Notes to the annual accounts
1. Banks
2019 | 2018 | ||
Banks | 25,664 | 18,471 | |
Balance at December 31 | 25,664 | 18,471 |
The cash on bank accounts can be freely disposed of.
2. Current account with FMO
2019 | 2018 | |
Current account with FMO | 1,392 | 11 |
Balance at December 31 | 1,392 | 11 |
The current account with FMO can be freely disposed of.
3. Short-term deposits
Short-term deposits are very liquid accounts with high credit ratings and are subject to an insignificant risk of changes in fair value. The Fund has on demand full access to the carrying amounts.
2019 | 2018 | |
Money market funds | 20 | 43,290 |
Balance at December 31 | 20 | 43,290 |
4. Derivatives
The following tables present the fair value of derivatives which are related to the loan portfolio.
At December 31, 2019 | Notional amounts | Fair value assets | Fair value liabilities |
Embedded derivatives related to asset portfolio | - | 3,118 | - |
At December 31, 2018 | |||
Embedded derivatives related to asset portfolio | - | 3,405 | - |
5. Loan portfolio
Loans originated by the Fund include loans to the private sector in developing countries for the account and risk of the Fund. The tables below present the movement in loans during 2019 and 2018.
Loan portfolio measured at AC | Loan portfolio measured at FVPL | Total 2019 | |
Balance at January 1 | 202,290 | 49,730 | 252,020 |
Disbursements | 14,740 | 24,960 | 39,700 |
Conversion from Loans versus Equity | -1,529 | -5,350 | -6,879 |
Repayments | -12,253 | -5,245 | -17,498 |
Write-offs | -12,322 | - | -12,322 |
Derecognized and/or restructured loans | -7,182 | - | -7,182 |
Principal Capitalization | 627 | 564 | 1,191 |
Changes in amortizable fees | -85 | - | -85 |
Changes in fair value | - | 2,116 | 2,116 |
Changes in accrued income | -1,111 | 7,578 | 6,467 |
Exchange rate differences | 3,454 | 904 | 4,358 |
Balance at December 31 | 186,629 | 75,257 | 261,886 |
Impairment | -81,231 | - | -81,231 |
Net balance at December 31 | 105,398 | 75,257 | 180,655 |
Loan portfolio measured at AC | Loan portfolio measured at FVPL | Total 2018 | |
Balance at January 1 | 212,960 | 46,959 | 259,919 |
Disbursements | 12,104 | 10,571 | 22,675 |
Principal capitalization | 690 | 17 | 707 |
Conversion from Loans versus Equity | - | - | - |
Repayments | -32,255 | -690 | -32,945 |
Write-offs | - | - | - |
Derecognized and/or restructured loans | - | - | - |
Changes in amortizable fees | 281 | - | 281 |
Changes in fair value | - | -9,418 | -9,418 |
Changes in accrued income | 327 | -24 | 303 |
Exchange rate differences | 8,183 | 2,315 | 10,498 |
Balance at December 31 | 202,290 | 49,730 | 252,020 |
Impairment | -78,984 | - | -78,984 |
Net balance at December 31 | 123,306 | 49,730 | 173,036 |
The contractual amount of assets that were written off during the period are still subject to enforcement activity. Recoveries from written off loans amount to €1,122 (2018:€0).
