Notes to the special purpose annual accounts

1. Banks

 

2021

2020

Banks

23,985

9,579

Balance at December 31

23,985

9,579

The cash in bank accounts can be freely disposed of.

2. Current accounts

 

2021

2020

Current account with FMO (receivable)

3

-

Current account with FMO (payable)

-

-448

Balance at December 31

3

-448

Current accounts relate to amounts receivable from FMO (2021) and payable to FMO (2020).

3. Loans

Loans originated by the Fund include loans to the private sector in developing countries for the account and risk of the Fund.

 

Loan portfolio measured at AC

Loan portfolio measured at FVPL

Total 2021

Balance at January 1, 2021

-

3,163

3,163

Disbursements

3,386

421

3,807

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

3,544

4,189

7,733

Impairment

-249

-

-249

Net balance at December 31, 2021

3,295

4,189

7,484

 

Loans measured at FVPL

Balance at January 1, 2020

-

Disbursements

3,412

Changes in fair value

-164

Changes in accrued income

85

Exchange rate differences

-170

Balance at December 31, 2020

3,163

Impairment

-

Net balance at December 31, 2020

3,163

The following tables summarize the loans segmented by sector and geographical area:

 

2021

 

Stage 1

Stage 2

Stage 3

Fair value

Total 2021

Total 2020

Financial Institutions

-

3,295

-

-

3,295

-

Agribusiness

-

-

-

4,189

4,189

3,163

Total balance at December 31

-

3,295

-

4,189

7,484

3,163

       
       
 

2021

 

Stage 1

Stage 2

Stage 3

Fair value

Total 2021

Total 2020

Africa

-

-

-

4,189

4,189

3,163

Latin America & the Carribbean

-

3,295

-

-

3,295

-

Total balance at December 31

-

3,295

-

4,189

7,484

3,163

The movements in the gross carrying amounts and ECL allowance for the loan portfolio measured at AC are as follows:

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

-

-

-

-

-

-

-

-

Additions

-

-

3,386

-232

-

-

3386

-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

-

-

3544

-249

-

-

3544

-249

4. 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 are measured at FVPL.

 

Equity measured at FVPL

Net balance at January 1, 2021

6,133

Purchases and contributions

-

Changes in fair value

458

Net balance at December 31, 2021

6,591

 

Equity measured at FVPL

Net balance at January 1, 2020

-

Purchases and contributions

6,633

Changes in fair value

-500

Net balance at December 31, 2020

6,133

The following table summarizes the equity investments segmented by sector:

 

2021

2020

Agribusiness

6,591

6,133

Net balance at December 31

6,591

6,133

5. Other receivables

 

2021

2020

Debtor commitment fee

11

12

Balance at December 31

11

12

6. Accrued liabilities

Accrued liabilities relate to expenses incurred.

 

2021

2020

Accrued liabilities

10

5

Balance at December 31

10

5

7. Provisions

 

2021

2020

Allowance for loan commitments

7

-

Balance at December 31

7

-

8. Contributed fund capital and reserves

 

2021

2020

Contributed Fund Capital

  

Contributions DGIS - Available to consortium partners previous years

21,791

38,928

Contributions DGIS - Available to consortium partners current year

20,216

-17,137

Balance at December 31

42,007

21,791

Undistributed results

2021

2020

Balance at January 1

-558

-

Net profit / (loss)

-2,799

-558

Balance at December 31

-3,357

-558

9. Net interest income

 

2021

2020

Interest on loans measured at AC

124

-

Interest on loans measured at FVPL

225

98

Total interest income

349

98

10. Net fee and commission income

 

2021

2020

Administration fees

4

-

Net fee and commission income

4

-

11. Results from equity investments

 

2021

2020

Results from equity investments:

  

Unrealized results from changes in fair value

458

-500

Total results from equity investments

458

-500

12. Results from financial transactions

 

2021

2020

Results on sales and valuations of FVPL loans

100

-164

Foreign exchange results

594

-429

Total results from financial transactions

694

-593

13. Net interest expenses

 

2021

2020

Interest on banks

-74

-112

Total interest expenses

-74

-112

14. Operating expenses

The following table presents the operating expenses incurred in 2021 and 2020. Next to direct personnel costs, direct project costs relate mainly to audit and advisory expenses. Furthermore, overhead costs incurred relate to legal fees and costs for support staff.

