Notes to the annual accounts
1. Banks
2021 | 2020 | |
Banks | 30,020 | 24,204 |
Balance at December 31 | 30,020 | 24,204 |
The cash on bank accounts can be freely disposed of. All banks are classified as Stage 1.
2. Current account with FMO
2021 | 2020 | |
Current account with FMO | 76 | 23 |
Balance at December 31 | 76 | 23 |
The current account which 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.
2021 | 2020 | |
Money market funds | 14,082 | 9,833 |
Balance at December 31 | 14,082 | 9,833 |
4. Derivatives
The following tables present the fair value of derivatives which are related to the loan portfolio.
At December 31, 2021 | Notional amounts | Fair value assets | Fair value liabilities |
Derivatives related to asset portfolio | - | 2,988 | - |
At December 31, 2020 | Notional amounts | Fair value assets | Fair value liabilities |
Derivatives related to asset portfolio | - | 2,780 | - |
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 2021 and 2020.
Loan portfolio measured at AC | Loan portfolio measured at FVPL | Total 2021 | |
Balance at January 1 | 183,369 | 72,159 | 255,528 |
Disbursements | 14,058 | 7,055 | 21,113 |
Conversion from Loans versus Equity | - | - | - |
Sale of loans | -10,792 | - | -10,792 |
Repayments | -11,595 | -7,165 | -18,760 |
Write-offs | -5,715 | - | -5,715 |
Derecognized and/or restructured loans | 24 | - | 24 |
Principal Capitalization | - | - | - |
Interest capitalization | - | 1,168 | 1,168 |
Changes in amortizable fees | 279 | - | 279 |
Changes in fair value | - | -16,740 | -9,005 |
Changes in accrued income | -650 | 1,760 | 1,110 |
Exchange rate differences | 9,957 | 5,429 | 15,386 |
Balance at December 31 | 178,935 | 63,666 | 242,601 |
Impairment | -98,395 | - | -98,395 |
Net balance at December 31 | 80,540 | 63,666 | 144,206 |
Loan portfolio measured at AC | Loan portfolio measured at FVPL | Total 2020 | |
Balance at January 1 | 186,629 | 75,257 | 261,886 |
Disbursements | 30,878 | 4,281 | 35,159 |
Conversion from Loans versus Equity | - | - | - |
Sale of loans | -10,571 | - | -10,571 |
Repayments | -10,318 | -1,090 | -11,408 |
Write-offs | -354 | - | -354 |
Derecognized and/or restructured loans | -135 | - | -135 |
Principal Capitalization | -912 | 1,641 | 729 |
Changes in amortizable fees | 166 | - | 166 |
Changes in fair value | - | -4,051 | -4,051 |
Changes in accrued income | 920 | 2,218 | 3,138 |
Exchange rate differences | -12,934 | -6,097 | -19,031 |
Balance at December 31 | 183,369 | 72,159 | 255,528 |
Impairment | -87,386 | - | -87,386 |
Net balance at December 31 | 95,983 | 72,159 | 168,142 |
The contractual amount of assets that were written off during the period (2021: €5.7 million, 2020: €0.4 million) are still subject to enforcement activity. There were no recoveries from written off loans (2020: €0.0 million).
