XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Assets and Liabilities - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Assets    
Non-controlled/non-affiliated investments (amortized cost of $150,652 and $117,241, respectively) $ 150,183 $ 118,178
Investment, Type [Extensible Enumeration] Investment, Unaffiliated Issuer [Member] Investment, Unaffiliated Issuer [Member]
Cash and cash equivalents $ 9,643 $ 5,490
Short-term investments 0 34,438
Interest income receivable 764 602
Receivable for investments sold 31 0
Prepaid and other assets 25 25
Total Assets 160,646 158,733
Liabilities    
Repurchase obligations 6,592 0
Incentive fee payable 3,588 1,169
Management fee payable 465 369
Unrealized depreciation on unfunded commitments 247 215
Payable for short-term investments purchased 0 34,438
Other liabilities payable to related party 0 10
Other accrued expenses and other liabilities 516 402
Total Liabilities 11,408 36,603
Commitments and Contingencies (Note 5)
Members’ Capital    
Common Unitholders' commitment: (3,753,190 units issued and outstanding) 375,319 375,319
Common Unitholders' undrawn commitment: (3,753,190 units issued and outstanding) (207,819) (246,319)
Common Unitholders' return of capital (13,542) (5,997)
Common Unitholders' offering costs (5) (5)
Accumulated Common Unitholders' tax reclassification (287) (287)
Common Unitholders’ capital 153,666 122,711
Accumulated overdistributed earnings (4,428) (581)
Total Members’ Capital [1] 149,238 122,130
Total Liabilities and Members’ Capital $ 160,646 $ 158,733
Net Asset Value Per Unit (accrual base) (Note 10) [1],[2] $ 95.13 $ 98.17
[1] Per unit data was calculated using the number of Units issued and outstanding as of December 31, 2024, 2023, and 2022.
[2] Net Asset Value Per Unit (accrual base) equates to the aggregate of the Total Members' Capital and Common Unitholders' undrawn commitment divided by total Common units outstanding.