Choose the experimental features you want to try

This document is an excerpt from the EUR-Lex website

Document 52023DC0554

COMMUNICATION FROM THE COMMISSION TO THE COUNCIL Financial information on the European Development Fund European Development Fund (EDF): forecasts of commitments, payments and contributions from the parties to the European Development Fund for 2023, 2024, 2025 and non binding forecasts for the years 2026-2027

COM/2023/554 final

Brussels, 6.10.2023

COM(2023) 554 final

COMMUNICATION FROM THE COMMISSION TO THE COUNCIL

Financial information on the European Development Fund




European Development Fund (EDF): forecasts of commitments, payments and contributions from the parties to the European Development Fund for 2023, 2024, 2025 and non binding forecasts for the years 2026-2027





















1.Foreword 1

In accordance with Article 19(2) of the Council Regulation (EU) 2018/1877 2 on the Financial Regulation applicable to the 11th European Development Fund (hereinafter referred to as "11th EDF Financial Regulation"), the Commission presents in this document the estimates of the commitments 3 , payments and contributions for the period 2023-2025, taking into account the forecasts of the European Investment Bank (EIB).

This document sets out the financial implementation of the EDFs (Ninth to 11th) for 2023 until 2025. In addition, this document makes non-binding estimates for the EDF contributions from the parties to the European Development Fund for the years 2026-2027.

The parties to the European Development Fund contribute funds directly to the EIB for the instruments, which it manages under the Ninth, 10th, and 11th EDFs (the Investment Facility and interest rate subsidies).

2.Introduction

The Commission and the EIB have updated their forecasts for 2023, 2024 and 2025 for each of the African, Caribbean and Pacific (ACP) countries and the Overseas Countries and Territories (OCTs). The payment forecasts in particular have been compiled with the aim of helping the parties to the European Development Fund to assess as accurately as possible the amounts they need to earmark in their national budgets while ensuring that sufficient financial resources are available for the EDF to avoid liquidity problems.

In accordance with Article 19(2) of the 11th EDF Financial Regulation, the estimates of commitments and payments have been updated following the latest forecasts.

The graph below shows the general evolution in gross commitments and payments since 1999 until 2022 and projections for the period 2023-2025 (Commission and EIB cumulated amounts).

Gross commitments and payments: trend 1999-2025 (EUR million)

Note: Figures from implementation of the European Development Funds until 31 December 2022 (commitments and payments) and forecasts for 2023-2025. Since the sunset clause of the 11th EDF elapsed on 31.12.2020, there are no new commitments with the exception of:

(1) the funds stemming from reflows under the ACP Investment Facility from operations under the 9th 10th and 11th EDFs (ref prolongation of the IF into 2021, by the Council Decision 2020/2233 of the Council), and

(2) commitments of the funds stemming from the reuse of the 10th & 11th EDF reserve under the Council Decision 2022/1223, regarding the special measures for the EU response to the food security crisis and economic shock in African, Caribbean and Pacific (ACP) countries following Russia's war of aggression against Ukraine.

3.Financial forecasts for 2023 - 2025 (EUR million)

The following table provides an update of the commitments, the payments and of the contributions, based on the Commission's latest forecasts.

Forecasts 2023-2025 (*)

2023

2024

2025

Commitments

Commission

0

0

0

 

EIB

0

0

0

 

Total

0

0

0

 

 

 

 

 

Payments

Commission

2 000

1 300

900

 

EIB

858

567

 

 

Total

2 858

1 867

900

 

 

 

 

 

Contributions

Commission (11th EDF)

1 800

1 200

800

 

EIB (11th EDF)**

300

300

9

 

Total

2 100

1 500

809

* Gross amounts, i.e. no decommitments or recoveries/reflows have been deducted. This approach is in line with that used for the general budget of the EU.

