Notes to the special purpose consolidated annual accounts
1. Banks
2022 | 2021 | |
Banks | 33,747 | 26,415 |
Balance at December 31 | 33,747 | 26,415 |
The cash in bank accounts can be freely disposed of.
2. Current account
2022 | 2021 | |
Current account with FMO assets | - | 3 |
Balance at December 31 | - | 3 |
No balance on the current account for 2022, the balance for 2021 relates to amounts receivable from FMO.
3. Loan portfolio
The tables below present the movements in loans during 2022 and 2021.
Loan portfolio measured at AC | Loan portfolio measured at FVPL | Total 2022 | |
Balance at January 1, 2022 | 6,517 | 4,189 | 10,706 |
Disbursements | 30,367 | 2,417 | 32,784 |
Interest Capitalization | 177 | 177 | |
Repayments | -1,501 | -1,501 | |
Changes in amortizable fees | 10 | 10 | |
Changes in fair value | -2,336 | -2,336 | |
Changes in accrued income | 84 | 190 | 274 |
Exchange rate differences | 250 | 272 | 522 |
Balance at December 31, 2022 | 35,727 | 4,909 | 40,636 |
Impairment | -111 | - | -111 |
Net balance at December 31, 2022 | 35,616 | 4,909 | 40,525 |
Loan portfolio measured at AC | Loan portfolio measured at FVPL | Total 2021 | |
Balance at January 1, 2021 | 183 | 3,163 | 3,346 |
Disbursements | 6,176 | 421 | 6,597 |
Interest Capitalization | - | 312 | 312 |
Changes in amortizable fees | -39 | - | -39 |
Changes in fair value | - | 100 | 100 |
Changes in accrued income | 69 | -87 | -18 |
Exchange rate differences | 128 | 280 | 408 |
Balance at December 31, 2021 | 6,517 | 4,189 | 10,706 |
Impairment | -249 | - | -249 |
Net balance at December 31, 2021 | 6,268 | 4,189 | 10,457 |
The movements in the gross carrying amounts and ECL allowance for the loan portfolio measured at AC are as follows:
Changes in loans to the private sector at AC in 2022 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Gross carrying amount | ECL allowance | Gross carrying amount | ECL allowance | Gross carrying amount | ECL allowance | Gross carrying amount | ECL allowance | |
At December 31, 2021 | 2,973 | - | 3,544 | -249 | - | - | 6,517 | -249 |
Additions | 28,570 | -14 | 1,797 | -159 | - | - | 30,367 | -173 |
Exposures derecognised or matured / lapsed (excluding write-offs and modifications) | - | - | -1,501 | 87 | - | - | -1,501 | 87 |
Changes in risk profile not related to transfers | - | -4 | - | 248 | - | - | - | 244 |
Changes in amortizable fees | - | - | 10 | - | - | - | 10 | - |
Changes in accrued income | 56 | - | 28 | - | - | - | 84 | - |
Foreign exchange adjustments | -153 | -2 | 403 | -18 | - | - | 250 | -20 |
At December 31, 2022 | 31,446 | -20 | 4,281 | -91 | - | - | 35,727 | -111 |
Changes in loan portfolio measured at AC in 2021 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Gross amount | ECL allowance | Gross amount | ECL allowance | Gross amount | ECL allowance | Gross amount | ECL allowance | |
At December 31, 2020 | 183 | - | - | - | - | - | 183 | - |
Additions | 2,790 | - | 3,386 | -232 | - | - | 6,176 | -232 |
Changes in risk profile not related to transfers | - | - | - | -8 | - | - | - | -8 |
Changes in amortizable fees | - | - | -39 | - | - | - | -39 | - |
Changes in accrued income | - | - | 69 | - | - | - | 69 | - |
Foreign exchange adjustments | - | - | 128 | -9 | - | - | 128 | -9 |
At December 31, 2021 | 2,973 | - | 3,544 | -249 | - | - | 6,517 | -249 |
4. Equity investments
The equity investments in developing countries are for the Fund's account and risk. Equity investments are measured at FVPL. The movements in fair value of the equity investments are summarized in the following table.
2022 | 2021 | |
Net balance at January 1 | 31,830 | 20,824 |
Purchases and contributions | 4,643 | 5,831 |
Changes in fair value | -3,037 | 5,175 |
Net balance at December 31 | 33,436 | 31,830 |
5. Other receivables
2022 | 2021 | |
Debtor commitment fee | 5 | 11 |
Balance at December 31 | 5 | 11 |
6. Accrued liabilities
Accrued liabilities relate to incurred expenses.
