XML 33 R5.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Share capital [member]
Treasury shares [member]
Share compensation reserve [member]
Hedging reserve [member]
Translation reserve [member]
Merger reserve [member]
Accumulated profit (losses) [member]
Attributable to owners of the company [member]
Non-controlling interest [member]
Share capital, Balance at Dec. 31, 2018 $ 292,503 $ 320,683 $ 0 $ 1,364 $ (867) $ (3,283) $ (18,354) $ (7,040) $ 292,503 $ 0
Statement [Line Items]                    
Profit/Loss for the year (43,487) 0 0 0 0 0 0 (43,487) (43,487) 0
Other comprehensive income for the year, net of income tax 1,759 0 0 0 1,040 761 0 (42) 1,759 0
Total comprehensive income/loss for the year (41,728) 0 0 0 1,040 761 0 (43,529) (41,728) 0
Equity-settled share-based payments (Note 29) 3,156 0 0 3,156 0 0 0 0 3,156 0
Dividends (Note 41) 0                  
Acquisition of treasury shares (Note 29) (1,993) 0 (1,993) 0 0 0 0 0 (1,993) 0
Transaction with owners, recognised directly in equity 1,163 0 (1,993) 3,156 0 0 0 0 1,163 0
Share capital, Balance at Dec. 31, 2019 251,938 320,683 (1,993) 4,520 173 (2,522) (18,354) (50,569) 251,938 0
Statement [Line Items]                    
Profit/Loss for the year (41,100) 0 0 0 0 0 0 (38,795) (38,795) (2,305)
Other comprehensive income for the year, net of income tax (5,903) 0 0 0 285 (6,227) 0 39 (5,903) 0
Total comprehensive income/loss for the year (47,003) 0 0 0 285 (6,227) 0 (38,756) (44,698) (2,305)
Equity-settled share-based payments (Note 29) 1,847 0 0 1,847 0 0 0 0 1,847 0
Dividends (Note 41) 0                  
Treasury shares reissued to employees under the Forfeitable Share Plan (Note 29) 0 0 1,606 (2,413) 0 0 0 807 0 0
Transfer of pension fund surplus (Note 19) 3,150 0 0 0 0 0 0 3,150 3,150 0
Acquisition of non-controlling interest (Note 39.1) 44,087 0 0 0 0 0 0 0 0 44,087
Transaction with owners, recognised directly in equity 49,084 0 1,606 (566) 0 0 0 3,957 4,997 44,087
Share capital, Balance at Dec. 31, 2020 254,019 320,683 (387) 3,954 458 (8,749) (18,354) (85,368) 212,237 41,782
Statement [Line Items]                    
Profit/Loss for the year 129,482 0 0 0 0 0 0 118,925 118,925 10,557
Other comprehensive income for the year, net of income tax 4,860 0 0 0 4,999 (1,034) 0 895 4,860 0
Total comprehensive income/loss for the year 134,342 0 0 0 4,999 (1,034) 0 119,820 123,785 10,557
Equity-settled share-based payments (Note 29) 3,330 0 0 3,330 0 0 0 0 3,330 0
Dividends (Note 41) (13,546) 0 0 0 0 0 0 (13,546) (13,546) 0
Acquisition of treasury shares (Note 29) (11,876) 0 (11,876) 0 0 0 0 0 (11,876) 0
Treasury shares reissued to employees under the Forfeitable Share Plan (Note 29) 0 0 393 (2,507) 0 0 0 2,114 0 0
Acquisition of non-controlling interest (Note 39.1) (46,634) 0 0 0 0 0 5,705 0 5,705 (52,339)
Transaction with owners, recognised directly in equity 68,726 0 (11,483) 823 0 0 5,705 (11,432) (16,387) (52,339)
Share capital, Balance at Dec. 31, 2021 $ 319,635 $ 320,683 $ (11,870) $ 4,777 $ 5,457 $ (9,783) $ (12,649) $ 23,020 $ 319,635 $ 0