XML 76 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Group structure (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of subsidiaries [abstract]  
Summary of direct and indirect interests of company in its subsidiaries
% of Group’s interest (i)
Entity nameCountry of incorporationPrincipal activities202420232022
Directly controlled
XPAC Sponsor LLCCaymanSpecial Purpose Acquisition (SPAC) Sponsor100.00 %100.00 %100.00 %
XProject LTD CaymanHolding100.00 %100.00 %100.00 %
XP Holding International LLC USAInternational financial holding100.00 %100.00 %100.00 %
XP Advisory USUSAInvestment advisor100.00 %100.00 %100.00 %
XP Holding UK LtdUKInternational financial holding100.00 %100.00 %100.00 %
XP Controle 3 Participações S.A.BrazilFinancial holding100.00 %100.00 %100.00 %
Indirectly controlled
% of Group’s interest (i)
Entity nameCountry of incorporationPrincipal activities202420232022
XP Investimentos S.A.BrazilHolding100.00 %100.00 %100.00 %
XP Investimentos Corretora de Câmbio, Títulos e Valores Mobiliários S.A.BrazilBroker-dealer100.00 %100.00 %100.00 %
XP Vida e Previdência S.A. (iii)BrazilRetirement plans and insurance100.00 %100.00 %100.00 %
Banco XP S.A.BrazilMultipurpose bank100.00 %100.00 %100.00 %
XPE Infomoney Educação Assessoria Empresarial e Participações Ltda.BrazilDigital content services100.00 %100.00 %100.00 %
Tecfinance Informática e Projetos de Sistemas Ltda.BrazilRendering of IT services 99.70 %99.70 %99.73 %
XP Corretora de Seguros Ltda.BrazilInsurance broker99.99 %99.99 %99.99 %
XP Gestão de Recursos Ltda.BrazilAsset management95.80 %95.50 %95.60 %
XP Finanças Assessoria Financeira Ltda.BrazilInvestment consulting services99.99 %99.99 %99.99 %
Infostocks Informações e Sistemas Ltda.BrazilMediation of information systems100.00 %100.00 %99.99 %
XP Advisory Gestão Recursos Ltda.BrazilAsset management99.53 %99.53 %99.55 %
XP Vista Asset Management Ltda.BrazilAsset management99.99 %99.99 %99.99 %
XP Controle 4 Participações S.A.BrazilInsurance holding100.00 %100.00 %100.00 %
XP Investments UK LLPUKInter-dealer broker and Organized Trading Facility (OTF)100.00 %100.00 %100.00 %
XP Private Holding UK LtdUKInvestment Advisor100.00 %100.00 %100.00 %
XP Investments US, LLCUSBroker-dealer100.00 %100.00 %100.00 %
XP PE Gestão de Recursos Ltda. BrazilAsset management97.90 %98.10 %98.70 %
Antecipa S.A. BrazilReceivables financing market25.00 %100.00 %100.00 %
XP Allocation Asset Management Ltda. BrazilAsset management99.97 %99.97 %99.99 %
XP Eventos Ltda. BrazilMedia and events100.00 %100.00 %100.00 %
DM10 Corretora de Seguros Ltda.BrazilInsurance broker— %100.00 %100.00 %
XP Comercializadora de Energia Ltda.BrazilEnergy trading100.00 %100.00 %100.00 %
XPAC Acquisition Corp. (vi)CaymanSpecial Purpose Acquisition (SPAC)— %— %20.00 %
XP Distribuidora de Títulos e Valores MobiliáriosBrazilSecurities dealer100.00 %100.00 %100.00 %
Instituto de Gestão e Tecnologia da Informação Ltda. BrazilEducational content services100.00 %100.00 %100.00 %
Xtage Intermediação S.A.BrazilDigital assets100.00 %100.00 %100.00 %
XP Administradora de Benefícios Ltda.BrazilIndividual health plan intermediation100.00 %100.00 %100.00 %
XP Corretora de Seguros RiscosBrazilRetirement plans and insurance100.00 %100.00 %100.00 %
XP Representação Seguros Ltda.BrazilInsurance broker100.00 %100.00 %— %
Banco Modal S.A. (ii)BrazilMultipurpose bank100.00 %100.00 %— %
Modal Assessoria Financeira Ltda. (ii)BrazilInvestment consulting services100.00 %100.00 %— %
Modal Distribuidora de Títulos e Valores Mobiliários Ltda. (ii)BrazilSecurities dealer100.00 %100.00 %— %
Modalmais Treinamento e Desenvolvimento Ltda. (ii) (v)Brazil Professional training services— %100.00 %— %
XP Holding Participações (ii)Brazil Insurance broker100.00 %100.00 %— %