2022 | 2021 | |
Other accrued liabilities | - | 11 |
Balance at December 31 | - | 11 |
7. Provisions
2022 | 2021 | |
Allowance for loan commitments | - | 7 |
Balance at December 31 | - | 7 |
8. Contributed fund capital
2022 | 2021 | |
Balance at January 1 | 82,000 | 47,000 |
Contributions | 53,000 | 35,000 |
Balance at December 31 | 135,000 | 82,000 |
Undistributed results | 2022 | 2021 |
Balance at January 1 | -13,302 | -11,782 |
Net profit / (loss) | -13,985 | -1,520 |
Balance at December 31 | -27,287 | -13,302 |
9. Net interest income
2022 | 2021 | |
Interest on loans measured at AC | 651 | 124 |
Interest on loans measured at FVPL | 366 | 225 |
Total interest income | 1017 | 349 |
10. Fee and commission income
2022 | 2021 | |
Administration fees | 5 | 4 |
Net fee and commission income | 5 | 4 |
11. Results from equity investments
2022 | 2021 | |
Results from equity investments: | ||
Unrealized results from changes in fair value | -3,036 | 5,175 |
Total results from equity investments | -3,036 | 5,175 |
12. Results from financial transactions
2022 | 2021 | |
Results on sales and valuations of FVPL loans | -2,336 | 100 |
Foreign exchange results | 549 | 594 |
Total results from financial transactions | -1,787 | 694 |
13. Net interest expenses
2022 | 2021 | |
Interest on banks | -63 | -74 |
Total interest expenses | -63 | -74 |
14. Off-Balance Sheet information
To meet the financial needs of borrowers, the Fund enters into various irrevocable commitments (loan commitments, equity, and grants).
2022 | 2021 | |
Irrevocable facilities | ||
Contractual commitments for disbursements of: | ||
Loans | 935 | 4,610 |
Grants | 707 | 165 |
Total irrevocable facilities | 1,642 | 4,775 |
The movement in exposure for the loan commitments is as follows;
IFRS 9 Changes in loans commitments in 2022 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | |
Outstanding exposure as at January 1, 2022 | 4,610 | -7 | - | - | - | - | 4,610 | -7 |
New exposures | - | - | 3,648 | -153 | - | - | 3,648 | -153 |
Exposure derecognised or matured/lapsed (excluding write offs) | -4,754 | 7 | -3,636 | 152 | - | - | -8,390 | 159 |
Foreign exchange adjustments | 144 | - | -12 | 1 | - | - | 132 | 1 |
At December 31, 2022 | - | - | - | - | - | - | - | - |
IFRS 9 Changes in loans commitments in 2021 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | |
Outstanding exposure as at January 1, 2021 | 843 | - | - | - | - | - | 843 | - |
New exposures | 8,038 | -196 | - | - | - | - | 8,038 | -196 |
Exposure derecognised or matured/lapsed (excluding write offs) | -4,542 | 119 | - | - | - | - | -4,542 | 119 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | - | - | - | - | - | - | - | - |
Transfers to Stage 3 | - | - | - | - | - | - | - | - |
Changes due to modifications not resulting in derecognition | - | 72 | - | - | - | - | - | 72 |
Amounts written off | - | - | - | - | - | - | - | - |
Foreign exchange adjustments | 271 | -2 | - | - | - | - | 271 | -2 |
At December 31, 2021 | 4,610 | -7 | - | - | - | - | 4,610 | -7 |
15. Analysis of financial assets and liabilities by measurement basis
The significant accounting policies summary describes how the classes of financial instruments are measured and how income and expenses, including fair value gains and losses, are recognized. The following table gives a breakdown of the carrying amounts of the financial assets and financial liabilities by category as defined in IFRS 9 and by balance sheet heading.
