Notes to the special purpose consolidated annual accounts

1. Banks

 

2023

2022

Banks

7,872

33,747

Balance at December 31

7,872

33,747

The cash in bank accounts can be freely disposed of.

2. Short-term deposits

 

2023

2022

Money market funds

20,427

-

Balance at December 31

20,427

-

3. Loan portfolio

The tables below present the movements in loans during 2023 and 2022. 

 

Loan portfolio measured at AC

Loan portfolio measured at FVPL

Total 2023

Balance at January 1, 2023

35,727

4,909

40,636

Disbursements

14,263

688

14,951

Interest Capitalization

-

423

423

Repayments

-18,933

-

-18,933

Changes in amortizable fees

-211

-

-211

Changes in fair value

-

-2,202

-2,202

Changes in accrued income

267

83

350

Exchange rate differences

-2,057

-171

-2,228

Balance at December 31, 2023

29,056

3,730

32,786

Impairment

-862

-

-862

Net balance at December 31, 2023

28,194

3,730

31,924

 

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

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.

 

2023

2022

Net balance at January 1

33,436

31,830

Purchases and contributions

24,308

4,643

Changes in fair value

-3,517

-3,037

Net balance at December 31

54,227

33,436

5. Other receivables

 

2023

2022

Debtor fees

102

5

Balance at December 31

102

5

6. Provisions

 

2023

2022

Allowance for loan commitments

135

-

Balance at December 31

135

-

7. Contributed fund capital

 

2023

2022

Balance at January 1

135,000

82,000

Contributions

25,000

53,000

Balance at December 31

160,000

135,000

Undistributed results

2023

2022

Balance at January 1

-27,287

-13,302

Net profit / (loss)

-18,296

-13,985

Balance at December 31

-45,583

-27,287

8. Net interest income

 

2023

2022

Interest on loans measured at AC

953

651

Interest on bank accounts

412

-

Total interest income from financial instruments measured at AC

1,365

651

Interest on loans measured at FVPL

506

366

Interest on short-term deposits

281

-

Total interest income from financial instruments measured at FVPL

787

366

Total interest income

2,152

1,017

9. Fee and commission income

 

2023

2022

Administration fees

7

5

Net fee and commission income

7

5

10. Results from equity investments

 

2023

2022

Results from equity investments:

  

Unrealized results from changes in fair value

-3,517

-3,036

Total results from equity investments

-3,517

-3,036

11. Results from financial transactions

 

2023

2022

Results on sales and valuations of FVPL loans

-2,202

-2,336

Foreign exchange results

-2,766

549

Total results from financial transactions

-4,968

-1,787

12. Net interest expenses

 

2023

2022

Interest on banks

-

-63

Total interest expenses

-

-63

13. Off-Balance Sheet information

To meet the financial needs of borrowers, the Fund enters into various irrevocable commitments (loan commitments, equity, and grants).

 

2023

2022

Irrevocable facilities

  

Contractual commitments for disbursements of:

  

Loans

16,049

935

Grants

-

707

Total irrevocable facilities

16,049

1,642

The movement in exposure for the loan commitments is as follows;

IFRS 9 Changes in loans commitments in 2023

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, 2023

-

-

-

-

-

-

-

-

New exposures

30,459

-238

-

-

-

-

30,459

-238

Exposure derecognised or matured/lapsed (excluding write offs)

-14,263

164

-

-

-

-

-14,263

164

Changes to models and inputs used for ECL calculations

-

-62

-

-

  

-

-62

Foreign exchange adjustments

-373

1

-

-

-

-

-373

1

At December 31, 2023

15,823

-135

-

-

-

-

15,823

-135

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

-

-

-

-

-

-

-

-

14. 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, 2023

FVPL - mandatory

Amortized cost

Total

Financial assets

   

Banks

-

7,872

7,872

Short-term deposits

20,427

-

20,427

Loan portfolio

3,730

28,194

31,924

Equity investments

54,227

-

54,227

Other receivables

-

102

102

Total Financial assets

78,384

36,168

114,552

Financial liabilities

   

Provisions

-

135

135

Total Financial liabilities

-

135

135

December 31, 2022

FVPL - mandatory

Amortized cost

Total

Financial assets

   

Banks

-

33,747

33,747

Loan portfolio

4,909

-

4,909

Equity investments

33,436

35,616

69,052

Other receivables

-

5

5

Total

38,345

69,368

107,713

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

 

2023

 

2022

 

At December 31

Carrying value

Fair value

Carrying value

Fair value

Loans to the private sector at AC

28,194

28,194

35,616

35,616

Banks

7,872

7,872

33,747

33,747

Total non fair value financial assets

36,066

36,066

69,363

69,363

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, 2023

Level 1

Level 2

Level 3

Total

Financial assets at FVPL

    

Short-term deposits

20,427

-

-

-

Loans portfolio

-

-

3,730

3,730

Equity investments

-

-

54,227

54,227

Total financial assets at fair value

20,427

-

57,957

78,384

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

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, 2023

4,909

33,436

38,345

Total gains or losses

   

ˑ In profit and loss (changes in fair value)

-2,202

-2,104

-4,306

Purchases/disbursements

688

24,308

24,996

Interest Capitalization

423

-

423

Accrued income

83

-

83

Exchange rate differences

-171

-1,413

-1,584

Balance at December 31, 2023

3,730

54,227

57,957

 

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

Type of equity investment

Fair value at December 31, 2023

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

Private equity direct investments

54,227

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 € 5.4 million

Total

54,227

   

Type of debt investment

Fair value at December 31, 2023

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

Loans

3,730

Discounted cash flow model

Based on client spread

A decrease/increase of the used spreads with 1% will result is a higher/lower fair value of approx €37k.

Total

3,730

   

15. 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 (2023: 25.0 million; 2022: 53.0 million).

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.

16. 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.