The following tables summarize the loans segmented by sector and by geographical area:
2019 | ||||||
Loans segmented by sector | Stage 1 | Stage 2 | Stage 3 | Fair value | Total 2019 |
|
Energy | 15,950 | 21,397 | 9,237 | 26,979 | 73,563 | 81,600 |
Agribusiness | 30,021 | 9,281 | 3,626 | 25,002 | 67,930 | 54,933 |
Infrastructure, Manufacturing and Services | 7,864 | 5,654 | 2,368 | 23,276 | 39,162 | 36,503 |
Net balance at December 31 | 53,835 | 36,332 | 15,231 | 75,257 | 180,655 | 173,036 |
2019 | ||||||
Loans segmented by geographical area | Stage 1 | Stage 2 | Stage 3 | Fair value | Total 2019 |
|
Africa | 13,077 | 22,249 | 15,231 | 19,017 | 69,574 | 84,953 |
Asia | 34,761 | - | - | 36,222 | 70,983 | 51,357 |
Latin America & the Carribbean | - | 14,083 | - | 12,461 | 26,544 | 29,831 |
Europe & Central Asia | - | - | - | - | - | - |
Non - region specific | 5,997 | - | - | 7,557 | 13,554 | 6,895 |
Net balance at December 31 | 53,835 | 36,332 | 15,231 | 75,257 | 180,655 | 173,036 |
|
| |||||
Gross amount of loans to companies in which the Fund has equity investments | 25,539 | - | ||||
Gross amount of subordinated loans | 85,383 | 87,266 | ||||
Gross amount of non-performing loans | 91,925 | 77,180 |
The movements in the gross carrying amounts and ECL for the loan porfolio at AC are as follows:
Changes in loan portfolio measured at AC in 2019 | 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, 2018 | 74,824 | -2,762 | 50,286 | -1,671 | 77,180 | -74,551 | 202,290 | -78,984 |
Additions | 14,931 | -149 | 437 | -195 | - | - | 15,368 | -344 |
Exposures derecognised or matured / lapsed (excluding write-offs and modifications) | -9,117 | 363 | -3,291 | 701 | - | - | -12,408 | 1,064 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | -11,644 | 601 | 11,644 | -601 | - | - | - | - |
Transfers to Stage 3 | -14,697 | 567 | -11,330 | 1,453 | 26,027 | -2,020 | - | - |
Modifications of financial assets (including derecognition) | - | - | -8,711 | - | 155 | - | -8,556 | - |
Changes in risk profile not related to transfers | 341 | -3,097 | - | -11,444 | - | -14,200 | ||
Amounts written off | - | - | - | - | -12,322 | 12,322 | -12,322 | 12,322 |
Changes in amortizable fees | -238 | - | 121 | - | 32 | - | -85 | - |
Changes in accrued income | 57 | - | -473 | - | -696 | - | -1,112 | - |
Foreign exchange adjustments | 790 | -32 | 1,115 | -56 | 1,549 | -1,001 | 3,454 | -1,089 |
At December 31, 2019 | 54,906 | -1,071 | 39,798 | -3,466 | 91,925 | -76,694 | 186,629 | -81,231 |
Changes in loan portfolio measured at AC in 2018 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Gross amount | ECL allowance | Gross amount | ECL allowance | Gross amount | ECL allowance | Gross amount | ECL allowance | |
At January 1, 2018 | 79,668 | -4,061 | 58,626 | -2,685 | 74,667 | -63,809 | 212,961 | -70,555 |
Additions | 12,794 | -696 | - | - | -690 | - | 12,104 | -696 |
Exposures derecognised or matured / lapsed (excluding write-offs and modifications) | -1,608 | 1,221 | -30,648 | 732 | - | - | -32,256 | 1,953 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | -18,769 | 772 | 18,769 | -772 | - | - | - | - |
Transfers to Stage 3 | - | - | - | - | - | - | - | - |
Modifications of financial assets (including derecognition) | - | - | - | - | 690 | - | 690 | - |
Changes in risk profile not related to transfers | 145 | 1,171 | - | -8,514 | - | -7,198 | ||
Amounts written off | - | - | - | - | - | - | - | - |
Changes in amortizable fees | -40 | - | 282 | - | 39 | - | 281 | - |
Changes in accrued income | 291 | - | 38 | - | -2 | - | 327 | - |
Foreign exchange adjustments | 2,488 | -143 | 3,219 | -117 | 2,476 | -2,228 | 8,183 | -2,488 |
At December 31, 2018 | 74,824 | -2,762 | 50,286 | -1,671 | 77,180 | -74,551 | 202,290 | -78,984 |
- 1 As per 2019, recoveries from written-off loans have been reclassed from line item 'Other operating income' to 'Impairments'. Comparatives have been adjusted accordingly if relevant.