December 31, 2022 | FVPL - mandatory | Amortized cost | Total |
Financial assets measured at fair value | |||
Loan portfolio | 4,909 | - | 4,909 |
Equity investments | 33,436 | - | 33,436 |
Total | 38,345 | - | 38,345 |
Financial assets not measured at fair value | |||
Loan portfolio | - | 35,616 | 35,616 |
Banks | - | 33,747 | 33,747 |
Current accounts | - | - | - |
Other receivables | - | 5 | 5 |
Total | - | 69,368 | 69,368 |
December 31, 2021 | FVPL - mandatory | Amortized cost | Total |
Financial assets measured at fair value | |||
Loan portfolio | 4,189 | - | 4,189 |
Equity investments | 31,830 | - | 31,830 |
Total | 36,019 | - | 36,019 |
Financial assets not measured at fair value | |||
Loan portfolio | - | 6,268 | 6,268 |
Banks | - | 26,415 | 26,415 |
Current accounts | - | 3 | 3 |
Other receivables | - | 11 | 11 |
Total | - | 32,697 | 32,697 |
Financial liabilities not measured at fair value | |||
Accrued liabilities | - | 11 | 11 |
Total | - | 11 | 11 |
Fair value hierarchy
All financial instruments for which fair value is recognized or disclosed are categorized within the fair value hierarchy, based on lowest level input that is significant to the fair value measurement as a whole, as follows:
Level 1 – Quoted (unadjusted) market prices in active markets for identical assets or liabilities;
Level 2 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable;
Level 3 – Valuation technique for which the lowest level input that is significant to the fair value measurement is unobservable.
Valuation process
For recurring and non-recurring fair value measurements categorized within Level 3 of the fair value hierarchy, the Fund uses the valuation processes to decide its valuation policies and procedures and analyze changes in fair value measurement from period to period. The fair value methodology and governance over it’s methods includes a number of controls and other procedures to ensure appropriate safeguards are in place to ensure its quality and adequacy. The responsibility of ongoing measurement resides with the relevant departments. Once submitted, fair value estimates are also reviewed and challenged by the IRC. The IRC approves the fair values measured including the valuation techniques and other significant input parameters used.
Valuation technique
When available, the fair value of an instrument is measured by using the quoted price in an active market for that instrument (level 1). A market is regarded as active if transactions of the asset or liability take place with sufficient frequency and volume to provide pricing information on an ongoing basis.
If there is no quoted price in an active market, valuation techniques are used that maximize the use of relevant observable inputs and minimize the use of unobservable inputs.
If there is no quoted price in an active market, valuation of unobservable inputs. Valuation techniques include:
Recent broker / price quotations
Discounted cash flow model
Option-pricing models
The techniques incorporate current market and contractual prices, time to expiry, yield curves and volatility of the underlying instrument. Inputs used in pricing models are market observable (level 2) or are not market observable (level 3). A substantial part of fair value (level 3) is based on net asset values.
Equity investments are measured at fair value when a quoted market price in an active market is available or when fair value can be estimated reliably by using a valuation technique. The main part of the fair value measurement related to equity investments (level 3) is based on net asset values of investment funds as reported by the fund manager and are based on advanced valuation methods and practices. When available, these fund managers value the underlying investments based on quoted prices, if not available multiples are applied as input for the valuation. For the valuation process of the equity investments we further refer to the accounting policies within these Annual Accounts as well as section 'Equity Risk', part of the Risk Management chapter. The determination of the timing of transfers is embedded in the quarterly valuation process, and is therefore recorded at the end of each reporting period.
The following table provides an overview of fair values of financial instruments which are recognized at amortized cost in the balance sheet
2022 | 2021 | |||
At December 31 | Carrying value | Fair value | Carrying value | Fair value |
Loans | 35,616 | 35,616 | 6,268 | 6,268 |
Banks | 33,747 | 33,747 | 26,415 | 26,415 |
Total non fair value financial assets | 69,363 | 69,363 | 32,683 | 32,683 |
The following table gives an overview of the financial instruments measured at fair value using a fair value hierarchy that reflects the significance of the inputs used in making the measurements.
December 31, 2022 | Level 1 | Level 2 | Level 3 | Total |
Financial assets at FVPL | ||||
Loans portfolio | - | - | 4,909 | 4,909 |
Equity investments | - | - | 33,436 | 33,436 |
Total financial assets at fair value | - | - | 38,345 | 38,345 |
December 31, 2021 | Level 1 | Level 2 | Level 3 | Total |
Financial assets at FVPL | ||||
Loans portfolio | - | - | 4,189 | 4,189 |
Equity investments | - | - | 31,830 | 31,830 |
Total financial assets at fair value | - | - | 36,019 | 36,019 |
The following table shows the movements of financial instruments measured at fair value based on level 3.