The following tables summarize the loans segmented by sector and by geographical area:
2021 | ||||||
Loans segmented by sector | Stage 1 | Stage 2 | Stage 3 | Fair value | Total 2021 | Total 2020 |
Energy | 13,858 | 3,118 | 10,282 | 16,574 | 43,832 | 50,910 |
Agribusiness | 14,111 | 19,439 | 9,538 | 35,446 | 78,534 | 81,623 |
Infrastructure, Manufacturing and Services | 6,617 | - | 3,577 | 11,646 | 21,840 | 35,609 |
Net balance at December 31 | 34,586 | 22,557 | 23,397 | 63,666 | 144,206 | 168,142 |
2021 | ||||||
Loans segmented by geographical area | Stage 1 | Stage 2 | Stage 3 | Fair value | Total 2021 | Total 2020 |
Africa | 15,440 | 7,074 | 10,939 | 26,470 | 59,923 | 56,852 |
Asia | 19,146 | - | 8,916 | 20,347 | 48,409 | 66,099 |
Latin America & the Carribbean | - | 15,483 | 3,542 | 9,284 | 28,309 | 35,642 |
Europe & Central Asia | - | - | - | - | - | - |
Non - region specific | - | - | - | 7,565 | 7,565 | 9,549 |
Net balance at December 31 | 34,586 | 22,557 | 23,397 | 63,666 | 144,206 | 168,142 |
2021 | 2020 | |||||
Gross amount of loans to companies in which the Fund has equity investments | 26,580 | 25,373 | ||||
Gross amount of subordinated loans | 92,076 | 92,400 |
The movements in the gross carrying amounts and ECL for the loan porfolio at AC are as follows:
Changes in loans to the private sector 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 | 62,786 | -845 | 11,877 | -759 | 108,706 | -85,782 | 183,369 | -87,386 |
Additions | 15,400 | -490 | - | - | - | - | 15,400 | -490 |
Exposures derecognised or matured / lapsed (excluding write-offs and modifications) | -8,919 | 180 | -1,953 | 67 | -723 | 1 | -11,595 | 248 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | -12,583 | 296 | 12,583 | -296 | - | - | - | - |
Transfers to Stage 3 | -10,616 | 162 | - | - | 10,616 | -162 | - | - |
Modifications of financial assets (including derecognition) | -12,134 | - | 24 | - | - | - | -12,110 | - |
Changes in risk profile not related to transfers | - | 205 | - | -672 | - | -10,630 | - | -11,097 |
Amounts written off | - | - | - | - | -5,715 | 5,715 | -5,715 | 5,715 |
Changes in amortizable fees | 183 | - | 35 | - | 62 | - | 280 | - |
Changes in accrued income | -47 | - | -36 | - | -569 | - | -652 | - |
Foreign exchange adjustments | 1,072 | -64 | 1,721 | -34 | 7,165 | -5,287 | 9,958 | -5,385 |
At December 31, 2021 | 35,142 | -556 | 24,251 | -1,694 | 119,542 | -96,145 | 178,935 | -98,395 |
Changes in loans to the private sector at AC in 2020 | 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, 2019 | 54,906 | -1,071 | 39,798 | -3,466 | 91,925 | -76,694 | 186,629 | -81,231 |
Additions | 29,938 | -477 | - | - | - | - | 29,938 | -477 |
Exposures derecognised or matured / lapsed (excluding write-offs and modifications) | -7,143 | 69 | -13,519 | 253 | -227 | - | -20,889 | 322 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | - | - | - | - | - | - | - | - |
Transfers to Stage 3 | -11,515 | 503 | -12,236 | 2,364 | 23,751 | -2,867 | - | - |
Modifications of financial assets (including derecognition) | 28 | - | -135 | - | - | - | -107 | - |
Changes in risk profile not related to transfers | - | 8 | - | -322 | - | -11,558 | - | -11,872 |
Amounts written off | - | - | - | - | -354 | 354 | -354 | 354 |
Changes in amortizable fees | -25 | - | 143 | - | 48 | - | 166 | - |
Changes in accrued income | 508 | - | -465 | - | 877 | - | 920 | - |
Foreign exchange adjustments | -3,911 | 123 | -1,709 | 412 | -7,314 | 4,983 | -12,934 | 5,518 |
At December 31, 2020 | 62,786 | -845 | 11,877 | -759 | 108,706 | -85,782 | 183,369 | -87,386 |
Total impairments on loans in the profit and loss account | ||
|
| |
Additions / exposure derecognised or matured/lapsed (excluding write - offs) | -242 | -155 |
Changes in risk profile (including changes in accounting estimates) | -11,097 | -11,872 |
Other | 47 | 133 |
Balance at December 31 | -11,292 | -11,894 |
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 | 2021 | 2022 |
Benin | 5.0% | 6.5% |
Togo | 3.0% | 5.9% |
Sudan (The) | 0.8% | 3.5% |
Congo (The Democratic Republic Of The) | 3.6% | 5.6% |
Peru | 7.3% | 4.6% |
Nepal | 1.8% | 4.4% |
Myanmar | 5.7% | -0.1% |
Côte d’Ivoire | 6.2% | 6.5% |
India | 8.8% | 8.5% |
Tanzania (United Republic Of) | 3.6% | 5.1% |
The following tables outline the impact of multiple scenarios on the ECL allowance. Given the developments due to COVID
-19 in 2020 leading to modified macroeconomic forecasts, the probabilities of macroeconomic scenarios (making point-in-time adjusted probability of default) were updated using the data provided by the International Monetary Fund (IMF).