The table below show the values of the IMF GDP forecasts used in each of the economic scenarios for the ECL calculations of the top 10 countries where the Fund operates. The upside and downside scenario calculations are derived from the base case scenario, adjusted based on an indicator of public debt to GDP in emerging markets.
IMF GDP % Growth Forecasts | 2019 | 2020 |
India | 6.1% | 7.0% |
Benin | 6.6% | 6.7% |
Myanmar | 6.2% | 6.3% |
Côte d’Ivoire | 7.5% | 7.3% |
Togo | 5.1% | 5.3% |
Sudan (the) | -2.6% | -1.5% |
Rwanda | 7.8% | 8.1% |
Nicaragua | -5.0% | -0.8% |
Kenya | 5.6% | 6.0% |
Bangladesh | 7.8% | 7.4% |
The following tables outline the impact of multiple scenarios on the ECL allowance:
ECL allowance | ||||
December 31, 2019 | Total unweighted amount per ECL scenario | Probability | Loan portfolio | Total |
ECL Scenario: | ||||
Upside | 79,598 | 5% | 3,980 | 3,980 |
Base case | 81,507 | 50% | 40,753 | 40,753 |
Downside | 84,207 | 45% | 37,893 | 37,893 |
Total | 82,626 | 82,626 | ||
ECL allowance | ||||
December 31, 2018 | Total unweighted amount per ECL scenario | Probability | Loan portfolio | Total |
ECL Scenario: | ||||
Upside | 77,631 | 5% | 3,882 | 3,882 |
Base case | 79,306 | 50% | 39,653 | 39,653 |
Downside | 82,469 | 45% | 37,111 | 37,111 |
Total | 80,645 | 80,645 |
The table below represents sensitivity of ECL stage 2 allowance for the loan portfolio and loan commitments.
December 31, 2019 | |||
ECL allowance - Stage 2 trigger assessment | Loan portfolio | Loan commitments | Total |
More than 30 days past due | - | - | - |
Forbearance | -746 | - | -746 |
Deterioration in credit risk rating | -2,720 | - | -2,720 |
Total | -3,466 | - | -3,466 |
December 31, 2018 | |||
ECL allowance - Stage 2 trigger assessment | Loan portfolio | Loan commitments | Total |
More than 30 days past due | - | - | - |
Forbearance | -1,681 | - | -1,681 |
Deterioration in credit risk rating | 10 | - | 10 |
Total | -1,671 | - | -1,671 |
We also refer to our accounting policy on macro-economic scenarios on PD estimates.
6. Equity investments
The equity investments in developing countries are for the Fund's account and risk. The movements in fair value of the equity investments are summarized in the following table.
Equity investments measured at FVPL | |
Net balance at January 1, 2019 | 96,309 |
Purchases and contributions | 33,375 |
Conversion from loans or grants | 7,468 |
Return of Capital | -13,225 |
Changes in fair value | -3,073 |
Net balance at December 31, 2019 | 120,853 |
Equity investments measured at FVPL | |
Net balance at January 1, 2018 | 93,244 |
Purchases and contributions | 14,438 |
Conversion from loans or grants | - |
Return of Capital | -15,123 |
Changes in fair value | 3,750 |
Net balance at December 31, 2018 | 96,309 |
The following table summarizes the equity investments segmented by sector:
2019 | 2018 | |
Energy | 48,230 | 29,110 |
Agribusiness | 5,128 | 1,925 |
Multi-Sector Fund Investments | 67,495 | 65,274 |
Net balance at December 31 | 120,853 | 96,309 |
7. Other receivables
Fee receivables primarily relate to front-end fees.
2019 | 2018 | |
Fee receivables | 440 | 358 |
Balance at December 31 | 440 | 358 |
8. Other accrued liabilities
Accrued liabilities relate mainly to unpaid CD expenses.
