XML 109 R95.htm IDEA: XBRL DOCUMENT v3.22.0.1
Financial Instruments (Details) - Schedule of changes in liabilities arising from financing activities
$ in Thousands
12 Months Ended
Dec. 31, 2021
USD ($)
Financial Instruments (Details) - Schedule of changes in liabilities arising from financing activities [Line Items]  
Beginning $ 4,939
Payments (1,426)
Foreign exchange movement 119
New loans and leases 20,845
Business combination 82,916
Revaluation 994
Write off (125)
Ending 108,262
Contingent consideration [Member]  
Financial Instruments (Details) - Schedule of changes in liabilities arising from financing activities [Line Items]  
Beginning [1]
Payments [1]
Foreign exchange movement [1]
New loans and leases [1]
Business combination 21,705 [1]
Revaluation 290 [1]
Write off [1]
Ending 21,995 [1]
Assumed Liabilities [Member]  
Financial Instruments (Details) - Schedule of changes in liabilities arising from financing activities [Line Items]  
Beginning
Payments
Foreign exchange movement
Business combination 61,211
Revaluation 704
Write off
Ending 61,915
Bank loans [Member]  
Financial Instruments (Details) - Schedule of changes in liabilities arising from financing activities [Line Items]  
Beginning 274
Payments (205)
Foreign exchange movement (31)
New loans and leases 20,000
Business combination
Write off
Ending 20,038
Leases [Member]  
Financial Instruments (Details) - Schedule of changes in liabilities arising from financing activities [Line Items]  
Beginning 4,665
Payments (1,221)
Foreign exchange movement 150
New loans and leases 845
Write off (125)
Ending $ 4,314
[1] The contingent consideration fair value as of December 31,2021 was based on an Option Pricing Method (OPM), “Monte Carlo Simulation” model. In measuring the contingent consideration liability, the Company used an appropriate risk- adjusted discount rate of 10.5 % and volatility of 10.6 %. totaled $21,995 thousands.