Note that macroeconomic scenarios have been updated by using the latest available information by the IMF, as published
in October 2021. Considering that no update has been made available after Russia invaded Ukraine on February 21, 2022,
the impact following current events in Ukraine cannot be assessed at this stage.
ECL allowance | ||||
December 31, 2021 | Total unweighted amount per ECL scenario | Probability | Loans to the private sector 1 | Total |
ECL Scenario: | ||||
Upside | 97,783 | 2% | 1,956 | 1,956 |
Base case | 98,468 | 50% | 49,234 | 49,234 |
Downside | 100,185 | 48% | 48,088 | 48,088 |
Total | 296,436 | 100% | 99,278 | 99,278 |
1 Loans to the private sector include amounts related to ECL allowances for off balance loan commitments | ||||
ECL allowance | ||||
December 31, 2020 | Total unweighted amount per ECL scenario | Probability | Loans to the private sector 1 | Total |
ECL Scenario: | ||||
Upside | 86,934 | 2% | 1,739 | 1,739 |
Base case | 87,521 | 50% | 43,760 | 43,760 |
Downside | 88,602 | 48% | 42,528 | 42,528 |
Total | 263,057 | 100% | 88,027 | 88,027 |
1 Loans to the private sector include amounts related to ECL allowances for off balance loan commitments |
The table below represents sensitivity of ECL stage 2 allowance for the loan portfolio and loan commitments.
December 31, 2021 | |||
ECL allowance - Stage 2 trigger assessment | Loan portfolio | Loan commitments | Total |
More than 30 days past due | - | - | - |
Forbearance | -1,588 | - | -1,588 |
Deterioration in credit risk rating - financial difficulties | -106 | - | -106 |
Total | -1,694 | - | -1,694 |
December 31, 2020 | |||
ECL allowance - Stage 2 trigger assessment | Loan portfolio | Loan commitments | Total |
More than 30 days past due | - | - | - |
Forbearance | -505 | - | -505 |
Deterioration in credit risk rating - financial difficulties | -254 | - | -254 |
Total | -759 | - | -759 |
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, 2021 | 108,115 |
Purchases and contributions | 15,747 |
Return of Capital | -2,493 |
Changes in fair value | 18,848 |
Net balance at December 31, 2021 | 140,217 |
Equity investments measured at FVPL | |
Net balance at January 1, 2020 | 120,853 |
Purchases and contributions | 24,175 |
Return of Capital | -13,903 |
Changes in fair value | -23,010 |
Net balance at December 31, 2020 | 108,115 |
The following table summarizes the equity investments segmented by sector:
2021 | 2020 | |
Energy | 42,145 | 36,858 |
Agribusiness | 22,696 | 9,864 |
Multi-Sector Fund Investments | 46,687 | 31,806 |
Infrastructure, Manufacturing, Services | 28,689 | 29,587 |
Net balance at December 31 | 140,217 | 108,115 |
7. Other receivables
Fee receivables primarily relate to front-end fees.
2021 | 2020 | |
Fee receivables | 134 | 137 |
Debtor sales result | - | 514 |
Balance at December 31 | 134 | 651 |
8. Accrued liabilities
Accrued liabilities relate mainly to CD expenses.
