XML 65 R50.htm IDEA: XBRL DOCUMENT v3.22.1
CURRENT AND NON-CURRENT EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2021
Employee benefits  
Schedule of employee benefits

​

​

​

​

​

​

Description

    

12.31.2021

​

12.31.2020

​

​

ThCh$

​

ThCh$

Accrued vacation

 

18,630,043

​

14,650,267

Participation in profits and bonuses

 

15,538,771

​

15,969,735

Severance indemnity

 

14,982,928

​

14,086,575

Total

 

49,151,742

​

44,706,577

​

​

​

​

​

​

​

    

ThCh$

    

ThCh$

Current

 

35,012,072

​

31,071,019

Non-current

 

14,139,670

​

13,635,558

Total

 

49,151,742

​

44,706,577

Schedule of movements of employee benefits

​

​

​

​

​

​

Movements

    

12.31.2021

​

12.31.2020

​

​

ThCh$

​

ThCh$

Opening balance

 

14,086,575

​

10,085,264

Service costs

 

(8,917)

​

1,675,492

Interest costs

 

1,672,491

​

369,332

Actuarial variations

 

1,216,808

​

3,127,398

Benefits paid

 

(1,984,029)

​

(1,170,911)

Total

 

14,982,928

​

14,086,575

Schedule of actuarial assumptions

​

​

​

​

​

​

​

Assumptions

    

12.31.2021

​

12.31.2020

 

​

​

​

​

​

 

Discount rate

 

2.30

%

(0.05)

%

Expected salary increase rate

 

2.0

%

2.0

%

Turnover rate

 

7.68

%

7.68

%

Mortality rate

 

RV-2014

​

RV-2014

​

Retirement age of women

 

60 years

​

60 years

​

Retirement age of men

 

65 years

​

65 years

​

Schedule of personnel expenses

​

​

​

​

​

​

​

​

Description

    

12.31.2021

​

12.31.2020

    

12.31.2019

​

​

ThCh$

​

ThCh$

​

ThCh$

Wages and salaries

 

225,883,645

​

187,600,163

​

194,740,646

Employee benefits

 

53,340,673

​

48,504,899

​

58,005,213

Severance benefits

 

4,163,608

​

3,238,966

​

6,987,184

Other personnel expenses

 

18,134,494

​

12,993,234

​

13,389,967

Total

 

301,522,420

​

252,337,262

​

273,123,010

Severance indemnity  
Employee benefits  
Schedule of actuarial assumptions

​

​

​

​

Discount rate sensitivity

    

ThCh$

​

​

​

Change in provision by an increase of up to 100 bps

 

(781,222)

Change in provision by a decrease of up to 100 bps

 

794,316

​

​

​

Salary growth sensitivity

 

ThCh$

​

​

​

Change in provision by an increase of up to 100 bps

 

869,297

Change in provision by a decrease of up to 100 bps

 

(8,590,434)