2019 | 2018 | |
Accrued liabilities | 916 | 2 |
Balance at December 31 | 916 | 2 |
9. Provisions
The amounts recognized in the balance sheet are as follow:
2019 | 2018 | |
Allowance for loan commitments | 276 | 322 |
Balance at December 31 | 276 | 322 |
10. Contributed fund capital and other reserves
2019 | 2018 | |
Contributed Fund Capital | ||
Contribution DGIS previous years | 354,516 | 354,516 |
Contribution DGIS current year | - | - |
Balance at December 31 | 354,516 | 354,516 |
2019 | 2018 | |
Other reserves | 6,505 | 6,505 |
Balance at 31 December | 6,505 | 6,505 |
Undistributed results | 2019 | 2018 |
Balance at January 1 | -26,465 | -37,970 |
Addition: Net profit/loss | -3,606 | 11,505 |
Balance at December 31 | -30,071 | -26,465 |
11. Net interest income
2019 | 2018 | |
Interest on loans measured at AC | 12,411 | 14,005 |
Interest on banks | -136 | -92 |
Total interest income from financial instruments measured at AC | 12,275 | 13,913 |
Interest on loans measured at FVPL | 4,175 | 2,155 |
Interest on short-term deposits | 314 | 175 |
Total interest income from financial instruments measured at FVPL | 4,489 | 2,330 |
Total net interest income | 16,764 | 16,243 |
12. Fee and commission income
2019 | 2018 | |
Prepayment fees | 237 | 82 |
Front-end fees for FVPL loans | 185 | 110 |
Administration fees | 433 | 75 |
Other fees (like arrangement, cancellation and waiver fees) | 266 | 111 |
Total fee and commission income | 1,122 | 378 |
13. Dividend income
2019 | 2018 | |
Dividend income direct investments | 2,205 | 4,882 |
Dividend income fund investments | 109 | 236 |
Total dividend income | 2,314 | 5,118 |
14. Results from equity investments
2019 | 2018 | |
Results from equity investments: | ||
Unrealized results from capital results | -8,791 | -3,829 |
Unrealized results from FX conversions - capital results | -135 | 212 |
Unrealized results from FX conversions - cost price | 1,706 | 3,809 |
Net unrealized results | -7,220 | 192 |
Results from sales and distributions: | ||
-Realized results | -3,919 | -3,214 |
-Release unrealized results | 4,147 | 3,557 |
Net results from sales and distributions: | 228 | 343 |
Total results from equity investments | -6,992 | 535 |
15. Results from financial transactions
2019 | 2018 | |
Results on sales and valuations of FVPL loans | 2,116 | 305 |
Resultson sale and valuation of embedded derivatives related to asset portfolio | -355 | - |
Foreign exchange results | 4,266 | 3,982 |
Total results from financial transactions | 6,027 | 4,287 |
16. Operating expenses
Remuneration FMO relates to management fees paid to FMO.
Capacity development expenses relate to grants or contributions paid to beneficiaries in terms of the fund's objectives.
Evaluation costs relate to expenses made during frequent investigations and controls of existing investments and costs related to due diligence of new projects.
2019 | 2018 | |
Remuneration FMO | -8,095 | -8,220 |
Capacity development expenses | -793 | -503 |
Evaluation expenses | -282 | -378 |
Other operating expenses | -1 | - |
Total opearting expenses | -9,171 | -9,101 |
As per 2019, presentation of CD expenses and evaluation expenses has changed from 'Fund Capital' to 'Comprehensive income'. Comparatives for 2018 have been adjusted accordingly.
17. Off-Balance Sheet information
To meet the financial needs of borrowers, the Fund enters into various irrevocable commitments (loan commitments, equity commitments). Though these obligations are not recognized on the balance sheet, they do obtain Credit Risk similar to the loan portfolio. Therefore, provisions are calculated for loan commitments according to ECL measurement methodology. Refer to the 'Accounting Policy' chapter.
