XML 107 R74.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations (Details) (Parenthetical) - BRL (R$)
R$ in Thousands
Oct. 29, 2021
Dec. 31, 2022
Dec. 31, 2021
Mar. 02, 2021
Dec. 31, 2020
Business Combinations          
Intangible assets - Customer Portfolio   R$ 3,834 R$ 83,589 [1]    
Intangible assets - Trade agreement [2]     247,622    
Inventories [3]     4,534    
Intangible assets - Software   R$ 3,225 11,036 [4]    
Customer Portfolio [member]          
Business Combinations          
Percentage of receivables 8.00%        
Business combinations          
Business Combinations          
Intangible assets - Software       R$ 11,036  
Accounts receivable from customers, gross contractual amounts     24,344    
Accounts receivable from customers which were uncollectible on the acquisition date         R$ 3,746
SEL          
Business Combinations          
Intangible assets - Customer Portfolio [1]     18,783    
Intangible assets - Trade agreement [2]     0    
Inventories [3]     0    
Intangible assets - Software [4]     1,296    
SEL | Customer Portfolio [member]          
Business Combinations          
Intangible assets - Customer Portfolio       R$ 18,783  
Redação Nota 1000          
Business Combinations          
Intangible assets - Customer Portfolio [1]     0    
Intangible assets - Trade agreement [2]     0    
Inventories [3]     0    
Intangible assets - Software [4]     5,692    
EMME          
Business Combinations          
Intangible assets - Customer Portfolio [1]     0    
Intangible assets - Trade agreement [2]     0    
Inventories [3]     0    
Intangible assets - Software [4]     4,048    
De Gouges          
Business Combinations          
Useful life measured as period of time, intangible assets other than goodwill 10 years        
Intangible assets - Customer Portfolio [1]     64,806    
Intangible assets - Trade agreement R$ 247,622   247,622 [2]    
Estimated sales rate 10.00%        
Inventories R$ 4,534   4,534 [3]    
Estimated sale rate for inventory 33.00%        
Intangible assets - Software [4]     R$ 0    
De Gouges | Customer Portfolio [member]          
Business Combinations          
Intangible assets - Customer Portfolio R$ 64,806        
[1] As a result of purchase price allocation, the Company identified R$ 18,783, customer portfolio (“SESI”), and R$ 64,806, customer portfolio (“De Gouges”) based on customer portfolio receivables expectation around 8% per year. See Note 14.
[2] As a result of the purchase price allocation, the Company identified R$ 247,622, a commercial agreement (“Eleva Holding”), which corresponds to the sale of teaching material from "De Gouges" to partner schools of "Eleva Holding" within 10 years, with an estimated sales rate of 10% per year.
[3] As a result of the purchase price allocation, the Company identified R$ 4,534 in inventories (“De Gouges”), based on the expectation of sales of this inventory at around 33% per year.
[4] As a result of purchase price allocation, the Company identified R$ 11,036, Educational Software applied in the “SESI” learning system, Writing Correction Software for Education System “Redação Nota 1000” and software that produces digital marketing material solutions for schools “EMME”, all of them based on relief from royalties’ criteria (RIR) and each acquisition with its corresponding rate of net revenue by investment. See Note 14.