XML 60 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Pensions and Other Post Employment Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of information about defined benefit plans [abstract]  
Summary of Components of Net Benefit Expense

The following tables summarize the components of net benefit expense recognized in the income statement, amounts recognized in the balance sheet and gains/(losses) recognized in other comprehensive loss.

 

in CHF thousands

 

For the Years Ended December 31,

 

Actuarial gains / (losses) recognized in other comprehensive loss:

 

2022

 

2021

 

On plan assets

 

 

26

 

 

18

 

On obligation

 

 

718

 

 

70

 

Total

 

 

744

 

 

88

 

 

in CHF thousands

 

For the Years Ended December 31,

 

Net benefit expense (recognized in personnel costs):

 

2022

 

2021

 

Current service cost

 

 

(446

)

 

(296

)

Interest cost on benefit obligation

 

 

(31

)

 

(8

)

Interest income

 

 

26

 

 

6

 

Impact of plan changes

 

 

37

 

 

151

 

Administration cost

 

 

(6

)

 

(3

)

Net benefit income / (expense)

 

 

(420

)

 

(150

)

 

in CHF thousands

 

As of December 31,

 

Benefit asset / (liability)

 

2022

 

2021

 

Defined benefit obligation

 

 

(6,494

)

 

(5,666

)

Fair value of plan assets

 

 

6,403

 

 

4,821

 

Net benefit asset / (liability)

 

 

(91

)

 

(845

)

Changes in Present Value of Defined Benefit Obligation

Changes in the present value of the defined benefit obligation are as follows:

 

 

 

For the Years Ended December 31,

 

in CHF thousands

 

2022

 

2021

 

Defined benefit obligation at 1 January

 

 

(5,666

)

 

(5,231

)

Interest cost

 

 

(31

)

 

(8

)

Current service cost

 

 

(446

)

 

(296

)

Administrative expenses

 

 

(6

)

 

(3

)

Contributions paid by participants

 

 

(1,686

)

 

(1,702

)

Employees' contributions

 

 

(185

)

 

(126

)

Benefits deposited

 

 

770

 

 

1,479

 

Impact of plan changes

 

 

37

 

 

151

 

Actuarial gain on obligation

 

 

718

 

 

70

 

Defined benefit obligation at December 31,

 

 

(6,494

)

 

(5,666

)

Changes in the Fair Value of Plan Assets

Changes in the fair value of plan assets are as follows:

 

 

 

For the Years Ended December 31,

 

in CHF thousands

 

2022

 

2021

 

Fair value of plan assets at 1 January

 

 

4,821

 

 

4,159

 

Expected return

 

 

26

 

 

6

 

Contributions by employer

 

 

429

 

 

289

 

Contributions by employees

 

 

185

 

 

126

 

Benefits paid from plan assets

 

 

(770

)

 

(1,479

)

Contributions paid by participants

 

 

1,686

 

 

1,702

 

Actuarial gains / (losses)

 

 

26

 

 

18

 

Fair value of plan assets at December 31,

 

 

6,403

 

 

4,821

 

Summary of Principal Assumptions used in Determining Pension Benefit Obligations for Group's Plan

The principal assumptions used in determining pension benefit obligations for the Group's plan are shown below:

 

 

 

As of December 31,

 

 

 

 

2022

 

2021

 

Discount rate

 

 

2.30

%

 

0.35

%

Future salary increases

 

 

1.20

%

 

1.00

%

Future pensions increases

 

 

0.00

%

 

0.00

%

Retirement age

 

M65/W64

 

M65/W64

 

Demographic assumptions

 

BVG 2020 GT

 

BVG 2020 GT

 

Schedule of Quantitative Sensitivity Analysis for Significant Assumptions

A quantitative sensitivity analysis for significant assumptions as of December 31, 2022 and 2021 is shown below:

 

in CHF thousands

Discount rate

 

 

Future salary
increase

 

 

Mortality
assumptions

 

Assumptions as of December 31, 2022

+0.25%

 

-0.25%

 

 

+0.50%

 

-0.50%

 

 

+1 year

 

-1 year

 

Potential defined benefit obligation

 

(6,274

)

 

(6,741

)

 

 

(6,527

)

 

(6,462

)

 

 

(6,553

)

 

(6,429

)

Decrease / (increase) from actual defined benefit obligation

 

221

 

 

(247

)

 

 

(32

)

 

32

 

 

 

(58

)

 

65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumptions as of December 31, 2021

+0.25%

 

-0.25%

 

 

+0.50%

 

-0.50%

 

 

+1 year

 

-1 year

 

Potential defined benefit obligation

 

(5,442

)

 

(5,922

)

 

 

(5,681

)

 

(5,652

)

 

 

(5,750

)

 

(5,614

)

Decrease / (increase) from actual defined benefit obligation

 

224

 

 

(256

)

 

 

(15

)

 

14

 

 

 

(84

)

 

52