Ga naar artikel navigatie Ga naar inhoud

De pagina ververst bij het selecteren van een onderwerp.

Sla artikel navigatie over.

Notes to the consolidated statement of financial position

 ­

7 Investment property

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

4,132,042

 

3,759,649

     

Investments in completed investment property

-

 

5,613

 

Prepayments for assets under construction

(32)

 

(131)

 

Transferred from assets under construction

258,034

 

254,966

 

Investments in capitalised subsequent expenditure in investment property

6,363

 

4,667

 

Divestments of investment property

(177,190)

 

(212,040)

 

Transferred to/from assets held for sale

0

 

4,276

 

Right of use asset (IFRS 16) adjustments

(388)

 

4,807

 

Fair value adjustments

285,844

 

310,234

 
  

372,630

 

372,393

     

At end of period

 

4,504,672

 

4,132,042

The ARC Fund’s investment properties are appraised by independent professionally qualified appraisal experts, who provide an IFRS Level 3 valuation. There has been no change to the valuation technique during the year and there were no transfers between levels 2 and 3 during the year.

A mortgage on part of the ARC Fund’s property portfolio serves as security for the loan. The total value of the residential portfolio mortgaged as at 31 December 2025 is EUR 713,316 thousand (2024: EUR 1,487,069 thousand) (also see note 16).

The investment portfolio is divided over below mentioned rental priced segments:

EUR x 1,000

31-12-2025

31-12-2024

Low-priced

155,185

85,590

Mid-priced

1,222,068

1,290,402

Free market low

1,913,923

1,797,683

Free market high

1,213,496

958,367

 

4,504,672

4,132,042

8 Assets under construction

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 january

 

432,003

 

540,434

     

Prepayments for assets under construction

142,732

 

162,736

 

Transferred to investment property

(258,034)

 

(254,959)

 

Right of use asset (IFRS 16) adjustments

681

 

60

 

Fair value adjustments

17,335

 

(16,267)

 
  

(97,286)

 

(108,431)

     

At end of period

 

334,717

 

432,003

Prepayments were made in accordance with the completion of investment property under construction. All risks regarding the development of new properties remain with the developer, as the ARC Fund cannot take on development risks.

The legal ownership of the land on which the property is constructed was transferred to the ARC Fund together with the first payment.

9 Trade and other receivables

EUR X 1,000

31-12-2025

31-12-2024

Accounts receivable

4,623

2,306

Prepayments on borrowing costs

8,217

7,899

Amvest REIM BV

-

401

VAT

-

-

Other receivables and prepayments

877

1,794

Trade and other receivables

13,717

12,400

Borrowing costs for the debt securities amounted to EUR 8,217 thousand as at 31 December 2025 (2024: EUR 7,899 thousand). The capitalised expenses are amortised during the term of the loan facility. 

provisions on accounts receivable

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

2,800

 

1,906

     

Amounts written off

-

 

-

 

Increase/(decrease) in allowance

(648)

 

894

 
  

(648)

 

894

     

At end of period

 

2,152

 

2,800

All accounts receivable are non-interest bearing and are typically due within 30 days. As at 31 December 2025, receivables with a nominal value of EUR 2,152 thousand (2024: EUR 2,800 thousand) were impaired due to tenant defaults and were fully provided for. In 2025, no receivables were directly written off (2024: EUR -).

The ARC Fund holds EUR 7,313 thousand (2024: EUR 7,116 thousand) as collateral in the form of tenants’ deposits (also see note 18).

10 Cash and cash equivalents

EUR X 1,000

31-12-2025

31-12-2024

ABN AMRO Bank NV

30,057

11,776

ING Bank NV

46,565

93,996

Cash and cash equivalents

76,622

105,772

All balances are available on demand. 

11 Assets held for sale

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

-

 

11,844

     

Divestments of assets held for sale

-

 

(7,568)

 

Transferred to investment property

-

 

(4,276)

 

Transferred from investment property

-

 

-

 
  

-

 

(11,844)

     

At end of period

 

-

 

-

As at 31 December 2025, there were no assets held for sale.

