XML 93 R73.htm IDEA: XBRL DOCUMENT v3.22.1
Loans (Narrative) (Details)
€ in Thousands, ₪ in Thousands
 1 Months Ended 12 Months Ended
Mar. 12, 2019
EUR (€)
Aug. 31, 2021
EUR (€)
Nov. 30, 2020
EUR (€)
Installment
Apr. 30, 2019
EUR (€)
Dec. 24, 2014
ILS (₪)
May 16, 2012
ILS (₪)
Dec. 31, 2021
EUR (€)
Installment
Dec. 31, 2020
EUR (€)
Dec. 31, 2019
EUR (€)
Dec. 31, 2018
EUR (€)
Jan. 31, 2022
EUR (€)
Jan. 31, 2022
ILS (₪)
Dec. 31, 2021
ILS (₪)
Aug. 31, 2021
ILS (₪)
Feb. 11, 2021
EUR (€)
Feb. 11, 2021
ILS (₪)
Sep. 30, 2018
EUR (€)
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 218,895 € 198,169                  
Borrowings Transaction Costs             € 10,545                    
Annual historic average debt service coverage ratio             ADSCR (Average Debt Service Coverage Ratio), a Projected ADSCR and a Projected LLCR (loan life coverage ratio) of 1.25:1.00, (ii) upon a distribution of profits from the project company, maintaining a Historic ADSCR, a Projected ADSCR and a Projected LLCR of 1.20:1.00                    
Maintaining of annual historic average debt service coverage ratio             annual ADSCR and a Projected ADSCR of 1.05:1.00 for the following 12 months and maintaining an LLCR of 1.08:1.00                    
Spanish subsidiaries [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement € 18,400             18,400                  
Interest rate basis Euribor 6 months plus a margin of 2% (with a zero interest floor) and repaid semi-annually on June 20 and December 20                                
Maturity date December 2037                                
Description of Debt Equity ratio and holdings The Facility Agreement provides for mandatory prepayment upon the occurrence of certain events and includes various customary representations, warranties and covenants, including covenants to maintain a DSCR on an aggregate basis not lower than 1.05:1, and not to make distributions unless, among other things: (i) the DSCR, on an aggregate basis, is equal to or higher than 1.15:1.0, (ii) the first instalment of the Project Finance has been repaid, (iii) no amount under the revolving credit tranche has been withdrawn and not fully repaid and no drawdowns of the revolving credit tranche are expected within the next six months, and (iv) the Subsidiaries’ net debt to regulatory value (as such terms are defined in the Facility Agreement) ratio is equal to or higher than 0.7:1.                                
Spanish subsidiaries [Member] | Swap contract [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Interest rate basis Euribor 6 month rate with a fixed 6 month rate of approximately 1%, resulting in a fixed annual interest rate of approximately 3%.                                
Maturity date December 2037                                
Notional amount € 17,600                                
Photovoltaic Plants Subsidiaries [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement 23,500                                
Aggregate nominal purchase price                                 € 14,850
Aggregate Book Value Investment In Subsidiary                                 € 14,600
Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 158,500                          
Interest rate basis       Talasol entered into a swap agreement for an amount equal to at least 95% of the maximum amount of the term facilities and replacing the Euribor 6 month rate with a fixed 6 month rate of approximately 0.9412%                          
Amount Withdrawn from loan account             € 65,900                    
Description of Debt Equity ratio and holdings       During the construction period, interest payments on the term, revolving debt and VAT facilities are made on a monthly basis, and semi-annually thereafter (commencing March 31, 2021). The VAT facilities’ interest period, however, remains on a monthly basis. The agreements executed in connection with the Talasol Project Finance provide for mandatory prepayment upon the occurrence of certain events and various customary representations, warranties and covenants, including covenants to maintain a Historic and Projected DSCR not lower than 1.05:1, and not to make distributions in the event that: (i) the Historic and Projected DSCR will be lower than 1.15:1.0 and (ii) the Loan Life Cover Ratio will be lower than 1.20:1.0. The facilities provided by the EIB include certain other representations and undertakings mandated by applicable EU regulation                          
Revolving credit facility [Member] | Spanish subsidiaries [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement € 800                                
Term facility [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 65,900                          
Interest rate basis       annual interest of EURIBOR (with a zero floor and synchronous with the applicable interest period                          
Maturity date       September 30, 2033                          
Description of applicable margin       The applicable margins are: (i) 2.25% until technical completion, (ii) 2% from technical completion until the 5th anniversary of technical completion, (iii) 2.25% from the 5th anniversary of technical completion until the termination date of the PPA (see Note 21) (i.e., September 30, 2030), and (iv) 2.5% from the termination date of the PPA until the end of the term of the commercial term facility                          
Revolving debt service reserve facility [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 4,450                          
Interest rate basis       annual interest of 6 month EURIBOR (with a zero floor) plus a margin determined based on the stage of the Talasol Project.                          
