Notes to the company balance sheet

The company annual accounts of FMO should be read in conjunction with the consolidated annual accounts including the risk management, segment information and the notes to the consolidated accounts. The FMO company annual accounts is, due to the limited investments activities of our consolidated subsidiaries almost the same as the consolidated annual accounts. Therefore, for notes of specific items of the balance sheet and the profit & loss accounts, we refer to the consolidated annual accounts to the extent these are not specifically disclosed hereafter.

For information related to the maturity of the assets and liabilities recorded in the balance sheet of the company annual accounts, we refer to the table with the categorization of principal cash flow per maturity bucket in the section Liquidity risk of the Risk Management Chapter.

A. Banks

 

2021

2020

Banks

90,672

41,748

Balance at December 31

90,672

41,748

The cash on bank accounts can be freely disposed of.

B. Other Receivables

 

2021

2020

Receivables related to equity disposals

1,935

1,504

Taxes and social premiums

264

703

To be declared on State guaranteed loans

2,449

2,428

Transaction fee receivables and prepayments

17,071

12,223

Intercompany receivables from subsidiaries

6,508

6,604

Balance at December 31

28,227

23,462

C. Equity investments

 

Equity measured at FVOCI

Equity measured at FVPL


Total

Balance at January 1, 2021

115,504

1,675,234

1,790,738

Purchases and contributions

31,064

228,245

259,309

Reclassification from loans

-31,909

-

-31,909

Reclassification Associate/FVPL

-

-

-

Sales

-

-322,005

-322,005

Changes in fair value

25,766

280,929

306,695

Balance at December 31, 2021

140,425

1,862,403

2,002,828

 

Equity measured at FVOCI

Equity measured at FVPL


Total

Balance at January 1, 2020

122,921

1,732,334

1,855,255

Purchases and contributions

40

230,401

230,441

Reclassification from loans

-

-

-

Reclassification Associate/FVPL

-

17,066

17,066

Sales

-

-112,630

-112,630

Changes in fair value

-7,457

-191,937

-199,394

Balance at December 31, 2020

115,504

1,675,234

1,790,738

D. Subsidiaries

 

2021

2020

Balance at January 1

12,341

22,604

Purchases and contributions

-

-

Share in other comprehensive income

-

-

Share in net results

1,872

-10,263

Return of Capital

-337

-

Balance at December 31

13,876

12,341

The investments in subsidiaries consist of the following interests in the share capital of:

  1. Asia Participations B.V.: 100%;

  2. FMO Investment Management B.V.: 100%;

  3. FMO Medu II Investment trust Ltd.: Liquidated January 27, 2021;

  4. Nuevo Banco Comercial Holding B.V.: Liquidated August 3, 2021;

  5. Equis DFI Feeder L.P.: 63%;

  6. NedLinx B.V.: 100%.

The following table summarizes the carrying amount of the subsidiaries.

 

2021

2020

Asia Participations B.V.

8,334

6,998

FMO Investment Management B.V.

5,467

4,850

FMO Medu II Investment Trust Ltd.

-

6

Nuevo Banco Comercial Holding B.V.

-

337

Equis DFI Feeder L.P.

75

150

Balance at December 31

13,876

12,341

E. Shareholders’ equity

Share capital

The authorized capital amounts to €45,380k, consisting of A shares of €22.69 each, which are held by the Dutch Government, and B shares of €22.69 each as well, which are for held by commercial banks and private investors. The Dutch Government holds 51% of the total shares of FMO, while commercial banks and private investors hold the remaining 49%. The voting rights for A shares and B shares are equal. 

Authorized share capital

2021

2020

1,020,000 A shares x €22.69

23,144

23,144

980,000 B shares x €22.69

22,236

22,236

Balance at December 31

45,380

45,380

In addition, the shareholders' equity of the company comprises of three reserves, which result from the Agreement State-FMO of November 16, 1998. These are the share premium reserve, the development fund and the contractual reserve. As long as the company continues its activities, these reserves are not available to the shareholders. Upon liquidation of FMO these reserves fall to the Dutch Government, after settlement of the contractual return to the shareholders.

Issued and paid-up share capital

2021

2020

204,000 A shares x €22.69

4,629

4,629

196,000 B shares x €22.69

4,447

4,447

Balance at December 31

9,076

9,076

Share premium reserve

Share premium reserve is sole contributed by Shareholders of A shares on the transfer to the company of investments administrated on behalf of the State at the time of the financial restructuring and amounts to €29,272k (2020: €29,272k).