** On the basis of the current forecasts, the EIB will have called all its share of the 11th EDF by the end of 2025.

4. Non-Binding Estimates of Contributions for 2026 – 2027 (EUR million)

Forecasts 2026-2027*

2026

2027

Contributions

Commission (11th EDF)

600

500

 

EIB (11th EDF)**

0

0

 

Total

600

500

*Art.19 (2) 11th EDF Financial Regulation (EU 2018/1877): indicative, non-binding forecast based on a statistical approach for the expected annual amounts of contributions

** On the basis of the current forecasts, the EIB will have called all its share of the 11th EDF by the end of 2025.

5. Financial implementation forecasts for 2023-2025 4

For 2023 and 2024, the estimates for payments and Member State contributions (Commission) remain unchanged compared to the June 2023 Communication. Our estimations for the year 2025 confirm the decreasing trend of payments.

With respect to the non-committed and decommitted funds from the Ninth EDF, the Commission proposes to refund to the “EU-15 MS” the amount of EUR 7.8 million currently available in the Ninth reserve 5 . This refund will be done by reducing the amount to be paid by the “EU-15 MS” for the first instalment 2024 (i.e the same approach as in the previous years). Any remaining balances in the Ninth EDF reserve will continue, in principle, to be refunded once a year until the complete restitution of non-committed or decommitted funds.

Regarding the 10th and the 11th EDF reserve, the UK formally requested in March 2023 that the Commission refunds this year their outstanding share of the reserves by netting-out their outstanding contribution to the EDF for 2023 (€154,12 million). As of 2024 (for the funds that will still be de-committed) the UK asked that we continue with a regular “netting-out”. This request is in line with the Article 153 of the Withdrawal Agreement, which stipulates that the UK share of the EDF reserves cannot be reused. The refund already started with the 2nd instalment of 2023.

Attachments 1, 2 and 3 show respectively the forecasts of commitments, forecasts of payments and the financial situation compared with previous forecasts for the period 2023-2027.

Attachments 4 and 5 show respectively the contributions for 2024 and for 2025 per instalment and per EDF party. Attachment 6 shows the yearly contributions for the period 2024-2027 per EDF party.

5.1.Attachment 1: Forecasts of commitments 6 for 2023 to 2025 (EUR million)

Figures for 2023

Figures for 2024

Figures for 2025

 

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Regions

 

 

 

 

 

 

Eastern and Central Africa

 

 

 

 

 

 

West and Southern Africa

 

 

 

 

 

 

Caribbean

 

 

 

 

 

 

Pacific

 

 

 

 

 

 

Sub-total

 

 

 

 

 

 

Other

 

 

 

 

 

 

Special measures for Food Security

 

 

 

 

 

 

Human Development, Human rights

 

 

 

 

 

 

EU-Africa, African Peace Facility

 

 

 

 

 

 

EUTF Africa

 

 

 

 

 

 

Planet and Prosperity

 

 

 

 

 

 

Resources, Evaluation, Process

 

 

 

 

 

 

DG ECHO, EACEA, DG EAC

 

 

 

 

 

 

Sub-total

 

 

 

 

 

 

Total European Commission

0

0

0

0

0

0

Investment Facility subsidies (*)

  0

0

 0

0

0 

0

Total EIB

0

0

0

0

0

0

TOTAL EC+EIB

0

0

0

0

0

0

* Including subsidy for technical assistance and interest rate subsidies from the current EDF and IRS disbursement under previous EDFs

Figures for 2023

Figures for 2024

Figures for 2025

 

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Investment facility revolving fund**

0

0

 0

0

 0

0

**The commitment under the revolving fund cannot be assimilated to budgetary commitments. It shall be therefore reported separately.

