a. |  | CDI + 2.30% p.a.
Principal amount (in millions of R$) | 100 |  | 250 |  | 500
b. Bond’s maturities The maturities range of these accounts, considering related and third parties are as follow:
Maturity of installments |  | December 31, 2022 |  | % |  | December 31, 2021 |  | %
2023 |  | 93,779 |  | 11.1 |  | 281,491 |  | 33.9
2024 |  | 499,217 |  | 59.2 |  | 51,063 |  | 6.1
2025 |  | 250,000 |  | 29.7 |  | 498,672 |  | 60.0
Total non-current liabilities |  | 749,217 |  | 88.9 |  | 549,735 |  | 66.1
|  | 842,996 |  | 100.0 |  | 831,226 |  | 100.0
c. Debit commitments The maintenance of the contractual maturity of debentures at their original maturities is subject to covenants, which are being regularly complied with. The covenant compliance indicators are the following: Bonds with related parties On November 19, 2019, all rights and obligations related to bonds issued by Saber with third parties were transferred to Cogna, under the condition that R$ 1,535,800 of the amounts should be transferred to the Company upon the Corporate Restructuring. Through this process, the Company is subject to the following clauses: (i) the acceleration of the other debentures originally issued by Saber; (ii) the grant by the Company of any liens on Company assets or its capital stock; (iii) a change in control by Cogna of Saber’s subsidiaries, subject to certain exceptions. Additionally, the Company has agreed until the maturity of the private debentures that: (i) it will allocate at least 50% of the use of proceeds from any liquidity event to repay such debentures; (ii) it will not obtain any new loans unless the proceeds of such loans are directed to repayment of its debentures with Cogna; and (iii) the Company will not pledge shares and/or dividends. The Company complied with all debt commitments in the period applicable on December 31, 2022 and 2021. Bonds with third parties The bond issued by Somos Sistemas requires the maintenance of certain financial indicators “covenants” which are annually calculated based on Somos Sistemas Consolidated financial statements. The period of covenants compliance comprises 12 months immediately prior to the end of each year, being the first year of analysis December 31, 2022 and based on ratio between adjusted net debt by adjusted consolidated EBITDA. The net debt adjusted EBITDA ratio should be less or equal: 4.25%in 2021 4.00% in 2022 3.75% in 2023 3.50% in 2024 This ratio cannot be breached for two consecutive periods or three alternate periods. Consolidated net debt: Company’s total debt (short- and long-term loans and financing, including capital markets operations, less cash equivalents cash which could be withdrawn until five business days added by accounts payable for business combinations) Adjusted consolidated EBITDA: Earnings before income taxes, depreciation and amortization, financial results (excluding financial expenses), and non recuring expenses. On December 31, 2022, the financial ratio net debt by adjusted EBITDA reached the result of 2.74%, within the conditions established in the aforementioned financial contractual clauses. On December 31, 2021, the financial ratio net debt by adjusted EBITDA reached the result of 4.47%, exceeding the ratio, but yet within the clauses established.

X
- References No definition available. + Details
Name: | ifrs-full_BorrowingsAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of borrowings. [Refer: Borrowings] + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IAS -Number 1 -IssueDate 2022-03-24 -Paragraph 10 -Subparagraph e -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2022-en-r&anchor=para_10_e&doctype=Standard -URIDate 2022-03-24 + Details
Name: | ifrs-full_DisclosureOfBorrowingsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration