XML 105 R72.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations - Textual (Details)
R$ in Thousands
12 Months Ended
Jan. 14, 2022
BRL (R$)
Installments
Oct. 29, 2021
BRL (R$)
Aug. 01, 2021
BRL (R$)
May 27, 2021
BRL (R$)
Mar. 02, 2021
BRL (R$)
Dec. 31, 2022
BRL (R$)
Dec. 31, 2021
BRL (R$)
Dec. 31, 2020
BRL (R$)
Business Combinations                
Consideration transferred, acquisition-date fair value           R$ 21,966 R$ 703,258  
Interest rate basis           CDI    
Discounts on sale price           R$ 15,692 14,302 R$ 8,609
Phidelis                
Business Combinations                
Consideration transferred, acquisition-date fair value R$ 21,966              
Consideration paid in cash 8,854              
Business Combination, Remaining consideration to be transferred, acquisition-date fair value R$ 7,638              
Period for remaining consideration to be transferred 2 years              
Interest rate basis Extended National Consumer Price Index (“IPCA”)              
Contingent consideration R$ 5,474              
Number of installments for contingent consideration payment | Installments 3              
Revenue from the date of acquisition           5,157    
Net profit (loss) from the date of acquisition           780    
Combined net revenue from sales and services           1,264,287    
Combined net profit (loss)           (54,572)    
SEL                
Business Combinations                
Consideration transferred, acquisition-date fair value         R$ 65,000   65,000  
Consideration paid in cash         38,124      
Business Combination, Remaining consideration to be transferred, acquisition-date fair value         R$ 26,876      
Period for remaining consideration to be transferred         4 years      
Interest rate basis         100% of CDI      
Period for minimum amount of contract revenue to be achieved         2 years      
SEL | 2023 and 2024                
Business Combinations                
Minimum Amount Of Contract Revenue Required         R$ 39,400      
Redação Nota 1000                
Business Combinations                
Consideration transferred, acquisition-date fair value       R$ 11,387     11,387  
Consideration paid in cash       4,093        
Business Combination, Remaining consideration to be transferred, acquisition-date fair value       R$ 7,294        
Interest rate basis       100% of CDI index        
Consideration payments final due date       Dec. 24, 2026        
Contingent consideration       R$ 2,650        
Measurement period adjustments recognised for intangible assets and goodwill           1,098    
EMME                
Business Combinations                
Consideration transferred, acquisition-date fair value     R$ 15,317       15,317  
Consideration paid in cash     3,063          
Business Combination, Remaining consideration to be transferred, acquisition-date fair value     R$ 12,253          
Interest rate basis     “IPCA” – Extended National Consumer Price Index          
Consideration payments final due date     Aug. 16, 2026          
Measurement period adjustments recognised for intangible assets and goodwill           R$ 1,055    
De Gouges                
Business Combinations                
Consideration transferred, acquisition-date fair value   R$ 611,554         R$ 611,554  
Consideration paid in cash   160,000            
Business Combination, Remaining consideration to be transferred, acquisition-date fair value   R$ 451,554            
Interest rate basis   100% of CDI index            
Consideration payments final due date   Oct. 29, 2026            
De Gouges | Somos Sistemas de Ensino S.A. ("Somos Sistemas")                
Business Combinations                
Discounts on sale price   R$ 62,234            
Maximum period for discounts on sale price   5 years            
De Gouges | 2023 and 2024                
Business Combinations                
Limited amount of discounts on sale price   R$ 16,600