12 Capital contributions
 

31-12-2025

31-12-2024

EUR X 1,000

No. Of particip. Interest

Nominal value

No. Of particip. Interest

Nominal value

Capital

    

AEGON Levensverzekering N.V.

24,812

25

24,812

25

PGGM Private Real Estate Fund

18,479

18

17,333

17

Investor "A"

456

-

456

-

Investor "C"

1,376

1

1,376

1

Investor "D"

2,029

2

2,111

2

Investor "E"

1,010

1

1,010

1

Investor "F"

871

1

871

1

Investor "G"

3,036

3

3,036

3

Investor "H"

4,482

4

4,482

4

Investor "I"

1,581

2

1,581

2

Investor "K"

677

1

677

1

Investor "L"

4,645

5

7,707

8

Investor "M"

616

1

616

1

Investor "N"

410

-

410

-

Investor "O"

1,832

2

1,832

2

Investor "Q"

3,504

4

3,504

4

Investor "R"

1,664

2

1,664

2

Investor "T"

689

1

689

1

Investor "U"

7,062

7

7,062

7

Investor "V"

1,768

2

1,768

2

Investor "W"

1,768

2

1,768

2

Investor "X"

817

1

817

1

Investor "Y"

739

1

739

1

Investor "Z"

733

1

-

-

Investor "AA"

374

-

-

-

 

85,430

85

86,321

86

The ARC Fund’s capital is divided into participating units with a nominal value of EUR 1 per participating unit. Each FGR unit is entitled to distributions from the Fund. All Investors in the ARC Fund participate in the ARC Fund’s capital in the following manner:

13 Share premium reserve

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

1,225,304

 

1,408,998

     

Subscription Investor PGGM Private Real Estate Fund

49,975

 

-

 

Subscription Investor J

-

 

1,108

 

Subscription Investor Z

29,959

 

-

 

Subscription Investor AA

15,965

 

-

 

Redemptions

(132,882)

 

(90,802)

 

Dividend paid to investors

(107,750)

 

(94,000)

 
  

(144,732)

 

(183,694)

     

At end of period

 

1,080,572

 

1,225,304

For 2025, a total amount of EUR 107,750 thousand (2024: EUR 94,000 thousand ) of the share premium reserve was distributed to the Investors, being the final dividend distribution for 2025. Dividend per unit was EUR 1,261 in 2025 (2024: EUR 1,089).

Capital Management

The ARC Fund plans to secure new equity funding in 2026, subject to market conditions, to fulfil outstanding redemption requests as well as fund and grow its pipeline in the coming years. We take a balanced approach to liquidity management and use proceeds from block sales to both fulfil the requests of our investors and to fund our pipeline. Realisation of the ARC Fund’s assets, for instance in connection with redemption requests, on termination or otherwise could be a process of uncertain duration. Currently, a total of EUR 174M of redemption requests has been fulfilled in 2026.

14 Revaluation reserve

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

1,299,596

 

1,041,920

     

Result of the year

283,625

 

324,959

 

Realised from property sales

(80,238)

 

(67,283)

 
  

203,387

 

257,676

     

At end of period

 

1,502,983

 

1,299,596

The revaluation reserve, EUR 1,469,298 thousand is restricted from distribution due to cumulative net positive unrealised changes in the fair value of investment property (including assets held for sale) (2024: EUR 1,299,596 thousand).

For 2025, a total amount of EUR 80,238 thousand (2024: EUR 67,283 thousand ) of the revaluation reserve was realised from property sales.  

15 Other reserve

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

995,194

 

864,812

     

Result of the year

127,453

 

63,099

 

Realised from property sales

80,238

 

67,283

 
  

207,691

 

130,382

     

At end of period

 

1,202,885

 

995,194

16 Financial liabilities
Debt funding

The ARC Fund obtains debt funding through various sources:
1. Bank facilities
2. Private placement
3. Bonds, issued by the ARC Fund. under the EMTN programme.