Nominal amounts for irrevocable facilities is as follows:
2019 | 2018 | |
Irrevocable facilities | ||
Contractual commitments for disbursements of: | ||
Loans | 59,837 | 30,891 |
Grants | 659 | 1,409 |
Equity investments and associates | 47,514 | 44,022 |
Total irrevocable facilities | 108,010 | 76,322 |
The movement in exposure and ECL allowances for loan commitments is as follows:
Movement of loans commitments in 2019 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | |
At January 1, 2019 | 22,753 | -322 | - | - | - | - | 22,753 | -322 |
Additions | 26,788 | -245 | - | - | - | - | 26,788 | -245 |
Exposures derecognised or matured (excluding write-offs) | -8,611 | 297 | 132 | - | - | - | -8,479 | 297 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | -6,482 | - | 6,482 | - | - | - | - | - |
Transfers to Stage 3 | - | - | - | - | - | - | - | - |
Changes to models and inputs used for ECL calculations | - | - | - | - | - | - | - | - |
Changes due to modifications not resulting in derecognition | - | - | - | - | - | - | - | - |
Amounts written off | - | - | - | - | - | - | - | - |
Foreign exchange adjustments | - | -6 | - | - | - | - | - | -6 |
At December 31, 2019 | 34,447 | -276 | 6,614 | - | - | - | 41,061 | -276 |
Movement of loans commitments in 2018 | Stage 1 | Stage 2 | Stage 3 | Total | ||||
Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | Nominal amount | ECL allowance | |
ECLs as at January 1, 2018 | 19,304 | -259 | 10,822 | - | - | - | 30,126 | -259 |
Additions | 5,855 | -113 | - | - | - | - | 5,855 | -113 |
Exposures derecognised or matured (excluding write-offs) | -2,407 | 50 | -10,822 | - | - | - | -13,229 | 50 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | - | - | - | - | - | - | - | - |
Transfers to Stage 3 | - | - | - | - | - | - | - | - |
Changes to models and inputs used for ECL calculations | - | - | - | - | - | - | - | - |
Changes due to modifications not resulting in derecognition | - | - | - | - | - | - | - | - |
Amounts written off | - | - | - | - | - | - | - | - |
Foreign exchange adjustments | - | - | - | - | - | - | - | - |
At December 31, 2018 | 22,753 | -322 | - | - | - | - | 22,753 | -322 |
18. Analysis of financial assets and liabilities by measurement basis
The significant accounting policies summary describes how 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 by balance sheet heading.
December 31, 2019 | FVPL - mandatory | FVPL-designated | FVOCI-equity instruments | Amortized cost | Total |
Financial assets measured at fair value | |||||
Short-term deposits | 20 | - | - | - | 20 |
Derivative financial instruments | 3,118 | - | - | - | 3,118 |
Loan portfolio | 75,257 | - | - | - | 75,257 |
Equity investments | 120,853 | - | - | - | 120,853 |
Total | 199,248 | - | - | - | 199,248 |
Financial assets not measured at fair value | |||||
Banks | - | - | - | 25,664 | 25,664 |
Short-term deposits | - | - | - | - | - |
Interest-bearing securities | - | - | - | - | - |
Loan portfolio | - | - | - | 75,257 | 75,257 |
Current accounts with FMO | - | - | - | 1,392 | 1,392 |
Other receivables | - | - | - | 440 | 440 |
Total | - | - | - | 102,753 | 102,753 |
Financial liabilities measured at fair value | |||||
Derivative financial instruments | - | - | - | - | - |
