XML 125 R87.htm IDEA: XBRL DOCUMENT v3.22.1
Group structure - Summary of the net assets acquired, the goodwill (Details) - BRL (R$)
R$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Liabilities      
Contingent consideration R$ 743,443 R$ 462,000  
Purchase consideration transferred   125,774  
Analysis of cash flows on acquisition      
Payable in installments   (21,487)  
Contingent consideration   (39,032)  
Acquisition of subsidiaries, net of cash acquired 40,857 62,443 R$ 0
Total      
Assets      
Cash   2,809  
Other assets   506  
Intangible assets   15,856  
Total assets acquired as of acquisition date   19,171  
Liabilities      
Other liabilities   (7,879)  
Total identifiable net assets at fair value   11,292  
Goodwill arising on acquisition   75,450  
Contingent consideration   39,032  
Purchase consideration transferred   125,774  
Analysis of cash flows on acquisition      
Net cash acquired with the subsidiary   (2,809)  
Payable in installments   (20,636)  
Contingent consideration   (39,032)  
Acquisition of subsidiaries, net of cash acquired   63,297  
Goodwill arising on acquisition, previously disclosed   100,923  
Contingent consideration, previously disclosed   14,183  
Additional recognition, goodwill   2,233  
Additional recognition, contingent consideration   24,849  
Total | 2020      
Analysis of cash flows on acquisition      
Acquisition of subsidiaries, net of cash acquired   62,443  
Total | 2021      
Analysis of cash flows on acquisition      
Acquisition of subsidiaries, net of cash acquired R$ 854    
Fliper      
Assets      
Cash   617  
Other assets   0  
Intangible assets   2,869  
Total assets acquired as of acquisition date   3,486  
Liabilities      
Other liabilities   (6,159)  
Total identifiable net assets at fair value   (2,673)  
Goodwill arising on acquisition   39,832  
Contingent consideration   30,300  
Purchase consideration transferred   67,459  
Analysis of cash flows on acquisition      
Net cash acquired with the subsidiary   (617)  
Payable in installments   0  
Contingent consideration   (30,300)  
Acquisition of subsidiaries, net of cash acquired   36,542  
Antecipa      
Assets      
Cash   1,917  
Other assets   95  
Intangible assets   10,037  
Total assets acquired as of acquisition date   12,049  
Liabilities      
Other liabilities   (198)  
Total identifiable net assets at fair value   11,851  
Goodwill arising on acquisition   20,732  
Contingent consideration   8,732  
Purchase consideration transferred   41,315  
Analysis of cash flows on acquisition      
Net cash acquired with the subsidiary   (1,917)  
Payable in installments   (14,636)  
Contingent consideration   (8,732)  
Acquisition of subsidiaries, net of cash acquired   16,030  
DM10      
Assets      
Cash   275  
Other assets   411  
Intangible assets   2,950  
Total assets acquired as of acquisition date   3,636  
Liabilities      
Other liabilities   (1,522)  
Total identifiable net assets at fair value   2,114  
Goodwill arising on acquisition   14,886  
Contingent consideration   0  
Purchase consideration transferred   17,000  
Analysis of cash flows on acquisition      
Net cash acquired with the subsidiary   (275)  
Payable in installments   (6,000)  
Contingent consideration   0  
Acquisition of subsidiaries, net of cash acquired   R$ 10,725