XML 48 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statement of Changes In Equity - USD ($)
$ in Thousands
Total
Capital
Additional paid-in capital
Capital reserves
Retained earnings
Cumulative translation adjustment
Equity attributable to owners of the Parent
Non- controlling interests
Beginning balance at Dec. 31, 2020 $ 59,073 $ 1 $ 1,557 $ 0 $ 62,001 $ (6,244) $ 57,315 $ 1,758
Cumulative translation adjustment (3,466)         (3,378) (3,378) (88)
Share Split 0 11 (11)          
Capital issuance 510,299 3 510,296       510,299  
Transaction costs (27,047)   (27,047)       (27,047)  
Net income for the year 121,191       122,476   122,476 (1,285)
Dividends declared (96,529)       (96,529)   (96,529)  
Share based incentive plan 764     764     764  
Changes in interest of subsidiaries 0   385       385 (385)
Ending balance at Dec. 31, 2021 564,285 15 485,180 764 87,948 (9,622) 564,285 0
Cumulative translation adjustment (572)         (1,856) (1,856) 1,284
Net income for the year 94,104       92,957   92,957 1,147
Dividends declared (103,329)       (103,329)   (103,329)  
Share based incentive plan 731     731     731  
Non-controlling interests 13,729             13,729
Gross obligation under put option (55,490)             (55,490)
Ending balance at Dec. 31, 2022 513,458 15 485,180 1,495 77,576 (11,478) 552,788 (39,330)
Cumulative translation adjustment (992)         (533) (533) (459)
Capital issuance 15,514   15,514       15,514  
Net income for the year 120,815       118,400   118,400 2,415
Dividends declared (148,808)       (145,145)   (145,145) (3,663)
Share based incentive plan 1,465     1,465     1,465  
Capital contributions 4,743             4,743
Non-controlling interests 15,147             15,147
Gross obligation under put option               (55,500)
Ending balance at Dec. 31, 2023 $ 521,342 $ 15 $ 500,694 $ 2,960 $ 50,831 $ (12,011) $ 542,489 $ (21,147)