XML 72 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Development partnership liabilities (Details)
1 Months Ended 3 Months Ended 12 Months Ended
Oct. 31, 2021
shares
Dec. 31, 2021
USD ($)
Sep. 30, 2021
USD ($)
Development_Partnerships
Mar. 31, 2021
USD ($)
Development_Partnerships
$ / shares
shares
Dec. 31, 2021
USD ($)
Development_Partnerships
Oct. 07, 2021
USD ($)
Dec. 31, 2020
USD ($)
Disclosure of detailed information about financial instruments [line items]              
Funds raised   $ 23,199,141     $ 23,199,141   $ 40,262,470
Development Partnership One [Member]              
Disclosure of detailed information about financial instruments [line items]              
Number of external limited partners | Development_Partnerships       13      
Contributed funding percentage from parent       40.00%      
Initial investment percentage       120.00%      
Percentage of entity's revenue before payout       25.00%      
Increase in the liability         $ 4,001,481    
Retired liabilities           $ 15,288,594  
Fair value discount rate       15.00%      
Development Partnership Two [Member]              
Disclosure of detailed information about financial instruments [line items]              
Number of external limited partners | Development_Partnerships     25        
Contributed funding percentage from parent     40.00%        
Initial investment percentage     120.00%        
Percentage of entity's revenue before payout     25.00%        
Increase in the liability     $ 7,232,232        
Fair value discount rate     15.00%        
Development Partnership Three [Member]              
Disclosure of detailed information about financial instruments [line items]              
Number of external limited partners | Development_Partnerships         23    
Contributed funding percentage from parent   40.00%          
Initial investment percentage   120.00%          
Percentage of entity's revenue before payout   25.00%          
Increase in the liability   $ 0          
External Limited Partners [Member] | Development Partnership One [Member]              
Disclosure of detailed information about financial instruments [line items]              
Funding percentage from external partners       60.00%      
Funds raised       $ 13,140,240      
Distributed loans to external partners   $ 1,853,127     $ 1,853,127    
Ongoing rights, description       After payout, the external limited partners will also have a put right to effectively put their DP1 units (with ongoing rights to 20% and 6% of the income generated by the DP1) back to the Company for either i) Class B non-voting units of Origination (which are exchangeable on a one-for-one basis for Subordinate Voting Shares of the Company) or ii) cash, subject to certain restrictions, and with the number of shares or cash to be distributed to be calculated based on future net present values of the oil and gas reserves of the DP.      
External Limited Partners [Member] | Development Partnership Two [Member]              
Disclosure of detailed information about financial instruments [line items]              
Funding percentage from external partners     60.00%        
Funds raised     $ 20,815,329        
Distributed loans to external partners     $ 4,535,743        
Ongoing rights, description     After payout, the external limited partners will also have a put right to effectively put their DP2 units (with ongoing rights to 20% and 6% of the income generated by the DP2) back to the Company for either i) Class B non-voting units of Origination (which are exchangeable on a one-for-one basis for Subordinate Voting Shares of the Company) or ii) cash, subject to certain restrictions, and with the number of shares or cash to be distributed to be calculated based on future net present values of the oil and gas reserves of the DP.        
External Limited Partners [Member] | Development Partnership Three [Member]              
Disclosure of detailed information about financial instruments [line items]              
Funding percentage from external partners   60.00%          
Funds raised   $ 21,182,826     21,182,826    
Ongoing rights, description   After payout, the external limited partners will also have a put right to effectively put their DP3 units (with ongoing rights to 20% and 6% of the income generated by the DP3) back to the Company for either i) Class B non-voting units of Origination (which are exchangeable on a one-for-one basis for Subordinate Voting Shares of the Company) or ii) cash, subject to certain restrictions, and with the number of shares or cash to be distributed to be calculated based on future net present values of the oil and gas reserves of the DP3.          
Officers And Directors [Member] | Development Partnership One [Member]              
Disclosure of detailed information about financial instruments [line items]              
Funds raised       $ 1,366,709      
Officers And Directors [Member] | Development Partnership Two [Member]              
Disclosure of detailed information about financial instruments [line items]              
Funds raised     $ 1,724,967        
Officers And Directors [Member] | Development Partnership Three [Member]              
Disclosure of detailed information about financial instruments [line items]              
Funds raised   $ 4,132,672     $ 4,132,672    
Flat Payout Option [Member] | Development Partnership One [Member]              
Disclosure of detailed information about financial instruments [line items]              
Payout units       $ 3,243,728      
Percentage of entity's revenue       75.00%      
Annualized return on invested capital percentage       20.00%      
Initial investment percentage       6.00%      
Percentage of entity's revenue after payout       80.00%      
Flat Payout Option [Member] | Development Partnership Two [Member]              
Disclosure of detailed information about financial instruments [line items]              
Payout units     $ 7,390,362        
Percentage of entity's revenue     75.00%        
Annualized return on invested capital percentage     20.00%        
Initial investment percentage     6.00%        
Percentage of entity's revenue after payout     80.00%        
Flat Payout Option [Member] | Development Partnership Three [Member]              
Disclosure of detailed information about financial instruments [line items]              
Payout units   $ 10,413,322          
Percentage of entity's revenue   75.00%          
Annualized return on invested capital percentage   20.00%          
Initial investment percentage   6.00%          
Percentage of entity's revenue after payout   80.00%          
IRR based payout option [Member] | Development Partnership One [Member]              
Disclosure of detailed information about financial instruments [line items]              
Payout units       $ 9,896,512      
Percentage of entity's revenue       75.00%      
Annualized return on invested capital percentage       15.00%      
Percentage of entity's revenue after payout       94.00%      
IRR based payout option [Member] | Development Partnership Two [Member]              
Disclosure of detailed information about financial instruments [line items]              
Payout units     $ 13,424,967        
Percentage of entity's revenue     75.00%        
Annualized return on invested capital percentage     15.00%        
Percentage of entity's revenue after payout     94.00%        
IRR based payout option [Member] | Development Partnership Three [Member]              
Disclosure of detailed information about financial instruments [line items]              
Payout units   $ 10,769,504          
Percentage of entity's revenue   75.00%          
Annualized return on invested capital percentage   15.00%          
Percentage of entity's revenue after payout   94.00%          
Class B Non Voting Units [Member] | Development Partnership One [Member]              
Disclosure of detailed information about financial instruments [line items]              
Number of units issued for exchange of interest | shares 339,372     339,372      
Voting shares deemed value per unit | $ / shares       $ 3.515      
Deemed value, total       $ 1,192,893