Notes to the consolidated statement of profit or loss
20. Net interest income
Interest income
|
2025 |
2024 |
|
|
Interest on loans measured at AC |
456,749 |
457,136 |
|
Interest on collateral delivered |
2,360 |
11,189 |
|
Interest income related to cash balances with banks |
24,608 |
36,089 |
|
Interest on interest-bearing securities |
10,483 |
9,722 |
|
Interest income calculated using the effective interest method |
494,200 |
514,136 |
|
Interest on loans measured at FVPL |
39,927 |
50,216 |
|
Interest on interest-bearing securities at FVTPL |
3,632 |
2,439 |
|
Interest on short-term deposits at FVTPL |
12,321 |
20,992 |
|
Interest on derivatives related to asset portfolio |
-43,576 |
-31,438 |
|
Other interest income |
12,304 |
42,209 |
|
Total interest income |
506,504 |
556,345 |
Included in the interest income on loans is €13.7 million (2024: €19.0 million) related to Stage 3 loans (adjusted on basis of net carrying amount).
Interest expense
|
2025 |
2024 |
|
|
Interest on debentures and notes in hedge accounting |
-157,664 |
-143,642 |
|
Interest on debentures and notes not in hedge accounting |
-97,238 |
-90,561 |
|
Interest on short-term credits |
-4,671 |
-3,220 |
|
Interest expense calculated using the effective interest method |
-259,573 |
-237,423 |
|
Interest on derivatives related to funding portfolio |
-22,349 |
-92,708 |
|
Other interest expense |
-22,349 |
-92,708 |
|
Interest on leases |
-221 |
-97 |
|
Total interest expense |
-282,143 |
-330,228 |
21. Dividend income
Dividend income relates to income from equity investments.
|
2025 |
2024 |
|
|
Dividend income direct investments |
18,385 |
16,219 |
|
Dividend income fund investments |
21,180 |
12,952 |
|
Total dividend income |
39,565 |
29,171 |
22. Results from equity investments
|
2025 |
2024 |
|
|
Results from equity investments |
||
|
Unrealised results from FV movements |
95,285 |
45,333 |
|
Unrealised results from FX movements |
-209,849 |
116,133 |
|
Net results from fair value re-measurements |
-114,565 |
161,466 |
|
Results from sales |
||
|
Realized results |
37,016 |
40,858 |
|
Release unrealized results |
-67,721 |
-63,895 |
|
Net results from sales |
-30,705 |
-23,037 |
|
Net results from equity investments |
-145,269 |
138,429 |
The net result on sales represents the reversal of accumulated previously recognised unrealised fair value movements on the instruments sold and the actual realised result on sale of the instrument compared to the initial cost of the investment. The negative result predominantly reflects a small number of loss‑making transactions, along with minor timing effects. Unrealized results from FX differences on non-monetary financial assets (investments in equity instruments) are a component of the change in their entire fair value. This amount is calculated using a spot-spot revaluation of the outstanding FV carrying amount on a daily basis and is presented separately.
