XML 19 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Investment income    
Interest income $ 3,962  
Total investment income 3,962  
Expenses    
Organizational expenses 1,009 $ 628
General and administration expenses 4,402  
Deferred offering expenses amortization 415  
Director fees 231  
Management fees 254  
Shareholder servicing fees 20  
Performance fees 12  
Interest and other debt expenses 135  
Total expenses 6,478 628
Less: Expense support from Operating Manager (5,452) (628)
Net expenses 1,026  
Net investment income before taxes 2,936  
Provision for (benefit from) income taxes 181  
Net investment income 2,755  
Net realized and net change in unrealized gains (losses) on investments and derivatives:    
Net realized gain (loss) on investments 574  
Net realized gain (loss) on derivatives 110  
Net realized gain (loss) on foreign currency transactions 61  
Net change in unrealized gain (loss) on investments (1,959)  
Net change in unrealized gain (loss) on derivatives 1,503  
Net unrealized gain (loss) on foreign currency translations 31  
Net realized and net change in unrealized gains (losses) on investments and derivatives 320  
Net increase (decrease) in net assets resulting from operations 3,075  
Series I    
Investment income    
Interest income 834  
Total investment income 834  
Expenses    
Organizational expenses (279) 314
General and administration expenses 726  
Deferred offering expenses amortization 64  
Director fees 31  
Management fees 89  
Shareholder servicing fees 14  
Performance fees 12  
Interest and other debt expenses 64  
Total expenses 721 314
Less: Expense support from Operating Manager (432) (314)
Net expenses 289  
Net investment income before taxes 545  
Provision for (benefit from) income taxes 95  
Net investment income 450  
Net realized and net change in unrealized gains (losses) on investments and derivatives:    
Net realized gain (loss) on investments 136  
Net realized gain (loss) on derivatives 25  
Net realized gain (loss) on foreign currency transactions 19  
Net change in unrealized gain (loss) on investments (675)  
Net change in unrealized gain (loss) on derivatives 502  
Net unrealized gain (loss) on foreign currency translations 10  
Net realized and net change in unrealized gains (losses) on investments and derivatives 17  
Net increase (decrease) in net assets resulting from operations 467  
Series II    
Investment income    
Interest income 3,128  
Total investment income 3,128  
Expenses    
Organizational expenses 1,288 314
General and administration expenses 3,676  
Deferred offering expenses amortization 351  
Director fees 200  
Management fees 165  
Shareholder servicing fees 6  
Interest and other debt expenses 71  
Total expenses 5,757 314
Less: Expense support from Operating Manager (5,020) $ (314)
Net expenses 737  
Net investment income before taxes 2,391  
Provision for (benefit from) income taxes 86  
Net investment income 2,305  
Net realized and net change in unrealized gains (losses) on investments and derivatives:    
Net realized gain (loss) on investments 438  
Net realized gain (loss) on derivatives 85  
Net realized gain (loss) on foreign currency transactions 42  
Net change in unrealized gain (loss) on investments (1,284)  
Net change in unrealized gain (loss) on derivatives 1,001  
Net unrealized gain (loss) on foreign currency translations 21  
Net realized and net change in unrealized gains (losses) on investments and derivatives 303  
Net increase (decrease) in net assets resulting from operations $ 2,608