5.2.Attachment 2: Forecasts of payments 7 for 2023 to 2025 (EUR million)

Figures for 2023

Figures for 2024

Figures for 2025

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Regions

 

 

 

 

 

 

Eastern and Central Africa

440

440

 

 

 

West and Southern Africa

785

785

 

 

 

Caribbean

146

146

 

 

 

Pacific

89

89

 

 

 

 

Sub-total*

1 461

1 461

 

 

 

Other

 

 

 

 

 

Special measures for Food Security

89

89

 

 

 

Human Development, Human rights

16

16

 

 

 

EU-Africa, African Peace Facility

33

33

 

 

 

EUTF Africa

224

224

 

 

 

Planet and Prosperity

112

112

 

 

 

Resources, Evaluation, Process

46

46

 

 

 

DG ECHO, EACEA, DG EAC

19

19

 

 

 

Sub-total*

539

539

 

 

 

 

Total European Commission*

2 000

2 000

1 300

1 300

 

900 

Investment Facility subsidies (**)

208

208 

151

 151

 

 

Total EIB***

208

 208

151

 151

 

 

TOTAL European Commission + EIB*

2 208

 2208

1 451

1 451

900

*Due to the rounding effects, the sum of individual rounded amounts shown may differ slightly from the corresponding totals

** Including subsidy for technical assistance and interest rate subsidies from the current EDF and IRS disbursement under previous EDFs

Figures for 2023

Figures for 2024

Figures for 2025

 

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Communication June 2023

Communication October 2023

Investment facility revolving fund ***

650

650 

416

 416

 

 

*** The disbursement under the revolving fund cannot be assimilated to budgetary gross payment. It shall be therefore reported separately.

5.3.Attachment 3: Financial forecasts for 2023-2025 and non-binding estimations for 2026-2027 (EUR million)

Communication June 2023 1

Communication October 2023 1

Commission

EIB 

TOTAL

Commission

EIB 

TOTAL

 

Balance at 31/12/2022 4,6

1 028

844

1 872

1 028

844

1 872

2023

Member States & UK Contributions for 2023:

1 800

300

2 100

1 800

300

2 100

1st instalment

750

100

850

750

100

850

2nd instalment

650

100

750

650

100

750

3rd instalment

400

100

500

400

100

500

Reflows 2

 

384

384

 

501

501

Contrib. & adjust. 2023 received in 2022

- 105

 

 

- 105

 

-105

Recoveries, interest and adjustment

60

 

60

60

 

60

Refund of 9th EDF to MS&UK

-42,5

 

-42,5

-42,5

 

-42,50

Refund of 10th & 11th EDF to UK

-154,1

 

- 154

-154,1

 

-154,12

Total payments 3

- 2 000

- 858

- 2 858

- 2 000

- 858

-2 858

Balance at 31/12/2023 4,6

586

670

1 257

586

787

1.373,71

2024

Member States & UK Contributions for 2024:

1 200

300

1 500

1 200

300

1 500

1st instalment

550

100

650

550

100

650

2nd instalment

400

100

500

400

100

500

3rd instalment

250

100

350

250

100

350

Reflows 2

 

381

381

 

100

100

Recoveries, interest and adjustment

60

 

60

60

 

60

Estimated Refund of 10th & 11th EDF to UK7

- 68

 

- 68

- 68

 

- 68

Estimated Refund of 9th EDF to MS&UK7

- 8

 

- 8

- 7,8

 

- 7,8

Total payments 3

- 1 300

- 567

- 1 867

- 1 300

- 567

- 1 867

Balance at 31/12/2024 4,6

470

784

1 255

471

620

1 091

2025

Member States & UK Contributions for 2025 5

800

9

809

800

9

809

1st instalment

 

 

 

350

9

359

2nd instalment

 

 

 

250

 

250

3rd instalment

 

 

 

200

 

200

Reflows 2

 

 

 

 

100

100

Recoveries, interest and adjustment

 

 

 

50

 

50

Estimated Refund of 10th & 11th EDF to UK7

 

 

 

- 30

 

- 30

Estimated Refund of 9th EDF to MS&UK8

 

 

 

 

 

 

Total payments 3

 

 

 

- 900

 

- 900

Balance at 31/12/2025 4,6

391

729

1 120

2026

Member States & UK Contributions for 2026 5

600

0

600

600

0

600

2027

Member States & UK Contributions for 2027 5

500

0

500

500

0

500

1

Funds available for operations;

2

Net of write-offs, EIB management fees and other costs such as swaps/hedging; does not include the UK share of reflows,
according to art. 153 of the Withdrawal Agreement these shall not be reused. Refer to IF Financial Statements for full details.