 

2021

2020

Share premium reserve shareholder A, contributed on the transfer to the company of investments administered on behalf of the State on the financial restructuring

8,061

8,061

Share premium reserve shareholder B, contributed on the transfer to the company of investments administered on behalf of the State on the financial restructuring

21,211

21,211

Balance at December 31

29,272

29,272

Statutory reserves

Development fund

This special purpose reserve contains the annual budgetary allocations made by the Dutch Government to finance the portfolio of loans and equity investments. 

Other contractual reserve

The addition relates to that part of the net result, which FMO is obliged to reserve under the Agreement State-FMO of November 16, 1998 (see section ‘Additional information’). 

Legal reserves

Legal reserves include the fair value-, other revaluation, and translation reserves.

 

2021

2020

Fair value reserve

30,910

26,200

Other revaluation reserve

740,055

536,049

Translation reserve

-392

-17,727

Total legal reserves

770,573

544,522

Fair value reserve

The fair value reserve is the part of the revaluation reserve and includes gains and losses of equity investment measured at FVOCI. Gains and losses on such equity investments are never reclassified to profit or loss. Cumulative gains and losses recognized in this reserve are transferred to other reserves on disposal of the investment.

Other revaluation reserve

The Other revaluation reserve (as a part of the total contractual reserve) include unrealized gains related to financial assets measured at FVPL. The revaluation reserve in the Company annual accounts follows from differences in presentation requirements between IFRS and Part 9 of the Dutch Civil Code. This revaluation reserve has been created against the other reserves. At the same time, a same amount is added to the Other reserves and compensated by the contractual reserve.

The Other revaluation reserve includes the unrealized fair value gains of our equity investments, loans to private sector at FVPL and derivatives for which the valuations are not determined based on quoted market prices. 

 

2021

2020

Equity investment FVPL

638,874

338,383

Loans to private sector FVPL

4,172

6,431

Derivatives other than hedge accounting instruments

97,009

191,235

Total other revaluation reserve

740,055

536,049

Translation reserve

The assets, liabilities, income and expenses of foreign subsidiaries and associates are translated using the closing and weighted average exchange rates. Differences resulting from the translation are recognized in the translation reserve.

At December 31, 2021 the translation reserve (as a part of the legal reserve) has a negative balance of €392k (2020: - €17 million).

Other reserves

Pursuant to Dutch reporting requirements in Part 9 of Book 2 the Dutch Civil Code, the table reflects the other reserves included in the total Shareholders' equity. According to the Support Agreement with the Dutch Government, FMO allocates the net results after dividend pay - out to the contractual reserve. The contractual reserve is a statutory reserve, against which no legal reserves can be created. The Other revaluation reserve is recorded through Other reserves. At the same time Other reserves are compensated via the contractual reserve.

 

2021

2020

Actuarial gain/loss on defined benefit plans

-7,433

-17,156

Retained earnings

43,338

32,162

Total other reserves

35,905

15,006

Changes in Shareholders' equity

The table below presents changes in Shareholders' equity for line items which are only relevant for Company - only. Remaining line items are reflected in the FMO's consolidated annual accounts.

 

Legal reserve - Other revaluation reserve

Other reserves

Balance at January 1, 2020

493,272

18,188

Actuarial gains/(loss) on defined benefit plans net of tax1)

-

-3,182

Addition/(release) to other revaluation reserve

42,777

-42,777

Addition/(release) from contractual reserve

-

42,777

Balance at December 31, 2020

536,049

15,006

Actuarial (gain)/(loss) on defined benefit plans net of tax

-

9,723

Addition/(release) to other reserves

-

11,176

Addition/(release) to other revaluation reserve

204,006

-172,437

Addition/(release) from contractual reserve

-

172,437

Balance at December 31, 2021

740,055

35,905

  • 1 This item refers to line item Actuarial result pension in the consolidated statement of changes in Shareholders' equity

Proposal for appropriation of the net result

A company net profit of €490,690k was recorded in 2021. Under the Agreement State-FMO of November 16, 1998, FMO is required to add €477,859k to the contractual reserve. Therefore the 2021 profit is not completely distributable. The distributable element of the net profit amounts to €12,831k (2020: €0). The Management Board and the Supervisory Board propose distributing a sum of €12,831k as cash dividend equaling €32.08 per A and B share. This proposal for dividend distribution can be withdrawn if FMO's economical and financial conditions deteriorate significantly in the period up to the moment of distribution of the dividend. This reservation is the result of the recommendation of the European Central Bank and adopted by the Dutch Central Bank.