XML 75 R35.htm IDEA: XBRL DOCUMENT v3.26.1
Business combinations (Tables)
12 Months Ended
Dec. 31, 2025
Notes and other explanatory information [abstract]  
Schedule of fair values of the identifiable assets acquired and liabilities
 
  Unidom
Assets  
Cash and cash equivalents 3,272
Trade receivables 9,368
Advances 94
Recoverable taxes 82
Other assets 854
Indemnification assets 7,185
Property and equipment 5,709
Rights-of-use assets 28,989
Intangible assets 462,042
  517,595
Liabilities  
Trade payables 1,732
Loans and financing 4,377
Labor and social obligations 7,368
Taxes payable 5,254
Other taxes payable (i) 28,274
Advances from customers 1,234
Lease liabilities 28,989
Provision for legal proceedings 7,246
Other liabilities 4,393
  88,867
Total identifiable net assets at fair value 428,728
Goodwill arising on acquisition 192,034
   
Purchase consideration transferred 620,762
Cash paid 340,773
Consideration to be transferred 279,989
   
Analysis of cash flows on acquisition  
Transaction costs of the acquisition 1,793
Cash paid net of cash acquired with the subsidiary 337,501
Net of cash flow on acquisition 339,294

 

(i)Refers to deferred tax liabilities arising from transactions prior to Afya’s acquisition of Unidom.
Schedule of intangible assets acquired unidom
 
Intangible assets acquired Valuation technique
Licenses

With-and-without method

The with-and-without method consists of estimating the fair value of an asset by the difference between the value of this asset in two scenarios: a scenario considering the existence of the asset in question and another considering its non-existence.

Customer relationships

Multi-period excess earnings method

The method considers the present value of net cash flows expected to be generated by customer relationships, by excluding any cash flows related to contributory assets.