3

Including interest rates subsidies under the previous EDFs;

 

4

Balances do not include: (i) Cofinancings received, (ii) Receipts in bank not yet allocated to a specific EDF line

 

5

Art.19 (2)(d): Financial Regulation: non-binding forecast based on a statistical approach for the expected annual contributions

 

6

The balance of the EIB is related to the nature of the Investment Facility. Please consult the IF Financial Statements for the complete view and detailed balance as at year end.

7

This is a very rough estimate based on a historical analysis of the decommitment rate of previous EDFs

8

The estimate of the 9th EDF refund will be determined during the year 2024, according to our current projections it will be limited

5.4.Attachment 4: Member States and the UK contributions for 2024 (EUR)*

MEMBER STATES & UK

11th EDF Key (%)

1st instalment

2nd instalment

3rd instalment

Total
Commission

Total EIB

Total 2024

Commission

EIB

Commission

EIB

Commission

EIB

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

BELGIUM

3,24927

17 870 985

3 249 270

12 997 080

3 249 270

8 123 175

3 249 270

38 991 240

9 747 810

48 739 050

BULGARIA

0,21853

1 201 915

218 530

874 120

218 530

546 325

218 530

2 622 360

655 590

3 277 950

CZECHIA

0,79745

4 385 975

797 450

3 189 800

797 450

1 993 625

797 450

9 569 400

2 392 350

11 961 750

DENMARK

1,98045

10 892 475

1 980 450

7 921 800

1 980 450

4 951 125

1 980 450

23 765 400

5 941 350

29 706 750

GERMANY

20,57980

113 188 900

20 579 800

82 319 200

20 579 800

51 449 500

20 579 800

246 957 600

61 739 400

308 697 000

ESTONIA

0,08635

474 925

86 350

345 400

86 350

215 875

86 350

1 036 200

259 050

1 295 250

IRELAND

0,94006

5 170 330

940 060

3 760 240

940 060

2 350 150

940 060

11 280 720

2 820 180

14 100 900

GREECE

1,50735

8 290 425

1 507 350

6 029 400

1 507 350

3 768 375

1 507 350

18 088 200

4 522 050

22 610 250

SPAIN

7,93248

43 628 640

7 932 480

31 729 920

7 932 480

19 831 200

7 932 480

95 189 760

23 797 440

118 987 200

FRANCE

17,81269

97 969 795

17 812 690

71 250 760

17 812 690

44 531 725

17 812 690

213 752 280

53 438 070

267 190 350

CROATIA

0,22518

1 238 490

225 180

900 720

225 180

562 950

225 180

2 702 160

675 540

3 377 700

ITALY

12,53009

68 915 495

12 530 090

50 120 360

12 530 090

31 325 225

12 530 090

150 361 080

37 590 270

187 951 350

CYPRUS

0,11162

613 910

111 620

446 480

111 620

279 050

111 620

1 339 440

334 860

1 674 300

LATVIA

0,11612

638 660

116 120

464 480

116 120

290 300

116 120

1 393 440

348 360

1 741 800

LITHUANIA

0,18077

994 235

180 770

723 080

180 770

451 925

180 770

2 169 240

542 310

2 711 550

LUXEMBOURG

0,25509

1 402 995

255 090

1 020 360

255 090

637 725

255 090

3 061 080

765 270

3 826 350

HUNGARY

0,61456

3 380 080

614 560

2 458 240

614 560

1 536 400

614 560

7 374 720

1 843 680

9 218 400

MALTA

0,03801

209 055

38 010

152 040

38 010

95 025

38 010

456 120

114 030

570 150

NETHERLANDS

4,77678

26 272 290

4 776 780

19 107 120

4 776 780

11 941 950

4 776 780

57 321 360

14 330 340

71 651 700

AUSTRIA

2,39757

13 186 635

2 397 570

9 590 280

2 397 570

5 993 925

2 397 570

28 770 840

7 192 710

35 963 550

POLAND

2,00734

11 040 370

2 007 340

8 029 360

2 007 340

5 018 350

2 007 340

24 088 080

6 022 020

30 110 100

PORTUGAL

1,19679

6 582 345

1 196 790

4 787 160

1 196 790

2 991 975

1 196 790

14 361 480

3 590 370

17 951 850

ROMANIA

0,71815

3 949 825

718 150

2 872 600

718 150

1 795 375

718 150

8 617 800

2 154 450

10 772 250

SLOVENIA

0,22452

1 234 860

224 520

898 080

224 520

561 300

224 520

2 694 240

673 560

3 367 800

SLOVAKIA

0,37616

2 068 880

376 160

1 504 640

376 160

940 400

376 160

4 513 920

1 128 480

5 642 400

FINLAND

1,50909

8 299 995

1 509 090

6 036 360

1 509 090

3 772 725

1 509 090

18 109 080

4 527 270

22 636 350

SWEDEN

2,93911

16 165 105

2 939 110

11 756 440

2 939 110

7 347 775

2 939 110

35 269 320

8 817 330

44 086 650

UNITED KINGDOM

14,67862

80 732 410

14 678 620

58 714 480

14 678 620

36 696 550

14 678 620

176 143 440

44 035 860

220 179 300

TOTAL EU-27 & UK

100,00

550 000 000

100 000 000

400 000 000

100 000 000

250 000 000

100 000 000

1 200 000 000

300 000 000

1 500 000 000

* The amount of contributions presented in the table do not include the refund of 9th EDF decommitted funds to MS and UK; nor the refund of 10th and 11th EDF decommitted funds to UK.

5.5.Attachment 5: Member States and the UK contributions for 2025 (EUR)*

MEMBER STATES & UK

11th EDF Key (%)