This note provides information about the contractual terms of the ARC Fund’s interest bearing loan, which is measured at amortised cost. For more information about the ARC Fund’s exposure to interest rate, foreign currency and liquidity risks, see the previously mentioned accounting principles and information about the financial statements.

EUR X 1,000

 

31-12-2025

 

31-12-2024

At 1 January

 

935,000

 

940,000

     

Loans taken

300,000

 

425,000

 

Repayments

(325,000)

 

(305,000)

 
  

(25,000)

 

120,000

     

Reclass to current *

 

125,000

 

(125,000)

     

At end of period

 

1,035,000

 

935,000

*During the year EUR 125 million has been repaid, this amount was previous year  presented under note 18 – trade and other payables.

Bank facilities

Principal amount

Initial amount: EUR 500 million bullet

Term

Repaid on 17 December 2025 (200 mio) & 17 January 2029 (300 mio)

Lenders

Deutsche Hypothekenbank (Security Agent, Valuation Agent)/ING Diba/ING N.V./ABN AMRO (EUR 300m/EUR 100m/ EUR 50m/EUR 50m)

Interest period

3 months

Interest

EUR 290m: 1.218%-1.318% (depending on LTMV ratio);

 

EUR 60m: 1.596%-1.696% (depending on LTMV ratio);

 

EUR 150m: 1.733%-1.833% (depending on LTMV ratio);

Repayment

EUR 200 mio was repaid on 15 Dec 2025 and EUR 300 mio will be repaid on 17 January 2029.

LTV ratio

Maximised at 40%

LTMV ratio

Maximised at 50%

Ratio of net rental income to gross interest

At least 1.8

For an amount of EUR 300 million of the above mentioned EUR 500 million a loan agreement was signed with Deutsche Hypotheken Bank AG and ING Bank N.V. from January 2026 to January 2029. Resultingly, EUR 200 million of this facility was repaid during December 2025 and EUR 300 million of this facility matures in January 2029. The details of the EUR 300 million facility are mentioned below.

Principal amount

Initial amount: EUR 300 million bullet

Start date

17 January 2026

Term

17 January 2029

Lenders

Deutsche Hypothekenbank (Security Agent, Valuation Agent)/ING Bank N.V (EUR 250m/EUR 50m)

Interest period

3 months

Interest

EUR 300m: 3.55%-3.65% (depending on LTMV ratio);

Repayment

In full, upon repayment date (17 January 2029)

LTV ratio

Maximised at 40%

LTMV ratio

Maximised at 50%

Ratio of net rental income to gross interest

At least 1.8

The key elements of the EUR 450 million facility are mentioned below.

Principal amount

Initial amount: EUR 450 million revolving

Term

3 July 2029

Lenders

ING BANK N.V. (Facility Agent)/ABN AMRO BANK N.V./BNP Paribas S.A./SMBC Bank EU A.G. (EUR 112.5m/EUR 112.5m/EUR 112.5m/EUR 112.5m)

Interest period

3 months

Interest

3-month Euribor + 80 basis points (depending on net LTV and utilisation amount)

Repayment

Each quarter, except when a new utilisation request is executed and ultimately upon repayment date

LTV ratio

Maximised at 40%

LTMV ratio

Maximised at 50%

Ratio of net rental income to gross interest

At least 1.8

Private placement

The key elements of the EUR 135 million U.S. Private Placement are mentioned below. 

Principal amount

Initial amount: EUR 135 million bullet

Term

8 November 2030

Lenders

Metropolitan Life Insurance Company/ New York Life Insurance Company/ The Manufacturers Life Insurance Company (EUR 50m/ EUR 50m/ EUR 35m)

Interest period

6 months

Interest

EUR 100m: 5.19%

 

EUR 35m: 5.09%

Repayment

In full, upon repayment date (8 November 2030);

LTV

<40%

Secured financing

<30%

Unencumbered assets to unsecured debt

>150%

Bonds

The key elements of the two issued EUR 300 million Green Bonds are mentioned below. 

