XML 103 R88.htm IDEA: XBRL DOCUMENT v3.22.1
Adjusted earnings before interest, tax, depreciation and amortisation (Adjusted EBITDA) (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Reconciliation Of Consolidated Adjusted Ebitda [Abstract]  
Summary of Reconciliation of Adjusted EBITDA to Profit (Loss)

The following tables show the reconciliation of Adjusted EBITDA to profit/(loss) for the years ended December 31, 2021, 2020 and 2019.

 

 

 

2021

 

 

2020

 

 

2019

 

Profit/(loss) for the year

 

 

4,385

 

 

 

(24,906

)

 

 

(33,680

)

Income tax expense

 

 

4,389

 

 

 

4,341

 

 

 

2,335

 

Profit/(loss) before tax

 

 

8,774

 

 

 

(20,565

)

 

 

(31,345

)

Adjustments for:

 

 

 

 

 

 

 

 

 

- Addition (subtraction) of net finance income/(costs)

 

 

(331

)

 

 

11,415

 

 

 

9,868

 

- Addition (subtraction) of share of profit/(loss) equity-method inv.

 

 

(3,561

)

 

 

(1,455

)

 

 

(1,011

)

- Addition of depreciation

 

 

20,281

 

 

 

23,258

 

 

 

24,196

 

- Addition of amortisation

 

 

1,090

 

 

 

907

 

 

 

917

 

- Subtraction of government grants related to PPE

 

 

(1,306

)

 

 

(1,241

)

 

 

(1,626

)

Adjusted EBITDA

 

 

24,947

 

 

 

12,319

 

 

 

999