XML 91 R73.htm IDEA: XBRL DOCUMENT v3.23.1
Loans (Narrative) (Details)
€ in Thousands, ₪ in Thousands
1 Months Ended 12 Months Ended
Oct. 03, 2022
EUR (€)
Jan. 02, 2022
Mar. 12, 2019
EUR (€)
Aug. 31, 2021
EUR (€)
Nov. 30, 2020
EUR (€)
Installment
Apr. 30, 2019
EUR (€)
Dec. 24, 2014
EUR (€)
May 16, 2012
EUR (€)
Dec. 31, 2022
EUR (€)
Installment
Number_Of_Loans
Dec. 31, 2021
EUR (€)
Dec. 31, 2019
EUR (€)
Mar. 31, 2023
EUR (€)
Mar. 31, 2023
ILS (₪)
Dec. 31, 2022
ILS (₪)
Oct. 03, 2022
ILS (₪)
Mar. 31, 2022
EUR (€)
Mar. 31, 2022
ILS (₪)
Jan. 31, 2022
EUR (€)
Jan. 31, 2022
ILS (₪)
Aug. 31, 2021
ILS (₪)
Feb. 11, 2021
EUR (€)
Feb. 11, 2021
ILS (₪)
Sep. 30, 2018
EUR (€)
Dec. 24, 2014
ILS (₪)
May 16, 2012
ILS (₪)
Disclosure of detailed information about borrowings [line items]                                                  
Number of splitting of loans | Number_Of_Loans                 2                                
Loan agreement                 € 273,863 € 218,895                              
Long term Facilities rise in 2022                 10,600         ₪ 40,000                      
Long term Facilities rise in 2023                 16,800         ₪ 63,000                      
Borrowings Transaction Costs                 € (3,082) 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                                
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%                                      
Revolving Credit Facility1 Member | Spanish subsidiaries [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement     € 800                                            
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                                
Percentage of security fund monthly reduction                 10.00%                                
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                              
Tranche One [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Maturity period                 12 years                                
Number of payments | Installment                 144                                
Tranche Two [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Maturity period                 12 years                                
Number of payments | Installment                 144                                
Tranche Three [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Maturity period                 12 years                                
Number of payments | Installment                 144                                
Tranche Four [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Maturity period                 12 years                                
Number of payments | Installment                 144                                
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 € 18,655               € 94,100         ₪ 353,000 ₪ 66,500                    
Borrowings amount of pro rata holdings                               € 3,200 ₪ 11,500                
Ellomay Pumped Storage [Member] | Subsequent Events [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Borrowings amount of pro rata holdings                       € 4,700 ₪ 17,500                        
Ellomay Pumped Storage [Member] | Ellomay and Ampa Investments Ltd [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Standby Equity Guarantee                 3,300         ₪ 12,500                      
Ellomay Pumped Storage [Member] | Senior Secured Tranche[Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement € 17,194                           61,290                    
Percentage of maximum guaranteed amount 6.35%                                                
Ellomay Pumped Storage [Member] | Senior Secured Tranche[Member] | Bank of Israel interest rate [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Percentage of maximum guaranteed amount 2.00%                                                
Ellomay Pumped Storage [Member] | Subordinated Secured B Tranche [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement € 1,462                           ₪ 5,210                    
Ellomay Pumped Storage [Member] | Construction period of project [Member] | Senior Secured Tranche[Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Percentage of maximum guaranteed amount 3.96%                                                
Ellomay Pumped Storage [Member] | Commercial operation [Member] | Senior Secured Tranche[Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Percentage of maximum guaranteed amount 3.11%                                                
Manara Project [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                 € 7,538                                
Reduced cover ratio       5 basis points                                          
Estimated Additional Equity       € 9,600                               ₪ 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%                      
Average annual debt service cover ratio                 1.23:1.00                                
Revised average annual debt service cover ratio                 1.24:1.00                                
Manara Project [Member] | Ellomay Pumped Storage [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                                   € 21,000 ₪ 75,000            
Base interest rate of borrowings                                   3.25% 3.25%            
Manara Project [Member] | Ellomay Pumped Storage [Member] | Senior Secured Tranche[Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                                   € 19,390 ₪ 69,133            
Manara Project [Member] | Ellomay Pumped Storage [Member] | Subordinated Secured B Tranche [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Standby Equity Guarantee                                   € 1,610 ₪ 5,867            
Manara Project [Member] | Ellomay Pumped Storage [Member] | Construction period of project [Member] | Senior Secured Tranche[Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Percentage of maximum guaranteed amount   2.75%                                              
Manara Project [Member] | Ellomay Pumped Storage [Member] | Commercial operation [Member] | Senior Secured Tranche[Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Percentage of maximum guaranteed amount   1.90%                                              
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%                      
Fixed annual interest rate                 3.45%                                
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%                      
Fixed annual interest rate                 2.65%                                
GSE 3 UK Limited and Fond-ICO Infraestructuras II, FICC [Member] | Talasol Project [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                 € 23,247                                
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                                
Amount Withdrawn from loan account                     € 4,850                            
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                                
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                                
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                                
Luda And Ellomay Luxemburg Member                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Description of Debt Equity ratio and holdings                 that Groen Goor and Groen Gas Oude Tonge, as applicable, will not make distributions to its shareholders for a period of two years following the execution of the Loan Agreement, (b) 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             € 5,236 € 16,407                         € 338,000 ₪ 1,270,000   ₪ 25,000 ₪ 80,000
Maturity date             June 30, 2028 December 31, 2031                                  
Borrowings, interest rate             4.52% 4.65%                               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                 € 17,100         ₪ 64,000                      
Groen Gas Gelderl And Bv 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 Borrowings Amount         € 1,890                                        
Number of payments | Installment         56                                        
Groen Gas Gelderl And Bv Member | Tranche One [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                 € 2,453                                
Borrowings, interest rate                 3.60%         3.60%                      
Groen Gas Gelderl And Bv Member | Tranche Two [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                 € 1,200                                
Borrowings, interest rate                 4.50%         4.50%                      
Fixed annual interest rate                 3.50%                                
Groen Gas Gelderl And Bv Member | Tranche Three [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                 € 400                                
Borrowings, interest rate                 3.55%         3.55%                      
Groen Gas Gelderl And Bv Member | Tranche Four [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Loan agreement                 € 2,847                                
Fixed annual interest rate                 3.50%                                
Rabobank [Member]                                                  
Disclosure of detailed information about borrowings [line items]                                                  
Maturity date                 August 2025                                
Borrowings, interest rate                 3.10%         3.10%                      
Fixed annual interest rate                 3.95%