1st instalment

2nd instalment

3rd instalment

Total
Commission

Total EIB

Total 2025

Commission

EIB

Commission

EIB

Commission

EIB

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

BELGIUM

3,24927

11 372 445

292 434

8 123 175

0

6 498 540

0

25 994 160

292 434

26 286 594

BULGARIA

0,21853

764 855

19 668

546 325

0

437 060

0

1 748 240

19 668

1 767 908

CZECHIA

0,79745

2 791 075

71 771

1 993 625

0

1 594 900

0

6 379 600

71 771

6 451 371

DENMARK

1,98045

6 931 575

178 241

4 951 125

0

3 960 900

0

15 843 600

178 241

16 021 841

GERMANY

20,57980

72 029 300

1 852 182

51 449 500

0

41 159 600

0

164 638 400

1 852 182

166 490 582

ESTONIA

0,08635

302 225

7 772

215 875

0

172 700

0

690 800

7 772

698 572

IRELAND

0,94006

3 290 210

84 605

2 350 150

0

1 880 120

0

7 520 480

84 605

7 605 085

GREECE

1,50735

5 275 725

135 662

3 768 375

0

3 014 700

0

12 058 800

135 662

12 194 462

SPAIN

7,93248

27 763 680

713 923

19 831 200

0

15 864 960

0

63 459 840

713 923

64 173 763

FRANCE

17,81269

62 344 415

1 603 142

44 531 725

0

35 625 380

0

142 501 520

1 603 142

144 104 662

CROATIA

0,22518

788 130

20 266

562 950

0

450 360

0

1 801 440

20 266

1 821 706

ITALY

12,53009

43 855 315

1 127 708

31 325 225

0

25 060 180

0

100 240 720

1 127 708

101 368 428

CYPRUS

0,11162

390 670

10 046

279 050

0

223 240

0

892 960

10 046

903 006

LATVIA

0,11612

406 420

10 451

290 300

0

232 240

0

928 960

10 451

939 411

LITHUANIA

0,18077

632 695

16 269

451 925

0

361 540

0

1 446 160

16 269

1 462 429

LUXEMBOURG

0,25509

892 815

22 958

637 725

0

510 180

0

2 040 720

22 958

2 063 678

HUNGARY

0,61456

2 150 960

55 310

1 536 400

0

1 229 120

0

4 916 480

55 310

4 971 790

MALTA

0,03801

133 035

3 421

95 025

0

76 020

0

304 080

3 421

307 501

NETHERLANDS

4,77678

16 718 730

429 910

11 941 950

0

9 553 560

0

38 214 240

429 910

38 644 150

AUSTRIA

2,39757

8 391 495

215 781

5 993 925

0

4 795 140

0

19 180 560

215 781

19 396 341

POLAND

2,00734

7 025 690

180 661

5 018 350

0

4 014 680

0

16 058 720

180 661

16 239 381

PORTUGAL

1,19679

4 188 765