Eleven Serviços de Consultoria e Análise S.A. (ii)BrazilInvestment consulting services100.00 %100.00 %— %
Banking and Trading Desenvolvimento de Sistemas Ltda. (“Carteira Global”) (ii) (v)Brazil Softwares development services— %100.00 %— %
Refinaria de Dados – Análise de Dados Ltda. (ii)(v)BrazilDigital content services— %100.00 %— %
Hum Bilhão Educação Financeira Ltda. (ii)(v)BrazilDigital content services— %100.00 %— %
Vaivoa Educação Financeira Ltda. (ii)(v)BrazilDigital content services— %100.00 %— %
Modal As a Service S.A. (ii)Brazil Financial services— %100.00 %— %
Galapos Consultoria e Participações Ltda. (ii)BrazilConsulting services100.00 %100.00 %— %
W2D Tecnologia e Soluções Ltda. (ii)(v)Brazil Rendering of IT services— %100.00 %— %
XP Controle 5 Participações Ltda.BrazilHolding100.00 %100.00 %96.00 %
XP Sports Asset Management Ltda. (ii)BrazilAsset management100.00 %100.00 %— %
Carteira Online Controle de Investimentos Ltda. – ME (ii)(v)BrazilInvestment consolidation platform— %— %100.00 %
Habitat Capital PartnersBrazilAsset management— %— %99.99 %
% of Group’s interest (i)
Entity nameCountry of incorporationPrincipal activities202420232022
Consolidated investments funds
Aetos Energia Fundo de Investimento em Direitos CreditóriosBrazilInvestment fund100.00 %100.00 %— %
Araca Fim Cred Priv (iv)BrazilInvestment fund100.00 %— %— %
Aurea Extrema Logística Fundo de Investimento Imobiliário (iv)BrazilInvestment fund100.00 %— %— %
Correspondente Banqueiro Consignados INSS Fundo de Investimento em Direitos Creditórios – Resp Ltda (iv)BrazilInvestment fund100.00 %— %— %
Cactos Fundo de Investimento em Participações Multiestratégia Responsabilidade Limitada (iv)BrazilInvestment fund100.00 %— %— %
Consignado Público XP Fundo de Investimento em Direitos CreditóriosBrazilInvestment fund100.00 %100.00 %— %
Credit Restructuring Fundo de Investimento em Direitos Creditórios (iv)BrazilInvestment fund100.00 %— %— %
Credit Restructuring II Fundo de Investimento em Direitos Creditórios Responsabilidade Limitada (iv)BrazilInvestment fund100.00 %— %— %
Falx Fundo de Investimento Multimercado Crédito Privado Investimento no ExteriorBrazilInvestment fund100.00 %100.00 %100.00 %
Fundo de Investimento em Cotas Multimercado Solar (iv)BrazilInvestment fund100.00 %— %— %
Fundo de Investimento em Participações Novo Hotel Botafogo Empresas Emergentes (iv)BrazilInvestment fund100.00 %— %— %
Gladius Fundo de Investimento Multimercado Investimento no ExteriorBrazilInvestment fund100.00 %100.00 %100.00 %
Scorpio Debentures Incentivadas Fundo de Investimento Multimercado Crédito PrivadoBrazilInvestment fund100.00 %100.00 %100.00 %
SMF Fundo de Investimento Multimercado Crédito PrivadoBrazilInvestment fund100.00 %100.00 %— %
Javelin Fundo de Investimento Multimercado Crédito Privado Investimento no ExteriorBrazilInvestment fund100.00 %100.00 %100.00 %
Frade Fundo de Investimento em Cotas de Fundos de Investimento em Direitos Creditórios NPBrazilInvestment fund100.00 %100.00 %100.00 %
Frade III Fundo de Investimento em Cotas de Fundo de Investimento Multimercado Crédito PrivadoBrazilInvestment fund100.00 %100.00 %100.00 %
Coliseu Fundo de Investimento Multimercado Crédito Privado Investimento no ExteriorBrazilInvestment fund100.00 %100.00 %100.00 %
Makhaira Fundo de Investimento Multimercado Crédito Privado Longo Prazo (iv)BrazilInvestment fund100.00 %— %— %
NIMROD Fundo de Investimento Multimercado Crédito Privado Investimento no ExteriorBrazilInvestment fund100.00 %100.00 %100.00 %
XP High Yield Fund SPCaymanInvestment fund— %100.00 %100.00 %
XP International Fund SPC - XP Multistrategy Fund SPCaymanInvestment fund100.00 %100.00 %100.00 %
XP Managers Fundo de Investimento em Participações MultiestratégiaBrazilInvestment fund100.00 %100.00 %100.00 %
