XML 68 R59.htm IDEA: XBRL DOCUMENT v3.23.4
Summary of acquisition of Fudbalski Klub Akademija Pandev (FKAP) (Tables)
 6 Months Ended
Jun. 30, 2023
Summary Of Acquisition Of Fudbalski Klub Akademija Pandev Fkap Abstract  
Schedule of Details Purchase Consideration the Net Assets Details of the provisional purchase consideration, the net assets acquired, and goodwill are as follows:
   April 28,
2023		 
   EUR 
Cash purchase   600,000 
Contingent consideration   167,000 
Total purchase consideration   767,000 
Schedule of Price Allocation
   Fair Value
June 30,
2023		 
   EUR 
Net Tangible Assets    
Net working capital   37,184 
Fixed assets   13,547 
Amounts due to related parties   
-
 
      
Identifiable Intangible Assets     
Customer relationships   25,000 
Assembled workforce   40,000 
Broadcasting rights   95,000 
Brand   370,000 
Player contracts   130,000 
Implied goodwill   141,491 
      
Business Enterprise Value (BEV)   852,222 
    - 
Less: Non-controlling interest   (85,200)
Total Purchase Price (Equity Basis)   767,022