107 711

2 991 975

0

2 393 580

0

9 574 320

107 711

9 682 031

ROMANIA

0,71815

2 513 525

64 634

1 795 375

0

1 436 300

0

5 745 200

64 634

5 809 834

SLOVENIA

0,22452

785 820

20 207

561 300

0

449 040

0

1 796 160

20 207

1 816 367

SLOVAKIA

0,37616

1 316 560

33 854

940 400

0

752 320

0

3 009 280

33 854

3 043 134

FINLAND

1,50909

5 281 815

135 818

3 772 725

0

3 018 180

0

12 072 720

135 818

12 208 538

SWEDEN

2,93911

10 286 885

264 520

7 347 775

0

5 878 220

0

23 512 880

264 520

23 777 400

UNITED KINGDOM

14,67862

51 375 170

1 321 076

36 696 550

0

29 357 240

0

117 428 960

1 321 076

118 750 036

TOTAL EU-27 & UK

100,00

350 000 000

9 000 000

250 000 000

0

200 000 000

0

800 000 000

9 000 000

809 000 000

* The amount of contributions presented in the table do not include the possible refund of 9th EDF decommitted funds to MS and UK; nor the refund of 10th and 11th EDF decommitted funds to UK.

5.6.Attachment 6: Member States and the UK contributions for 2024-2027 (EUR)*

MEMBER STATES & UK

11th EDF Key (%)

2024

2025

2026

2027

Commission

EIB

Commission

EIB

Commission

EIB**

Commission

EIB**

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

11th EDF

BELGIUM

3,24927

38 991 240

9 747 810

25 994 160

292 434

19 495 620

 

16 246 350

 

BULGARIA

0,21853

2 622 360

655 590

1 748 240

19 668

1 311 180

 

1 092 650

 

CZECHIA

0,79745

9 569 400

2 392 350

6 379 600

71 771

4 784 700

 

3 987 250

 

DENMARK

1,98045

23 765 400

5 941 350

15 843 600

178 241

11 882 700

 

9 902 250

 

GERMANY

20,57980

246 957 600

61 739 400

164 638 400

1 852 182

123 478 800

 

102 899 000

 

ESTONIA

0,08635

1 036 200

259 050

690 800

7 772

518 100

 

431 750

 

IRELAND

0,94006

11 280 720

2 820 180

7 520 480

84 605

5 640 360

 

4 700 300

 

GREECE

1,50735

18 088 200

4 522 050

12 058 800

135 662

9 044 100

 

7 536 750

 

SPAIN

7,93248

95 189 760

23 797 440

63 459 840

713 923

47 594 880

 

39 662 400

 

FRANCE

17,81269

213 752 280

53 438 070

142 501 520

1 603 142

106 876 140

 

89 063 450

 

CROATIA

0,22518

2 702 160

675 540

1 801 440

20 266

1 351 080

 

1 125 900

 