Total | - | - | - | - | - |
Financial liabilities not measured at fair value | |||||
Current accounts | - | - | - | - | - |
Other liabilities | - | - | - | 276 | 276 |
Accrued liabilities | - | - | - | 916 | 916 |
Total | - | - | - | 1,192 | 1,192 |
December 31, 2018 | FVPL - mandatory | FVPL-designated | FVOCI-equity instruments | Amortized cost | Total |
Financial assets measured at fair value | |||||
Short-term deposits | 43,290 | - | - | - | 43,290 |
Derivative financial instruments | 3,405 | - | - | - | 3,405 |
Loan portfolio | 49,730 | - | - | - | 49,730 |
Equity investments | 96,309 | - | - | - | 96,309 |
Total | 192,734 | - | - | - | 192,734 |
Financial assets not measured at fair value | |||||
Banks | - | - | - | 18,471 | 18,471 |
Short-term deposits | - | - | - | - | - |
Interest-bearing securities | - | - | - | - | - |
Loan portfolio | - | - | - | 123,306 | 123,306 |
Current accounts with FMO | - | - | - | 11 | 11 |
Other receivables | - | - | - | 358 | 358 |
Total | - | - | - | 142,146 | 142,146 |
Financial liabilities measured at fair value | |||||
Derivative financial instruments | - | - | - | - | - |
Total | - | - | - | - | - |
Financial liabilities not measured at fair value | |||||
Current accounts | - | - | - | - | - |
Other liabilities | - | - | - | 322 | 322 |
Accrued liabilities | - | - | - | 2 | 2 |
Total | - | - | - | 324 | 324 |
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 has a valuation process in place to decide its valuation policies and procedures and analyze changes in fair value measurement from period to period.
The Fund’s fair value methodology and governance over its 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 Investment Review Committee (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.
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 table below presents the carrying value and estimated fair value of non fair value financial assets and liabilities.
2019 | 2018 | |||
At December 31 | Carrying value | Fair value | Carrying value | Fair value |
Banks | 25,664 | 25,664 | 18,471 | 18,471 |
Loan portfolio | 105,398 | 112,629 | 123,306 | 119,814 |
Total non fair value financial assets | 131,062 | 138,293 | 141,777 | 138,285 |
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, 2019 | Level 1 | Level 2 | Level 3 | Total |
Financial assets at FVPL | ||||
Short-term deposits mandatory at FVPL | 20 | - | - | 20 |
Derivative financial instruments | - | - | 3,118 | 3,118 |
Loan portfolio mandatory at FVPL | - | - | 75,256 | 75,256 |
Equity investments | - | - | 120,853 | 120,853 |
Financial assets at FVOCI | ||||
Equity investments | - | - | - | - |
Total financial assets at fair value | 20 | - | 199,227 | 199,247 |
December 31, 2018 | Level 1 | Level 2 | Level 3 | Total |
Financial assets at FVPL | ||||
Short-term deposits mandatory at FVPL | 43,290 | - | - | 43,290 |
Derivative financial instruments | - | - | 3,405 | 3,405 |
Loan portfolio mandatory at FVPL | - | - | 49,730 | 49,730 |
Equity investments | - | - | 96,309 | 96,309 |
Financial assets at FVOCI | ||||
Equity investments | - | - | - | - |
Total financial assets at fair value | 43,290 | - | 149,444 | 192,734 |
The following table shows the movements of financial assets measured at fair value based on level 3.