Maturity date       September 30, 2033 or (ii) the date on which the commercial term loan set forth under (a) above has been repaid in full                          
Description of applicable margin       The applicable margins are: (i) 2.5% until technical completion, (ii) 2.25% from technical completion until the 5th anniversary of technical completion, (iii) 2.50% from the 5th anniversary of technical completion until the termination date of the PPA, and (iv) 2.75% from the termination date of the PPA until the termination date;                          
VAT facility [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 6,670                          
Interest rate basis       annual interest of 1 month EURIBOR (with a zero floor) plus a margin of 2%                          
Maturity date       June 30, 2021                          
Letter of credit facility [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 12,000                          
Interest rate basis       annual interest of (i) 1.25% for amounts cash covered, and (ii) 2% for any other amounts                          
Maturity date       September 30, 2030                          
Term facility from EIB [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 65,000                          
Interest rate basis       annual interest of EURIBOR synchronous with the applicable interest period plus a margin (expected to be 1.76%)                          
Maturity date       September 30, 2033                          
Amount Withdrawn from loan account               € 65,000                  
Revolving debt service reserve facility from EIB [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement       € 4,450                          
Interest rate basis       annual interest of 6 month EURIBOR (with a zero floor) plus a margin                          
Maturity date       September 30, 2033 or (ii) the date on which the commercial term loan set forth under                          
Shares in Talasol [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Proportion of ownership interest       50.10%                          
Ellomay and Ampa Investments Ltd [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             7.00%           7.00%        
Mezzanine Loan [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             5.00%           5.00%        
New Facilities Agreement [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Revised weighted average life             11 years 6 months                    
Original weighted average life             5 years 6 months                    
Fixed annual interest rate             3.00%                    
Variable interest rate             3.00%                    
New Facilities Agreement [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 175,000                    
Prepayment Of Outstanding Loan             121,000                    
Deposit As Debt Service Fund             6,900                    
Deposit As Security For Letter Of Credit             10,000                    
Unwinding Of Interest Rate Swap             3,290                    
Borrowings Transaction Costs             3,000                    
Expected Special Dividend             30,000                    
Security Fund Monthly Reduction             1,000                    
Threshold limit of security fund monthly reduction             3,500                    
June 30, 2044 [Member] | New Facilities Agreement [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             155,000                    
December 31, 2042 [Member] | New Facilities Agreement [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 20,000                    
Manara Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Proportion of ownership interest             83.333%                    
Ellomay Pumped Storage [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 100,000           ₪ 353,000        
Ellomay Pumped Storage [Member] | Ellomay and Ampa Investments Ltd [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Standby Equity Guarantee             3,550           ₪ 12,500        
Manara Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 6,898                    
Reduced cover ratio   5 basis points                              
Estimated Additional Equity   € 10,500                       ₪ 37,000      
Manara Project [Member] | Senior Secured Tranche[Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Maturity period             19 years 6 months                    
Manara Project [Member] | Subordinated Secured B Tranche [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Maturity period             12 years                    
Manara Project [Member] | Construction Period Of Project [Member] | Senior Secured Tranche[Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             3.25%           3.25%        
Manara Project [Member] | Construction Period Of Project [Member] | Subordinated Secured B Tranche [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             4.35%           4.35%        
Manara Project [Member] | Actual Completion Date Of Project [Member] | Senior Secured Tranche[Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             2.40%           2.40%        
Average annual debt service cover ratio             1.35:1.00                    
Revised average annual debt service cover ratio             1.34:1.00                    
Manara Project [Member] | Actual Completion Date Of Project [Member] | Subordinated Secured B Tranche [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             3.90%           3.90%        
Manara Project [Member] | Ellomay Pumped Storage [Member] | Subsequent Events [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Standby Equity Guarantee                     € 21,300 ₪ 75,000          
Sheva Mizrakot Ltd [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Proportion of ownership interest             16.667%                    
Goor Loan Agreement [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Maturity period             12 years 3 months                    
Amount Withdrawn from loan account                   € 5,600              
Goor Loan Agreement [Member] | Credit Facility [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 370                    
Goor Loan Agreement [Member] | Tranche One [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 3,510                    
Borrowings, interest rate             3.00%           3.00%        
Goor Loan Agreement [Member] | Tranche Two [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 2,090                    
Borrowings, interest rate             2.50%           2.50%        
GSE 3 UK Limited and Fond-ICO Infraestructuras II, FICC [Member] | Talasol Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 45,949                    
Interest rate basis       Euribor 6 mount plus 5.27%.                          
