20Intangible assets

 

 

 

 

 

 

 

 

 

Software

 

Other

 

Total

 

 

 

 

 

 

 

Cost at 1.1.2021

 

80 163

 

1 377

 

81 540

Additions

 

6 606

 

 

6 606

Disposals

 

(874)

 

 

(874)

Change in consolidation scope

 

 

 

Currency translation differences

 

(11)

 

86

 

75

Cost at 31.12.2021

 

85 884

 

1 463

 

87 347

Additions

 

9 254

 

8

 

9 262

Disposals

 

(443)

 

 

(443)

Change in consolidation scope

 

 

 

Currency translation differences

 

(89)

 

(114)

 

(203)

Cost at 31.12.2022

 

94 606

 

1 357

 

95 963

 

 

 

 

 

 

 

Accumulated amortisation and impairment at 1.1.2021

 

(59 967)

 

(251)

 

(60 218)

Additions

 

(6 044)

 

(32)

 

(6 076)

Disposals

 

892

 

 

892

Impairments

 

 

 

Currency translation differences

 

1

 

(15)

 

(14)

Accumulated amortisation and impairment at 31.12.2021

 

(65 118)

 

(298)

 

(65 416)

Additions

 

(4 389)

 

(32)

 

(4 421)

Disposals

 

44

 

 

44

Impairments

 

 

 

Currency translation differences

 

57

 

23

 

80

Accumulated amortisation and impairment at 31.12.2022

 

(69 406)

 

(307)

 

(69 713)

 

 

 

 

 

 

 

Net book value at 1.1.2021

 

20 196

 

1 126

 

21 322

Net book value at 31.12.2021

 

20 766

 

1 165

 

21 931

Net book value at 31.12.2022

 

25 200

 

1 050

 

26 250

Other intangible assets include amongst others the land use right in Changzhou, China.

Theoretical movement schedule for goodwill

Goodwill from acquisitions is fully offset against equity at the date of acquisition. The theoretical amortisation of goodwill is based on the straight-line method over the useful life of five years. The carrying amounts of goodwill at the time of conversion from IFRS to Swiss GAAP FER on 1 January 2016 have been included in the theoretical movement schedule below; closing rates on 1 January 2016 were applied. Goodwill from new acquisitions is set in Swiss francs and calculated based on the closing rate at the acquisition date. This procedure means that the movement schedule no longer has to include foreign exchange differences. The impact of the theoretical capitalisation and amortisation of goodwill is presented below:

Cost

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Balance at 1.1.

 

141 127

 

140 682

Additions from acquisitions

 

5 853

 

1 177

Reduction of goodwill

 

 

(732)

Balance at 31.12.

 

146 980

 

141 127

For the changes in goodwill see note 3.

Accumulated amortisation

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Balance at 1.1.

 

(115 328)

 

(104 463)

Amortisation expense

 

(9 004)

 

(10 865)

Balance at 31.12.

 

(124 332)

 

(115 328)

 

 

 

 

 

Theoretical net book value at 31.12.

 

22 648

 

25 799

Impact on balance sheet

 

 

 

 

 

 

 

31.12.2022

 

31.12.2021

 

 

 

 

 

Equity according to the balance sheet

 

606 652

 

643 750

Theoretical capitalisation of goodwill

 

22 648

 

25 799

Theoretical equity incl. net book value of goodwill

 

629 300

 

669 549

Impact on income statement

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Net income

 

85 192

 

87 316

Amortisation of goodwill

 

(9 004)

 

(10 865)

Theoretical net income

 

76 188

 

76 451

back to top