23. Net fee and commission income
|
2025 |
2024 |
|
|
Prepayment fees |
2,421 |
1,998 |
|
Fees for FVPL loans |
1,454 |
1,080 |
|
Administration fees |
2,419 |
1,875 |
|
Other fees (for example: arrangement, cancellation and waiver fees) |
5,171 |
4,719 |
|
Total fee and commission income |
11,465 |
9,672 |
|
Custodian fees and charges for the early repayment of debt securities |
-826 |
-796 |
|
Guarantee fees related to unfunded risk participants |
-12,150 |
-12,771 |
|
Other fee expenses |
- |
-159 |
|
Total fee and commission expense |
-12,976 |
-13,726 |
|
Net fee and commission income |
-1,511 |
-4,054 |
24. Net result from financial transactions
|
2025 |
2024 |
|
|
Gains/(losses) on remeasurement on valuation of hedged items |
-84,898 |
-41,426 |
|
Gains/(losses) on remeasurement of hedging instruments |
82,609 |
48,680 |
|
Net result on hedge accounting |
-2,289 |
7,254 |
|
Result on sale and valuation of treasury derivatives not under hedge accounting |
-26,073 |
-20,929 |
|
Result on sale and valuation of derivatives related to asset portfolio |
-2,503 |
-5,878 |
|
Result on sale and valuation of loans at FVPL |
-3,716 |
11,734 |
|
Result on sale and valuation of securities at FVPL |
337 |
1,791 |
|
Net result on financial instruments mandatory at FVPL |
-31,955 |
-13,282 |
|
Foreign exchange results loans at FVPL |
-72,466 |
34,462 |
|
Foreign exchange results derivatives |
199,055 |
-102,932 |
|
Foreign exchange results on other financial assets/liabilities |
-118,674 |
74,499 |
|
Net foreign exchange results |
7,915 |
6,029 |
|
Other financial results |
20 |
-19 |
|
Other changes |
35,521 |
10,622 |
|
Other results from financial transactions |
35,541 |
10,603 |
|
Net result from financial transactions |
9,212 |
10,604 |
The movement for results from financial transactions can be mainly explained by changes in valuations for derivatives and FX results. This movement is primarily driven by changes in cross currency basis spreads and yield curves of various underlying currencies (e.g. USD, EUR, AUD).
'Other changes' relate majorly to the remeasurement of 'Dutch government program liabilities' for FMO's obligations to the public fund programs managed on behalf of the Dutch Government. Refer to Note 15 for further details on the nature of 'Dutch government program liabilities'
25. Remuneration for services rendered
|
2025 |
2024 |
|
|
Public funding programs: |
||
|
- MASSIF |
10,093 |
10,775 |
|
- Building Prospects |
9,157 |
9,594 |
|
- Access to Energy Fund |
3,465 |
3,657 |
|
- Mobilising Finance for Forests |
3,509 |
- |
|
Syndication fees, remuneration from directorships and others |
9,044 |
11,473 |
|
Total remuneration for services rendered |
35,268 |
35,499 |
Remuneration for managing funds and programs is assessed for market conformity and expressed in gross amounts. Related management expenses are included in operating expenses.
26. Gains and losses due to derecognition
Gains and losses due to derecognition arise from loans measured at amortized cost when sold to a third party or when terms and conditions of a loan arrangement have been modified significantly.
|
2025 |
2024 |
|
|
Gains and losses due to derecognition |
349 |
1,863 |
|
Total gains and losses due to derecognition |
349 |
1,863 |
27. Staff costs
The number of FTE on December 31, 2025, amounted to 879 (2024: 834 FTEs). In 2025, 870 (2024: 825) FTEs were based in the Netherlands and from the other 9 (2024: 9) 2 FTE were based in our regional offices in Costa Rica (2024: 2), 6 FTE were based in South Africa (2024: 5) and one FTE in Kenya (2024: 2).
The average 2025 FTE number amounted to 866 (2024: 813 FTEs).
|
2025 |
2024 |
|
|
Salaries |
-92,713 |
-83,400 |
|
Social security costs |
-12,145 |
-10,888 |
|
Pension costs |
-20,295 |
-23,848 |
|
Temporaries |
-9,866 |
-18,824 |
|
Travel and subsistence allowances |
-5,478 |
-5,257 |
|
Other personnel expenses |
-5,860 |
-2,622 |
|
Total staff costs |
-146,357 |
-144,839 |
The Pension costs line item includes an amount of €0.6 million (2024 €6.1 million) related to the defined benefit plan expenses.
