in CHF 1,000

Software

Other

Goodwill

Total

 

 

assets capitalised

 

2016

Acquisition cost

 

 

 

 

Balance on 01.01.2016

157,997

44,123

46,112

248,232

Additions

6,747

 

 

6,747

Disposals/derecognitions

–21,580

 

 

–21,580

Changes in scope of consolidation

 

 

 

0

Foreign-currency translation

59

 

 

59

Balance on 31.12.2016

143,223

44,123

46,112

233,458

 

 

 

 

 

Accumulated amortisation

 

 

 

 

Balance on 01.01.2016

–147,362

–7,600

–35,302

–190,264

Depreciation and amortisation

–7,730

–5,421

 

–13,151

Valuation allowances

 

 

 

0

Disposals/derecognitions

21,485

 

 

21,485

Changes in scope of consolidation

 

 

 

0

Foreign-currency translation

–59

 

 

–59

Balance on 31.12.2016

–133,666

–13,021

–35,302

–181,989

 

 

 

 

 

Net book values on 31.12.2016

9,557

31,102

10,810

51,469

 

in CHF 1,000

Software

Other

Goodwill

Total

 

 

assets capitalised

 

2015

Acquisition cost

 

 

 

 

Balance on 01.01.2015

142,105

10,078

46,112

198,295

Additions

6,390

34,045

 

40,435

Disposals/derecognitions

–151

 

 

–151

Changes in scope of consolidation

9,625

 

 

9,625

Foreign-currency translation

28

 

 

28

Balance on 31.12.2015

157,997

44,123

46,112

248,232

 

 

 

 

 

Accumulated amortisation

 

 

 

 

Balance on 01.01.2015

–122,406

–2,180

–35,302

–159,888

Depreciation and amortisation

–21,155

–5,420

 

–26,575

Valuation allowances

 

 

 

0

Disposals/derecognitions

147

 

 

147

Changes in scope of consolidation

–3,905

 

 

–3,905

Foreign-currency translation

–43

 

 

–43

Balance on 31.12.2015

–147,362

–7,600

–35,302

–190,264

 

 

 

 

 

Net book values on 31.12.2015

10,635

36,523

10,810

57,968

There are no other capitalised intangible assets on the consolidated balance sheet of VP Bank Group with an unlimited estimated useful life.

 

Review of impairment in value of goodwill

The existing goodwill of CHF 10.810 million arises from the acquisition of VP Bank (Luxembourg) SA in 2001 and is allocated to the cash-generating unit Client Business International. Since 1 January 2005, this goodwill amount has no longer been subject to amortisation, but rather to an annual impairment test.

For the purposes of the impairment test carried out in 2015, the realisable amount was based upon the fair value (Level 3), minus selling costs. The level of the implicit premium (74 basis points) for client assets was computed on the basis of stock exchange quotes for enterprises which focus on the business of asset management, as well as acquisition prices paid on the occasion of corporate mergers, and was used to determine the recoverable amount. The recoverable amount exceeded the book value to such an extent that a decline in the value of the goodwill could be viewed as improbable. For this reason, a supplementary computation of the recoverable amount based upon the value in use was dispensed with.