Derivative financial instruments | Loan portfolio | Equity investments | Total | |
Balance at January 1, 2019 | 3,405 | 49,730 | 96,309 | 149,444 |
Total gains or losses | ||||
ˑ In profit and loss (changes in fair value) | -401 | 2,117 | -4,280 | -2,564 |
ˑ In other comprehensive income (changes in fair value reserve) | - | - | - | - |
Purchases/disbursements | - | 25,522 | 33,375 | 58,897 |
Sales/repayments | - | -5,245 | -13,225 | -18,470 |
Write-offs | - | - | - | - |
Accrued income | - | 7,578 | - | 7,578 |
Exchange rate differences | 114 | 904 | 1,207 | 2,225 |
Derecognition and/or restructuring FVPL versus AC | - | - | - | - |
Conversion from loans or grants to equity | - | -5,350 | 7,468 | 2,118 |
Transfers into level 3 | - | - | - | - |
Transfers out of level 3 | - | - | - | - |
Balance at December 31, 2019 | 3,118 | 75,256 | 120,853 | 199,227 |
Derivative financial instruments | Loan portfolio | Equity investments | Total | |
Balance at January 1, 2018 | - | 46,959 | 93,244 | 140,203 |
Total gains or losses | - | |||
ˑ In profit and loss (changes in fair value) | - | -6,060 | -1,453 | -7,513 |
ˑ In other comprehensive income (changes in fair value reserve) | - | - | - | - |
Purchases/disbursements | 3,359 | 10,588 | 14,438 | 28,385 |
Sales/repayments | - | -4,048 | -15,123 | -19,171 |
Write-offs | - | - | - | - |
Accrued income | - | -24 | - | -24 |
Exchange rate differences | 46 | 2,315 | 5,203 | 7,564 |
Derecognition and/or restructuring FVPL versus AC | - | - | - | - |
Conversion from loans or grants to equity | - | - | - | - |
Transfers into level 3 | - | - | - | - |
Transfers out of level 3 | - | - | - | - |
Balance at December 31, 2018 | 3,405 | 49,730 | 96,309 | 149,444 |
Type of debt investment | Fair value at December 31, 2019 | Valuation technique | Range (weighted average) of significant unobservable inputs | Fair value measurement sensitivity to unobservable inputs |
Loans | 39,320 | Discounted cash flow model | Based on client spread | A decrease/increase of the used spreads with 1% will result in a higher/lower fair value of approx €0.5m. |
25,122 | ECL measurement | Based on client rating | An improvement / deterioration of the Client Rating with 1 notch will result 1% increase/decrease | |
3,448 | Credit impairment | n/a | n/a | |
Debt Funds | 7,366 | Net Asset Value | n/a | n/a |
Total | 75,256 |
Type of equity investment | Fair value at December 31, 2019 | Valuation technique | Range (weighted average) of significant unobservable inputs | Fair value measurement sensitivity based on the significant unobservable inputs |
Private equity fund investments | 50,942 | Net Asset Value | n/a | n/a |
Private equity direct investments | 13,087 | Recent transactions | Based on at arm’s length recent transactions | n/a |
37,113 | Book multiples | Depends on the book value of the underlying investment (being 1.0) | A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of €4 million. | |
16,633 | Earning Multiples | Depends on several earnings related data such as EBITDA (range 9.6 - 12.4) | A decrease/increase of the earning multiple with 10% will result in a lower/higher fair value of €2 million. | |
- | Discounted Cash Flow (DCF) | n/a | n/a | |
3,078 | Put option | Based on put option agreement in place | A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €0.3 million. | |
- | Firm offers | Based on offers received from external parties | n/a | |
Total | 120,853 |
19. Related party information
The Fund defines the Dutch Government, FMO and their subsidiaries, their Management Board and Supervisory Board as related parties.
Dutch Government
The Dutch Ministry of Foreign Affairs, Directoraat-generaal internationale Samenwerking sets up and administers the Fund including Building Prospects, according to the Dutch Government’s development agenda. Directoraat-generaal internationale Samenwerking is the main contributor to the Fund’s name, providing funding upon FMO’s request.
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 Funds. Currently MASSIF, Building Prospects, Access to Energy – I, FOM, FOM-OS, 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.
FMO charges management fee to the Dutch Ministry of Foreign Affairs and it is reimbursed accordingly from the subsidy amount of the Fund. The management fee amounts up to €8 mln in 2019 (2018: €8 mln).
20. Subsequent events
There has been no significant subsequent event between the balance sheet date and the date of approval of these accounts which should be reported by the Fund. The current COVID-19 outbreak will likely impact the global economy and the Fund's financial performance. The impact is expected to be greatest on investments in debt and equity. Given the uncertainties, ongoing developments and measures taken by governments around the globe, the Fund cannot estimate the quantitative impact in an accurate and reliable way at this point in time.