2021 | 2020 | |
Accrued liabilities | 1,737 | 1,990 |
Balance at December 31 | 1,737 | 1,990 |
9. Provisions
2021 | 2020 | |
Allowance for loan commitments | 73 | 135 |
Balance at December 31 | 73 | 135 |
10. Contributed fund capital and other reserves
2021 | 2020 | |
Contributed Fund Capital | ||
Contribution DGIS previous years | 384,516 | 354,516 |
Contribution DGIS current year | 10,000 | 30,000 |
Balance at December 31 | 394,516 | 384,516 |
2021 | 2020 | |
Other reserves | 6,505 | 6,505 |
Balance at 31 December | 6,505 | 6,505 |
Undistributed results | 2021 | 2020 |
Balance at January 1 | -79,398 | -30,071 |
Addition: Net profit/loss | 16,743 | -49,327 |
Balance at December 31 | -62,655 | -79,398 |
11. Net interest income
Interest income
2021 | 2020 | |
Interest on loans measured at AC | 7,471 | 8,297 |
Total interest income from financial instruments measured at AC | 7,471 | 8,297 |
Interest on loans measured at FVPL | -2,829 | 5,153 |
Interest on short-term deposits | 7 | 15 |
Total interest income from financial instruments measured at FVPL | -2,822 | 5,168 |
Total net interest income | 4,649 | 13,465 |
Interest expenses
2021 | 2020 | |
Interest expenses related to banks (assets) | -55 | -67 |
Total interest expenses | -55 | -67 |
12. Fee and commission income
2021 | 2020 | |
Prepayment fees | 503 | - |
Administration fees | 84 | 99 |
Other fees (like arrangement, cancellation and waiver fees) | -64 | 115 |
Total fee and commission income | 523 | 214 |
13. Dividend income
2021 | 2020 | |
Dividend income direct investments | 37 | 1,961 |
Dividend income fund investments | 2,443 | 45 |
Total dividend income | 2,480 | 2,006 |
14. Results from equity investments
2021 | 2020 | |
Results from equity investments | ||
Unrealized results from FX conversions - cost price | 8,925 | -15,707 |
Unrealized results from FX conversions - capital results | -1,821 | 2,745 |
Unrealized results from capital results | 11,744 | -10,048 |
Results from Fair value re-measurements | 18,848 | -23,010 |
Results from sales | ||
Realized results | -529 | 2,193 |
Release unrealized results | 416 | -2,291 |
Net results from sales | -113 | -98 |
Total results from equity investments | 18,735 | -23,108 |
15. Results from financial transactions
2021 | 2020 | |
Results on sales and valuations of FVPL loans | -9,005 | -4,051 |
Results on sales and valuations of AC loans | 175 | - |
Results on sale and valuation of embedded derivatives related to asset portfolio | - | -88 |
Foreign exchange results | 11,571 | -14,827 |
Total results from financial transactions | 2,741 | -18,966 |
16. Operating expenses
Remuneration FMO concerns the management fees paid to FMO.
Capacity development expenses relate to development contributions contracted with beneficiaries in terms of the fund's objectives.
Evaluation costs are expenses made during frequent investigations and controls of existing investments and costs related to due diligence of new projects.
2021 | 2020 | |
Remuneration FMO | -8,930 | -9,095 |
Capacity development expenses | -568 | -1,815 |
Evaluation expenses | -51 | -67 |
Total expenses | -9,549 | -10,977 |
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:
2021 | 2020 | |
Irrevocable facilities | ||
Contractual commitments for disbursements of: | ||
