Estimating the recoverable amount is a complex process and requires the use of subjective assumptions. Relatively small changes in key assumptions may have a significant effect on the measurement of the recoverable amount.
The table below presents the surplus of recoverable amounts over the carrying amounts under the current assumptions and the maximum discount rates at which the carrying amounts and recoverable amounts of each CGU are equalized.
31.12.2021 | 31.12.2020 | |||
SURPLUS | FINAL VALUE OF DISCOUNT RATE | SURPLUS | FINAL VALUE OF DISCOUNT RATE | |
Pekao Investment Management S.A. (w tym Pekao TFI S.A.) | 650,020 | 14.67% | 925,041 | 12.76% |
PKBL | 6,545 | 9.39% | 35,369 | 8.88% |
Changes in ‘Intangibles assets’ in the course of the reporting period
2021 | RESEARCH AND DEVELOPMENT COSTS | LICENSES AND PATENTS | OTHER | ASSETS UNDER CONSTRUCTION | GOODWILL | TOTAL |
GROSS VALUE | ||||||
Opening balance | 83,825 | 3,342,381 | 211,947 | 345,761 | 747,648 | 4,731,562 |
Increases including: | 3,137 | 468,680 | 267 | 566,323 | 904 | 1,039,311 |
acquisitions | – | 8,639 | – | 505,811 | – | 514,450 |
transfer from investments outlays | 3,137 | 405,702 | 184 | – | – | 409,023 |
increases due to the acquisition of Idea Bank S.A | – | 40,435 | – | – | 904 | 41,339 |
the work carried out on their own | – | – | – | 56,262 | – | 56,262 |
other | – | 13,904 | 83 | 4,250 | – | 18,237 |
Decreases, including: | -757 | -4,461 | -7 | -414,800 | – | -420,025 |
liquidation and sale | – | -354 | -7 | – | – | -361 |
transfer to non-current assets held for sale | – | -4,107 | – | -198 | – | -4,305 |
transfer from investments outlays | – | – | – | -409,023 | – | -409,023 |
other | -757 | – | – | -5,579 | – | -6,336 |
Closing balance | 86,205 | 3,806,600 | 212,207 | 497,284 | 748,552 | 5,350,848 |
ACCUMULATED AMORTIZATION | ||||||
Opening balance | 73,754 | 2,581,919 | 67,792 | – | – | 2,723,465 |
Amortization | 1,879 | 311,861 | 13,598 | – | – | 327,338 |
Liquidation and sale | – | -354 | -7 | – | – | -361 |
Transfer to non-current assets held for sale | – | -3,020 | – | – | – | -3,020 |
Other | -52 | 3,114 | -18 | – | – | 3,044 |
Closing balance | 75,581 | 2,893,520 | 81,365 | – | – | 3,050,466 |
IMPAIRMENT | ||||||
Opening balance | – | – | – | – | – | – |
Increases | – | – | – | – | – | – |
Decreases | – | – | – | – | – | – |
Closing balance | – | – | – | – | – | |
NET VALUE | ||||||
Opening balance | 10,071 | 760,462 | 144,155 | 345,761 | 747,648 | 2,008,097 |
Closing balance | 10,624 | 913,080 | 130,842 | 497,284 | 748,552 | 2,300,382 |
Changes in ‘Intangibles assets’ in the course of the reporting period
2020 | RESEARCH AND DEVELOPMENT COSTS | LICENSES AND PATENTS | OTHER | ASSETS UNDER CONSTRUCTION | GOODWILL | TOTAL |
GROSS VALUE | ||||||
Opening balance | 77,649 | 2,836,389 | 211,347 | 241,058 | 747,648 | 4,114,091 |
Increases including: | 6,176 | 527,850 | 1,099 | 571,182 | – | 1,106,307 |
acquisitions | – | 8,468 | – | 562,934 | – | 571,402 |
transfer from investments outlays | 1,647 | 462,873 | 1,030 | – | – | 465,550 |
the work carried out on their own | 2,966 | 41,282 | – | 8,248 | – | 52,496 |
other | 1,563 | 15,227 | 69 | – | – | 16,859 |
Decreases, including: | – | -21,858 | -499 | -466,479 | – | -488,836 |
liquidation and sale | – | -21,858 | -482 | -599 | – | -22,939 |
transfer from investments outlays | – | – | – | -465,550 | – | -465,550 |
other | – | – | -17 | -330 | – | -347 |
Closing balance | 83,825 | 3,342,381 | 211,947 | 345,761 | 747,648 | 4,731,562 |
ACCUMULATED AMORTIZATION | ||||||
Opening balance | 72,934 | 2,369,242 | 54,384 | – | – | 2,496,560 |
Amortization | 820 | 216,396 | 13,870 | – | – | 231,086 |
Liquidation and sale | – | -21,459 | -482 | – | – | -21,941 |
Other | – | 17,740 | 20 | – | – | 17,760 |
Closing balance | 73,754 | 2,581,919 | 67,792 | – | – | 2,723,465 |
IMPAIRMENT | ||||||
Opening balance | – | – | – | – | – | – |
Increases | – | – | – | – | – | – |
Decreases | – | – | – | – | – | – |
Closing balance | – | – | – | – | – | – |
NET VALUE | ||||||
Opening balance | 4,715 | 467,147 | 156,963 | 241,058 | 747,648 | 1,617,531 |
Closing balance | 10,071 | 760,462 | 144,155 | 345,761 | 747,648 | 2,008,097 |
In the period from 1 January to 31 December 2021 the Group acquired intangible assets in the amount of PLN 514,450 thousand (in 2020 – PLN 571,402 thousand). In the period from 1 January to 31 December 2021 and in 2020 there have been no intangible assets whose title is restricted and pledged as security for liabilities.