Maturity date       December 31, 2037                          
Proportion of ownership interest       49.00%                          
Percentage of minority interest of ownership interest in associate       24.50%                          
Oude Tonge Loan Agreement [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
On-call Credit facility             100                    
Oude Tonge Loan Agreement [Member] | Tranche One [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 3,150                    
Borrowings, interest rate             3.10%           3.10%        
Maturity period             12 years 3 months                    
Amount Withdrawn from loan account                 € 4,850 4,850              
Oude Tonge Loan Agreement [Member] | Tranche Two [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 1,540                    
Borrowings, interest rate             2.90%           2.90%        
Maturity period             12 years 3 months                    
Amount Withdrawn from loan account                 4,850 4,850              
Oude Tonge Loan Agreement [Member] | Tranche Three [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 160                    
Borrowings, interest rate             3.40%           3.40%        
Maturity period             12 years 3 months                    
Amount Withdrawn from loan account                 € 4,850 € 4,850              
Ludan and Ellomay Luxemburg [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Description of Debt Equity ratio and holdings             that Groen Goor will not make distributions or repurchase its shares so long as the equity (including owners loans) to total assets ratio of Groen Goor is less than 40%, (c) that in the event the equity (including owners loans) to total assets ratio of Groen Goor and Groen Gas Oude Tonge will be below 40%, its shareholders will invest the equity required in order to increase this ratio to 40%, pro rata to their holdings in Groen Goor and Groen Gas Oude Tonge, as applicable, and up to a maximum of €1.2 million                    
Israeli consortium Loan Agreement [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement         ₪ 25,000 ₪ 80,000                 € 350,000 ₪ 1,220,000  
Maturity date         June 30, 2028 December 31, 2031                      
Borrowings, interest rate         4.52% 4.65%                      
Israeli consortium Loan Agreement [Member] | Manara Project [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Aggregate Book Value Investment In Subsidiary             € 41,000           ₪ 146,000        
Groen Gas Gelderland B.V [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement     € 750                            
On-call Credit facility             750                    
Maturity date     5 years                            
Borrowings, interest rate     3.00%                            
Maturity period     3 years                            
Remaining principle Amount     € 1,890                            
Number of payments | Installment     56                            
Groen Gas Gelderland B.V [Member] | Tranche One [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 2,453                    
Borrowings, interest rate             3.60%           3.60%        
Maturity period             12 years                    
Number of payments | Installment             144                    
Groen Gas Gelderland B.V [Member] | Tranche Two [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 1,200                    
Borrowings, interest rate             4.50%           4.50%        
Maturity period             12 years                    
Number of payments | Installment             144                    
Groen Gas Gelderland B.V [Member] | Tranche Three [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 400                    
Borrowings, interest rate             3.55%           3.55%        
Maturity period             12 years                    
Number of payments | Installment             144                    
Groen Gas Gelderland B.V [Member] | Tranche Four [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Loan agreement             € 2,847                    
Borrowings, interest rate             4.50%           4.50%        
Maturity period             12 years                    
Number of payments | Installment             144                    
Rabobank [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Maturity date             August 2025                    
Borrowings, interest rate             3.10%           3.10%        
Other Loans [Member]                                  
Disclosure of detailed information about borrowings [line items]                                  
Borrowings, interest rate             3.50% 4.50%         3.50%        
Term of borrowing interest rate             5 years 5 years