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.