XP Alesia Fund SP CL Shares - Brazil Internacional Fund SPC.CaymanInvestment fund100.00 %100.00 %100.00 %
Newave Fundo de Investimento em Participações Multiestratégia (v)BrazilInvestment fund— %— %100.00 %
Endor Fundo de Investimento em Participações Multiestratégia Investimento no ExteriorBrazilInvestment fund100.00 %100.00 %100.00 %
XP Phalanx CT FundCaymanInvestment fund100.00 %100.00 %100.00 %
MM Macadâmia FIM CP IE (ii)BrazilInvestment fund100.00 %100.00 %— %
MM Hedge Icon (ii)NassauInvestment fund99.37 %99.37 %— %
Fundo de Investimento Imobiliário Desenvolvimento 1 ModalmaisBrazilInvestment fund100.00 %100.00 %— %
Fundo de Investimento em Participações Chardonnay Capital SementeBrazilInvestment fund100.00 %100.00 %— %
KSM Realty - Fundo de Investimento em Participações MultiestratégiaBrazilInvestment fund100.00 %100.00 %— %
Suécia I Fundo de Investimento Multimercado (ii)BrazilInvestment fund100.00 %100.00 %— %
Suécia II Fundo de Investimento Multimercado (ii)BrazilInvestment fund100.00 %100.00 %— %
(i)The percentage of participation represents the Group’s interest in total capital and voting capital of its subsidiaries.
(ii)New subsidiaries acquired in 2023. See further details in Note 5 (ii) Business combinations, below.
(iii)Subsidiary incorporated in 2018 for operating in the retirement plans and life insurance business, which is regulated by the Superintendency of Private Insurance (SUSEP) in Brazil.
(iv)New subsidiaries and investment funds incorporated in the year.
(v)Subsidiaries and investment funds closed or consolidated by other funds/companies during the year.
(vi)Subsidiaries which the Group holds or has held the operational control. The operational control refers to relevant rights the Company have over the subsidiary, that includes, among other topics, the right to nominate the directors and propose the target entity for merger.
Summary of fair value of the identifiable assets acquired and liabilities
Identified assets at the acquisition dateAmountMethodExpected useful life
Retail client portfolio168,876 Multi-Period Excess Earnings6 years, 11 months
Institutional client portfolio50,814 Multi-Period Excess Earnings4 years, 6 months
Core deposits134,407 With and Without9 years, 6 months
Trademarks29,869 Relief-from-Royalty5 years
Softwares4,311 Cost Approach5 years
Total388,277 
For the period from July 1, 2023 to December 31, 2023, Banco Modal contributed R$ 93,611 to XP Inc's net income and R$ 343,258 to XP Inc's net revenues. If the acquisition date was on the beginning of the reporting period, XP Inc's combined unaudited net income and revenue for the year ended December 31, 2023, would be R$ 3,595,461 and R$ 14,896,966, respectively.
The table below shows the fair value of the net assets acquired and the allocation of the purchase price consideration (including goodwill arising on the acquisition), as well as the impacts on the Group's cash flows:
Fair value of net assets acquiredJuly 1, 2023
Assets
Cash and cash equivalents770,887 
Financial assets4,274,729 
Investments in associates and joint ventures765 
Property and equipment39,532 
Intangible assets67,664 
Other assets730,342 
Total assets5,883,919 
Liabilities
Financial liabilities4,667,147 
Other liabilities843,814 
Total liabilities5,510,961 
Net assets at fair value372,957 
Identified assets
Client portfolios219,690 
Core deposits134,407 
Trademarks29,869 
Software4,311 
Total identified assets761,234 
Goodwill determination
Purchase consideration transferred2,097,326 
(Less) fair value of identified assets(761,234)
Goodwill1,336,092 
Analysis of cash flow on acquisition
Net cash acquired with the subsidiary770,887 
Issuance of shares – XP Inc (non-cash)— 
Net of cash flow on acquisition (investing activities)770,887