Principal amount

Initial amount: EUR 300 million Green Bond

Term

March 2030

Lenders

Large group of high quality institutional investors

Interest period

Annual

Interest

3.875% Fixed

Repayment

In full, upon repayment date March 2030

Principal amount

Initial amount: EUR 300 million Green Bond II

Term

June 2031

Lenders

Large group of high quality institutional investors

Interest period

Annual

Interest

3.750% Fixed

Repayment

In full, upon repayment date June 2031

The information below is provided for explanatory purposes with regard to the ARC Funds long-term funding.

LOAN SPECIFICATION

EUR X 1,000

Principal 31-12-2025

Re-payments < 1 year

Re-payments > 1 year

End date

Interest Maturity

Effective interest Rate

Fixed/Floating

Fair value

2025

        

Counterparty

        

Syndicated bullet loan 500M (of which 200M was repaid on 17 Dec 2025)

300,000

-

300,000

17 January 2029 (300 mio)

Quarter

1.42%

Fixed

304,605

USPP

135,000

-

135,000

8 November 2030

Quarter

5.16%

Fixed

145,647

Green Bond

300,000

-

300,000

25 March 2030

Quarter

3.88%

Fixed

296,178

Green Bond II

300,000

-

300,000

11 June 2031

Quarter

3.75%

Fixed

299,022

Syndicated revolving credit facility

-

-

-

3 July 2029

Quarter

Undrawn

Floating

0

Total loans As at 31 December 2025

1,035,000

-

1,035,000

    

1,045,452

         

EUR X 1,000

Principal 31-12-2024

Re-payments < 1 year

Re-payments > 1 year

End date

Interest Maturity

Effective interest Rate

Fixed/Floating

Fair value

2024

        

Counterparty

        

Syndicated bullet loan 500M

500,000

-

500,000

17 January 2026 (200 mio) & 17 January 2029 (300 mio)

Quarter

1.42%

Fixed

487,023

Syndicated bullet loan 125M

125,000

125,000.0

0

3 December 2025

Quarter

1.30%

Fixed 75,000
Floating 50,000

73,124
50,000

USPP

135,000

-

135,000

8 November 2030

Quarter

5.16%

Fixed

142,251

Green Bond

300,000

-

300,000

25 March 2030

Quarter

3.88%

Fixed

299,661

Syndicated revolving credit facility

0

0

0

3 July 2028

Quarter

0.044

Floating

0

Total loans As at 31 December 2024

1,060,000

125,000.0

935,000

    

1,052,059

A mortgage on part of the ARC Fund’s property portfolio serves as security for the loan. The total value of the residential portfolio mortgaged as at 31 December 2025 was EUR 713,316 thousand (2024: EUR 1,487,069 thousand). As at 31 December 2025 the LTV ratio was 21.4% (2024: 23.2%), the LTMV ratio was 42.1% (2024: 46.9%).

EUR X 1,000

31-12-2025

31-12-2024

Investment property mortgaged in relation to syndicated loan

713,316

1,487,069

Investment property* not mortgaged in relation to syndicated loan

3,791,356

2,644,973

 

4,504,672

4,132,042

The EUR 300 million loan facility agreement contains the following covenants:

EUR X 1,000

Covenants

31-12-2025

The loan-to-value ratio (including MtM value derivates)

< 40%

21.4%

The loan-to-value mortgaged properties ratio

< 50%

42.1%

ICR ratio

>= 1.8

3.6

The EUR 450 million loan facility agreement contains the following covenants:

EUR X 1,000

Covenants

31-12-2025

The loan-to-value ratio (including MtM value derivates)

< 40%

19.8%

ICR ratio

>=1.8

3.9

The EUR 135 million bonds agreement contains the following covenants:

EUR X 1,000

Covenants

31-12-2025

The loan-to-value ratio (including MtM value derivates)

< 40%

19.8%

ICR ratio

>= 1.8

3.9

Secured net leverage ratio

<= 30%

4.6%

Unencumbered assets ratio

>= 150%

628.8%

As at 31 December 2025, there are no breaches of any of these covenants.