 

2021

2020

Direct Personnel costs

-1,380

-1,442

Other direct project costs

-391

-243

Overhead / indirect costs

-7

-7

Total operating costs

-1,778

-1,692

15. Off-Balance Sheet information

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

Irrevocable facilities

2021

2020

Contractual commitments for disbursements of:

  

Loans

4,610

843

Total irrevocable facilities

4,610

843

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

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

-

-

-

-

-

-

-

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

16. 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 under IFRS and by balance sheet heading.

December 31, 2021

FVPL - mandatory

Amortized cost

Total

    

Financial assets measured at fair value

   

Loan portfolio

3,295

4,189

7,484

Equity investments

6,591

-

6,591

Total

9,886

4,189

14,075

    

Financial assets not measured at fair value

   

Banks

-

23,985

23,985

Current accounts

-

3

3

Other receivables

-

11

11

Total

-

23,999

23,999

    

Financial liabilities not measured at fair value

   

Accrued liabilities

-

10

10

Total

-

10

10

December 31, 2020

FVPL - mandatory

Amortized cost

Total

    

Financial assets measured at fair value

   

Loan portfolio

3,163

-

3,163

Equity investments

6,133

-

6,133

Total

9,296

-

9,296

    

Financial assets not measured at fair value

   

Banks

-

9,579

9,579

Other receivables

-

12

12

Total

-

9,591

9,591

    

Financial liabilities not measured at fair value

   

Current accounts

-

448

448

Accrued liabilities

-

5

5

Total

-

453

453

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.

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

23,985

23,985

9,579

9,579

Loans to the private sector at AC

4,189

4,189

-

-

Total non fair value financial assets

28,174

28,174

9,579

9,579

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

    

Loans portfolio

-

-

3,295

3,295

Equity investments

-

-

6,591

6,591

Total financial assets at fair value

-

-

9,886

9,886

The following table shows the movements of financial assets measured at fair value based on level 3.

 

Loans portfolio

Equity investments

Total

Balance at January 1, 2021

3,163

6,133

9,296

Total gains or losses

   

ˑ In profit and loss (changes in fair value)

100

458

558

Purchases/disbursements

421

-

421

Interest Capitalization

312

-

312

Accrued income

-87

-

-87

Exchange rate differences

280

-

280

Balance at December 31, 2020

4,189

6,591

10,780

Type of equity investment

Fair value at December 31, 2021

Valuation technique

Range (weighted average) of significant unobservable inputs

Fair value measurement sensitivity to unobservable inputs

Private equity direct investments

6,591

Book multiples

1.0

A decrease/increase of the book multiple with 10% will result in a lower/higher fair value of € 0.6 million.

Total

6,591

   

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

4,138

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 €41K.

Total

4,138

   

17. Related party information

The Fund defines the Dutch Government as related parties.

Dutch Government:

The Dutch Ministry of Foreign Affairs, in particular Directoraat-Generaal Internationale Samenwerking (DGIS), sets up and administers the investment funds (“State Funds”), including the DFCD Land-use Facility, according to the Dutch Government’s development agenda. DGIS is the main contributor to the DFCD facilities, providing funding upon FMO’s request for a net amount of €35.0 million in 2021 (2020: €7.0 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 focus areas - agribusiness, food & water, energy, financial institutions, Dutch business - 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, FOM-OS and the Land Use Facility of 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.

The operating expenses of the Fund represent payments made to FMO to reimburse FMO for the costs incurred on the programme.

18. Subsequent events

On February 24, 2022 the Russian Federation started to invade Ukraine. The move followed shortly after Russian President Putin recognized two Eastern-Ukrainian provinces as independent states and invaded those areas for a “peacekeeping” mission. At reporting date, the fund has no exposure to Ukraine or Belarus, therefore no material impact is expected on the financial statements.

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.