28. General and administrative expenses
|
2025 |
2024 |
|
|
IT expenses |
-14,708 |
-11,120 |
|
Advisory costs |
-8,692 |
-12,914 |
|
Other operational expenses |
-12,421 |
-13,079 |
|
Total administrative expenses |
-35,821 |
-37,113 |
These expenses consist primarily of services from third parties and other operational expenses. The remuneration paid to the Supervisory Board is included in these expenses. As of December 31, 2025, the Supervisory Board consisted of six members (2024: six). The members of the Supervisory Board were paid a total remuneration of €157k (2024: €140k).
In this consolidated financial statements, immaterial presentation revisions have been made to aggregate 'other operational expenses', which was presented separately in the December 31, 2024 consolidated annual financial statements, with 'Administrative expenses'.
With reference to Section 2:382a(1) and (2) of the Netherlands Civil Code, the following fees for the financial year have been charged by PricewaterhouseCoopers Accountants N.V (2024: EY Accountants B.V.) to the company and its subsidiaries. Other assurance services include assurance in respect of sustainability disclosures, regulatory reporting, specific financial reporting of government and EU funds and capital market transactions. Additionally, PricewaterhouseCoopers Accountants N.V. and EY Accountants B.V. performed permitted agreed-upon procedures services on the financial reporting of government funds. No other non-assurance services have been performed.
|
Total fees charged by auditors |
||
|
2025 |
2024 |
|
|
Statutory audit of annual accounts |
-1,534 |
-1,138 |
|
Other assurance services |
-949 |
-1,329 |
|
Total |
-2,483 |
-2,467 |
29. Income taxes
Income tax by type
|
2025 |
2024 |
|
|
Current income taxes |
-5,861 |
-11,875 |
|
Deferred income taxes |
-5,604 |
-3,488 |
|
Total income tax |
-11,465 |
-15,363 |
The reconciliation of the statutory income tax rate to the effective income tax rate is as follows:
|
2025 |
2024 |
|
|
Profit/(loss) before taxation |
59,923 |
312,597 |
|
Income taxes at statutory rate of 25.8% (2024 25.8%) |
-15,460 |
-80,650 |
|
Increase/decrease resulting from: |
||
|
Settlement with local withholding taxes |
4,364 |
3,049 |
|
Non-taxable income (participation exemption facility) |
-4,634 |
61,607 |
|
Fees related to Dutch tax transparent equity funds |
4,791 |
1,032 |
|
Tax adjustments to prior periods |
-481 |
-293 |
|
Other |
-45 |
-108 |
|
Total income tax |
-11,465 |
-15,363 |
|
Effective income tax rate |
19.1% |
4.9% |
Current income tax
FMO received €622 (2024: €18,681 paid) from the tax authorities. The remaining current income tax receivable amounts to €893 (2024: €13,297).
The domestic corporate income tax rate for 2025 is 25.8 percent (2024: 25.8 percent). The effective rate for 2025 is calculated at 19.1 percent - mainly due to the participation exemption of equity results. The increase of the effective tax rate compared with last year is mostly due to this year's lower equity results.
For the financial year ended December 31, 2025, this results in a corporate income tax of €11.5 million (December 31, 2024: €15.4 million). As of December 31, 2025, there are no unrecognized unused tax losses (December 31, 2024: €0 million) and no unrecognized unused tax credits (December 31, 2024: €0).
Deferred tax
FMO’s deferred income tax assets and liabilities are summarized as follows:
|
2025 |
2024 |
|
|
Deferred tax assets |
||
|
Pension provision |
1,901 |
2,816 |
|
Actuarial gains/losses on defined benefit plans |
1,699 |
1,523 |
|
Unused tax credits |
- |
1,508 |
|
Liability Government Funds |
- |
3,173 |
|
Leases |
47 |
55 |
|
Total deferred tax assets |
3,647 |
9,075 |
|
Deferred tax liabilities |
||
|
Fair value movements equity investments |
-279 |
-510 |
|
Total deferred tax liabilities |
-279 |
-510 |
|
Net balance at December 31 |
3,368 |
8,565 |