ITALY

12,53009

150 361 080

37 590 270

100 240 720

1 127 708

75 180 540

 

62 650 450

 

CYPRUS

0,11162

1 339 440

334 860

892 960

10 046

669 720

 

558 100

 

LATVIA

0,11612

1 393 440

348 360

928 960

10 451

696 720

 

580 600

 

LITHUANIA

0,18077

2 169 240

542 310

1 446 160

16 269

1 084 620

 

903 850

 

LUXEMBOURG

0,25509

3 061 080

765 270

2 040 720

22 958

1 530 540

 

1 275 450

 

HUNGARY

0,61456

7 374 720

1 843 680

4 916 480

55 310

3 687 360

 

3 072 800

 

MALTA

0,03801

456 120

114 030

304 080

3 421

228 060

 

190 050

 

NETHERLANDS

4,77678

57 321 360

14 330 340

38 214 240

429 910

28 660 680

 

23 883 900

 

AUSTRIA

2,39757

28 770 840

7 192 710

19 180 560

215 781

14 385 420

 

11 987 850

 

POLAND

2,00734

24 088 080

6 022 020

16 058 720

180 661

12 044 040

 

10 036 700

 

PORTUGAL

1,19679

14 361 480

3 590 370

9 574 320

107 711

7 180 740

 

5 983 950

 

ROMANIA

0,71815

8 617 800

2 154 450

5 745 200

64 634

4 308 900

 

3 590 750

 

SLOVENIA

0,22452

2 694 240

673 560

1 796 160

20 207

1 347 120

 

1 122 600

 

SLOVAKIA

0,37616

4 513 920

1 128 480

3 009 280

33 854

2 256 960

 

1 880 800

 

FINLAND

1,50909

18 109 080

4 527 270

12 072 720

135 818

9 054 540

 

7 545 450

 

SWEDEN

2,93911

35 269 320

8 817 330

23 512 880

264 520

17 634 660

 

14 695 550

 

UNITED KINGDOM

14,67862

176 143 440

44 035 860

117 428 960

1 321 076

88 071 720

 

73 393 100

 

TOTAL EU-27 & UK

100,00

1 200 000 000

300 000 000

800 000 000

9 000 000

600 000 000

 

500 000 000

 

 

 

1 500 000 000

809 000 000

600 000 000

500 000 000

* The amount of contributions presented in the table do not include the possible refund of 9th EDF decommitted funds to MS and UK; nor the refund of 10th and 11th EDF decommitted funds to UK.

** On the basis of the current forecasts, the EIB will have called all its share of the 11th EDF by the end of 2025

(1)      This document takes into account Articles 152 and 153 of the withdrawal agreement of the United Kingdom of Great Britain and Northern Ireland from the European Union and the European Atomic Energy Community, which stipulate that the United Kingdom shall remain party to the EDF until the closure of the 11th EDF and all previous unclosed EDFs; however the United Kingdom’s share in decommitted funds from projects under the 11th EDF or previous EDFs shall not be reused.
(2)    Council Regulation (EU) 2018/1877 of 26 November 2018 on the financial regulation applicable to the 11th European Development Fund, and repealing Regulation (EU) 2015/323 (OJ L 307, 3.12.2018, p. 1–21).
(3)      Commitments of the funds stemming from the reuse of the 10th & 11th EDF according to the COUNCIL DECISION (EU) 2022/1223 of 12 July 2022 concerning the allocation of funds de-committed from projects under the 10th and 11th European Development Funds for the purpose of financing actions addressing the food security crisis and economic shock in African, Caribbean and Pacific (ACP) countries following Russia’s war of aggression against Ukraine.
(4) The figures presented in this narrative concern the European Commission only; the figures for EIB are included in the table 3.
(5)  With this refund, the total amount refunded to the “EU-15 MS” from the Ninth reserve, since 2015, will reach EUR 1.9 billion
(6) Gross commitments, i.e. without de-commitments being deducted.
(7)    Gross payments, i.e. without recoveries being deducted.
Top