Loans portfolio | Equity investments | Total | |
Balance at January 1, 2022 | 4,189 | 31,830 | 36,019 |
Total gains or losses | |||
ˑ In profit and loss (changes in fair value) | -2,159 | -4,938 | -7,097 |
Purchases/disbursements | 2,417 | 4,643 | 7,060 |
Accrued income | 190 | - | 190 |
Exchange rate differences | 272 | 1,901 | 2,173 |
Balance at December 31, 2022 | 4,909 | 33,436 | 38,345 |
Loans portfolio | Equity investments | Total | |
Balance at January 1, 2021 | 3,163 | 20,824 | 23,987 |
Total gains or losses | |||
ˑ In profit and loss (changes in fair value) | 412 | 5,175 | 5,587 |
Purchases/disbursements | 421 | 5,831 | 6,252 |
Accrued income | -87 | - | -87 |
Exchange rate differences | 280 | - | 280 |
Balance at December 31, 2021 | 4,189 | 31,830 | 36,019 |
Type of equity investment | Fair value at December 31, 2022 | Valuation technique | Range (weighted average) of significant unobservable inputs | Fair value measurement sensitivity to unobservable inputs |
Private equity direct investments | 2,104 | Book multiples | 1.0 | A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of € 0.2 million. |
31,332 | Cost Approach | The Manager considers observable and unobservable data, such as expected cash inflows estimated based on the deal pipeline and the Manager’s knowledge of the business and how the current economic environment is likely to impact the Stichting | Accordingly the Board is limited in assessing the sensitivity of the fair value investment. If the Board resolved to reduce the net asset value of the Stichting by 10%, it would have resulted in a loss of € 3.1 million | |
Total | 33,436 |
Type of debt investment | Fair value at December 31, 2022 | Valuation technique | Range (weighted average) of significant unobservable inputs | Fair value measurement sensitivity to unobservable inputs |
Loans | 4,909 | Discounted cash flow model | Based on client spread | A decrease/increase of the used spreads with 1% will result is a higher/lower fairvalue of approximately €49K. |
Total | 4,909 |
16. Related party information
Dutch Government:
The Dutch Ministry of Foreign Affairs, Directoraat-generaal internationale Samenwerking sets up and administers the investments funds (“State Funds”), including Dutch Fund for Climate and Development, according to the Dutch Government’s development agenda. Directoraat-generaal internationale Samenwerking is the main contributor to the Dutch Fund for Climate and Development, providing funding upon FMO’s request (2022: 53,000; 2021: 35,000)
Nederlandse Financierings-Maatschappij voor Ontwikkelingslanden N.V. (“FMO”)
The Dutch development bank FMO supports sustainable private sector growth in developing and emerging markets by leveraging its expertise in agribusiness, food & water, energy, financial institutions, Dutch business focus areas to invest in impactful businesses. FMO is a public-private partnership, with 51% of FMO’s shares held by the Dutch State and 49% held by commercial banks, trade unions and other members of the private sector. FMO has a triple A rating from both Fitch and Standard & Poor’s.
FMO has been entrusted by the Dutch Government to execute the mandates of the State Funds: Currently MASSIF, Building Prospects, Access to Energy – I, FOM, Dutch Fund for Climate and Development Land Use Facility are under FMO’s direct management; the execution of Access to Energy – II and the other facilities of the Dutch Fund for Climate and Development are performed by third parties under FMO’s supervision.
Coöperatief Climate Fund Managers U.A. (“CFM”)
Coöperatief Climate Fund Managers U.A. (“CFM”) is a blended finance fund manager with a long-term vision to structure, cutting edge financing facilities around core areas of climate change mitigation and adaptation, including energy, water, sustainable land use, oceans and sustainable cities. CFM is established as a joint venture between the Dutch development bank FMO and Sanlam InfraWorks – part of the Sanlam Group of South Africa. CFM is the fund manager of Climate Investor One and Climate Investor Two, with the latter including the Water Facility of the Dutch Fund for Climate and Development. Coöperatief Climate Fund Managers U.A. is solely and independently in charge of the investment activities, operations and general day-to-day decision making of the Dutch Fund for Climate and Development Water Facility. FMO exerts significant influence on the policy decisions though its role as the shareholder and supervisory board member of CFM.
17. Subsequent events
There have been no other significant subsequent events between the balance sheet date and the date of approval of these accounts which should be reported by the Fund.