Loans | 38,829 | 34,056 |
Development contributions | - | 581 |
Equity investments | 61,033 | 63,397 |
Total irrevocable facilities | 99,862 | 98,034 |
The movement in exposure and ECL allowances for commitments of AC loans is as follows:
Movement of loan 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 | |
At January 1, 2021 | 16,953 | -135 | - | - | - | - | 16,953 | -135 |
Additions | 35,119 | -160 | - | - | - | - | 35,119 | -160 |
Exposures derecognised or matured (excluding write-offs) | -30,592 | 183 | - | - | - | - | -30,592 | 183 |
Transfers to Stage 1 | - | -22 | - | 22 | - | - | - | - |
Transfers to Stage 2 | - | - | - | - | - | - | - | - |
Transfers to Stage 3 | - | - | - | - | - | - | - | - |
Changes to models and inputs used for ECL calculations | - | 62 | - | -22 | - | - | - | 40 |
Amounts written off | - | - | - | - | - | - | - | - |
Foreign exchange adjustments | 861 | -1 | - | - | - | - | 861 | -1 |
At December 31, 2021 | 22,341 | -73 | - | - | - | - | 22,341 | -73 |
Movement of loan commitments in 2020 | 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, 2020 | 34,447 | -276 | 6,614 | - | - | - | 41,061 | -276 |
Additions | - | - | - | - | - | - | - | - |
Exposures derecognised or matured (excluding write-offs) | -16,474 | 194 | -6,072 | - | - | - | -22,546 | 194 |
Transfers to Stage 1 | - | - | - | - | - | - | - | - |
Transfers to Stage 2 | - | - | - | - | - | - | - | - |
Transfers to Stage 3 | - | - | - | - | - | - | - | - |
Changes to models and inputs used for ECL calculations | - | -61 | - | - | - | - | - | -61 |
Amounts written off | - | - | - | - | - | - | - | - |
Foreign exchange adjustments | -1,020 | 8 | -542 | - | - | - | -1,562 | 8 |
At December 31, 2020 | 16,953 | -135 | - | - | - | - | 16,953 | -135 |
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, 2021 | FVPL - mandatory | Amortized cost | Total |
Financial assets measured at fair value | |||
Short-term deposits | 14,082 | - | 14,082 |
Derivative financial instruments | 2,988 | - | 2,988 |
Loan portfolio | 63,666 | - | 63,666 |
Equity investments | 140,217 | - | 140,217 |
Total | 220,953 | - | 220,953 |
Financial assets not measured at fair value | |||
Banks | - | 30,020 | 30,020 |
Loan portfolio | - | 80,540 | 80,540 |
Current accounts with FMO | - | 76 | 76 |
Other receivables | - | 134 | 134 |
Total | - | 110,770 | 110,770 |
Financial liabilities not measured at fair value | |||
Provisions | - | 73 | 73 |
Accrued liabilities | - | 1,736 | 1,736 |
Total | - | 1,809 | 1,809 |
December 31, 2020 | FVPL - mandatory | Amortized cost | Total |
Financial assets measured at fair value | |||
Short-term deposits | 9,833 | - | 9,833 |
Derivative financial instruments | 2,780 | - | 2,780 |
Loan portfolio | 72,159 | - | 72,159 |
Equity investments | 108,115 | - | 108,115 |
Total | 192,887 | - | 192,887 |
Financial assets not measured at fair value | |||
Banks | - | 24,204 | 24,204 |
Loan portfolio | - | 95,983 | 95,983 |
Current accounts with FMO | - | 23 | 23 |
Other receivables | - | 651 | 651 |
Total | - | 120,861 | 120,861 |
Financial liabilities not measured at fair value | |||
Provisions | - | 135 | 135 |
Accrued liabilities | - | 1,990 | 1,990 |
Total | - | 2,125 | 2,125 |
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.