* Apart from the mortgage, no receivables pertaining to the property portfolio as well as all bank accounts are pledged.

Capital management

The primary objective of Amvest REIM B.V. is to ensure that the Fund remains within its banking covenants and maintains an investment grade credit rating. Amvest REIM monitors capital primarily using a loan-to-value (LTV) ratio, which is calculated as the amount of outstanding debt divided by the valuation of the investment property portfolio.

17 other long term payables

EUR X 1,000

31-12-2025

31-12-2024

Long term lease payables (IFRS 16)

33,394

30,217

Other long term payables*

33,394

30,217

As of 1 January 2019 IFRS 16 is implemented in the balance sheet and P&L. In order to implement IFRS 16 a number of key options and practical expedients allowed under IFRS 16 were adopted of which the following are the most significant:

  • A modified retrospective approach was applied and therefore prior periods were not restated.

  • Not to recognise right-of-use assets and lease liabilities for short-term leases that have a lease term of 12
    months or less and leases of low-value assets. The lease payments associated with these leases are recognised as an expense on a straight–line basis over the lease term.

  • To apply the ‘grandfather’ option, which means that all conclusions previously reached under IAS 17 (and IFRIC 4 Determining Whether an Arrangement Contains a Lease) are deemed compliant with IFRS 16.

  • To use hindsight in determining the lease term. 

The lease liabilities can be specified as follows:

EUR x 1,000

   

31-12-2025

31-12-2024

< 1 year

   

9,781

12,665

> 1 year < 5 years

   

11,066

1,394

> 5 years < 10 years

   

0

1,165

> 10 years

   

22,328

27,657

Total

   

43,175

42,882

      
    

31-12-2025

31-12-2024

Current

   

9,781

12,665

Non-current

   

33,394

30,217

18 Trade and other payables

EUR X 1,000

 

31-12-2025

 

31-12-2024

AEGON Levensverzekering N.V.

8,205

 

6,036

 

PGGM Core Fund Participations B.V.

6,111

 

4,217

 

Investor "A"

151

 

111

 

Investor "C"

455

 

335

 

Investor "D"

671

 

514

 

Investor "E"

334

 

246

 

Investor "F"

288

 

212

 

Investor "G"

1,004

 

739

 

Investor "H"

1,482

 

1,090

 

Investor "I"

523

 

385

 

Investor "K"

224

 

165

 

Investor "L"

1,536

 

1,875

 

Investor "M"

204

 

150

 

Investor "N"

136

 

100

 

Investor "O"

606

 

446

 

Investor "Q"

1,159

 

852

 

Investor "R"

550

 

405

 

Investor "T"

228

 

168

 

Investor "U"

2,335

 

1,718

 

Investor "V"

585

 

430

 

Investor "W"

585

 

430

 

Investor "X"

270

 

199

 

Investor "Y"

244

 

180

 

Investor "Z"

242

 

-

 

Investor "AA"

124

 

-

 
  

28,250

 

21,000

18 Trade and other payables (continued)

EUR X 1,000

 

31-12-2025

 

31-12-2024

  

28,250

 

21,000

Tenants deposits

 

7,313

 

7,116

Accounts payable

 

58

 

1,744

Amvest REIM

 

6

 

0

Lease payables (IFRS 16)

 

9,781

 

12,665

Short term loan

 

0

 

125,000

Other Payables and prepayments

 

29,401

 

29,296

     
  

74,809

 

196,821

The amount of EUR 28,250 thousand consists of the distributions (dividend for the fourth quarter of 2025) to the Investors (2024: EUR 21,000 thousand). The ARC Fund’s management fee has been prepaid to the Fund Manager Amvest REIM B.V. During the year, final settlement resulted in a final payment of EUR 6 thousand. The amount of 29,401 consists of accrued interest, accrued expenses and prepayments on assets onder construction.

(0) articles in My report