2021 | 2020 | |||
At December 31 | Carrying value | Fair value | Carrying value | Fair value |
Banks | 30,020 | 30,020 | 24,204 | 24,204 |
Loan portfolio | 80,540 | 75,022 | 95,983 | 94,548 |
Total non fair value financial assets | 110,560 | 105,042 | 120,187 | 118,752 |
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, 2021 | Level 1 | Level 2 | Level 3 | Total |
Financial assets at FVPL | ||||
Short-term deposits mandatory at FVPL | 14,082 | - | - | 14,082 |
Derivative financial instruments | - | - | 2,988 | 2,988 |
Loan portfolio mandatory at FVPL | - | - | 63,666 | 63,666 |
Equity investments | - | - | 140,217 | 140,217 |
Total financial assets at FVPL | 14,082 | - | 206,871 | 220,953 |
December 31, 2020 | Level 1 | Level 2 | Level 3 | Total |
Financial assets at FVPL | ||||
Short-term deposits mandatory at FVPL | 9,833 | - | - | 9,833 |
Derivative financial instruments | - | - | 2,780 | 2,780 |
Loan portfolio mandatory at FVPL | - | - | 72,159 | 72,159 |
Equity investments | - | - | 108,115 | 108,115 |
Total financial assets at FVPL | 9,833 | - | 183,054 | 192,887 |
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, 2021 | 2,780 | 72,159 | 108,115 | 183,054 |
Total gains or losses | ||||
ˑ In profit and loss (changes in fair value) | - | -16,740 | 11,744 | -4,996 |
Purchases/disbursements | - | 7,055 | 15,747 | 22,802 |
Sales/repayments | - | -5,997 | -2,493 | -8,490 |
Accrued income | - | 1,760 | - | 1,760 |
Exchange rate differences | 208 | 5,429 | 7,104 | 12,741 |
Balance at December 31, 2021 | 2,988 | 63,666 | 140,217 | 206,871 |
Derivative financial instruments | Loan portfolio | Equity investments | Total | |
Balance at January 1, 2020 | 3,118 | 75,257 | 120,853 | 199,228 |
Total gains or losses | ||||
ˑ In profit and loss (changes in fair value) | -89 | -4,051 | -15,707 | -19,847 |
Purchases/disbursements | - | 5,922 | 24,175 | 30,097 |
Sales/repayments | - | -1,090 | -13,902 | -14,992 |
Accrued income | - | 2,218 | - | 2,218 |
Exchange rate differences | -249 | -6,097 | -7,304 | -13,650 |
Balance at December 31, 2020 | 2,780 | 72,159 | 108,115 | 183,054 |
Type of debt investment | Fair value at December 31, 2021 | Valuation technique | Range (weighted average) of significant unobservable inputs | Fair value measurement sensitivity to unobservable inputs |
Loans | 20,416 | 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 €6m. |
20,198 | ECL measurement | Based on client rating | An improvement / deterioration of the Client Rating with 1 notch will result in a 1% increase/decrease | |
13,509 | Credit impairment | n/a | n/a | |
Debt Funds | 9,543 | Net Asset Value | n/a | n/a |
Total | 63,666 |
Type of equity investment | Fair value at December 31, 2021 | Valuation technique | Range (weighted average) of significant unobservable inputs | Fair value measurement sensitivity based on the significant unobservable inputs |
Private equity fund investments | 77,180 | Net Asset Value | n/a | n/a |
Private equity direct investments | 8,934 | Recent transactions | Based on at arm’s length recent transactions | n/a |
36,177 | Book multiples | 1.0 | A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of €36 million. | |
6,617 | Earning Multiples | Depends on several unobservable data such as EBITDA multiples (range 1.0 - 11.1) | A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €7million. | |
8,321 | Discounted Cash Flow (DCF) | Based on discounted cash flows | A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €8 million. | |
2,988 | Put option | The guaranteed floor depends on several unobservable data such as IRR, EBITDA multiples, book multiples and Libor rates | A decrease/increase of the used unobservable data with 10% will result in a lower/higher fair value of €3 million. | |
Total | 140,217 |
19. Related party information
The Fund defines the Dutch Government, FMO and its Management Board and Supervisory Board as related parties.
Dutch Government
The Dutch Ministry of Foreign Affairs, Directoraat-Generaal Internationale Samenwerking (DGIS) sets up and administers the Building Prospects fund, according to the Dutch Government’s development agenda. DGIS is the main contributor to Building Prospects, providing funding upon FMO’s request (2021: €10 million; 2020: €30 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 and 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 and the Land Use Facility of the Dutch Fund for Climate and Development (DFCD) are under FMO’s direct management; the execution of Access to Energy – II and the other facilities of DFCD are performed by third parties under FMO’s supervision.
FMO charges a management fee to the Dutch Ministry of Foreign Affairs and it is reimbursed accordingly from the subsidy amount of Building Prospects. The management fee amounts up to €9 million in 2021 (2020: €9 million). BP has sold one exposure to FMO, a loan of €11 million (2020: €11 million).
20. Subsequent events
On February 24, 2022 the Russian Federation started to invade Ukraine. At reporting date, the fund has no direct exposure to Ukraine, the Russian Federation or Belarus, therefore no material impact is expected on the financial statements.
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.