NPORT-EX 2 pmfviadv_nportex.htm SOI

 

NB Crossroads Private Markets Fund VI Advisory LP (the “Partnership”) invests substantially all of its assets in NB Crossroads Private Markets Fund VI Holdings LP (the “Master Fund”). The percentage of the Master Fund’s partners’ equity owned by the Partnership at December 31, 2023, was 16.22%. The Partnership has included the Master Fund’s schedule of investments as of December 31, 2023, below. The Master Fund’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on February 29, 2024.

 

 

 

 

NB Crossroads Private Markets Fund VI Holdings LP

Schedule of Investments

December 31, 2023 (Unaudited) 

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)  Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (26.44%)                   
BC Partners XI GD - I LP  Primary  07/2021-12/2023  Europe  $5,500,002   $6,125,574 
Boom Co-Invest B, L.P.  Co-Investment  09/2021  North America   4,805,142    5,430,225 
Clayton, Dubilier & Rice Fund XI, L.P.  Primary  09/2021-10/2023  North America   5,639,252    5,982,340 
Green Equity Investors Offshore Fund IX, L.P.  Primary  08/2023  North America   76,931    97,217 
Hellman & Friedman Capital Partners X (Parallel), L.P.  Primary  11/2021-10/2023  North America   6,422,407    7,027,988 
KKR Apple Co-Invest L.P.  Co-Investment  09/2021-11/2021  North America   5,173,770    6,129,977 
KKR Leo Co-Invest L.P.  Co-Investment  06/2021  Asia   1,606,324    2,945,760 
KKR Oculus Co-Invest L.P.  Co-Investment  11/2020  North America   2,100,000    3,042,695 
KKR Redwood Co-Invest L.P.  Co-Investment  07/2020  North America   1,349,413    2,005,210 
Magenta Blocker Aggregator LP  Co-Investment  07/2021-12/2022  North America   1,866,895    2,308,027 
NB RR Co-Invest LP  Co-Investment  10/2020-09/2023  North America   4,461,364    6,915,114 
Project Metal Co-Invest Fund, L.P.  Co-Investment  10/2021-09/2023  North America   5,703,705    3,313,000 
Project Stream Co-Invest Fund, L.P.  Co-Investment  10/2021  North America   5,705,878    4,435,000 
RealPage Parent, LP (F)  Co-Investment  04/2021  North America   4,100,000    5,418,998 
RL Co-Investor Aggregator II L.P.  Co-Investment  03/2022-03/2023  North America   2,259,103    2,287,823 
RL Co-Investor Aggregator L.P.  Co-Investment  05/2022-03/2023  North America   2,551,189    2,577,699 
Silver Lake Partners VI, L.P.  Primary  01/2021-12/2023  North America   7,367,556    7,828,389 
THL Fund Investors (Altar), L.P.  Co-Investment  02/2022-09/2023  North America   3,510,600    4,387,665 
Thoma Bravo XIV- A, L.P.  Primary  04/2021-02/2023  North America   6,647,957    7,897,000 
TPG Asia VI Digs 1 L.P.  Co-Investment  11/2020  Asia   3,227,764    1,839,692 
TPG Jedi CoInvest, L.P.  Co-Investment  07/2020-11/2022  North America   1,811,616    2,674,777 
             81,886,868    90,670,170 
Small and Mid-cap Buyout (57.68%)                   
AAI FG Holdco L.P.  Co-Investment  09/2020  Europe   2,802,532    4,184,941 
Advent Global Technology Fund II-C Limited Partnership  Primary  02/2022-10/2023  North America   4,500,001    5,816,967 
AFC Acquisitions, Inc. (F)  Co-Investment  04/2021-05/2023  North America   4,166,182    6,082,626 
Austin Co-Investment, L.P.2  Co-Investment  03/2021  North America   529,052    7,634,344 
BC Partners Galileo (1) L.P.  Secondary  07/2021-07/2023  Europe   5,531,321    8,331,672 
Breakaway Co-Investment Holdings LP  Co-Investment  10/2021  North America   2,282,908    4,007 
Charlesbank Equity Fund X, L.P.  Primary  09/2021-11/2023  North America   6,601,411    8,042,701 
CIMI Holdings L.P.  Co-Investment  09/2020  North America   1,700,000    4,152,665 
Compass Syndication L.P.  Co-Investment  10/2021-12/2023  North America   1,110,652    1,221,867 
Crosspoint Capital Fund I, LP  Primary  04/2021-10/2023  North America   10,989,544    12,740,918 
EMK Capital Partners II LP  Primary  09/2021-10/2023  Europe   6,198,255    7,595,105 
Ethos Capital Investments A LP  Primary  10/2021-12/2023  North America   4,563,067    7,136,660 
Evidence Co-Invest LP  Co-Investment  12/2020-12/2023  North America   3,924,065    4,621,494 
Goldeneye Holdings Parent, LP (F)  Co-Investment  07/2021  North America   1,800,000    1,789,650 
Greenbriar Equity Fund V, L.P.  Primary  08/2021-08/2023  North America   11,623,461    13,956,591 
Highline PPC FT Holdings LLC (G)  Co-Investment  11/2020  North America   2,690,000    4,130,978 
Horizon Co-Investment, L.P.  Co-Investment  06/2022  North America   3,204,397    3,328,753 
Itelyum Co-Investment LP  Co-Investment  09/2021  Europe   5,512,630    9,170,573 
JLL MedeAnalytics Co-Invest, L.P.  Co-Investment  11/2020-11/2023  North America   1,013,897    1,000,000 
Madison Dearborn Capital Partners VIII-C, L.P.  Primary  04/2021-10/2023  North America   769,357    802,490 
New Mountain Partners VI, L.P.  Primary  03/2021-12/2023  North America   5,523,222    6,561,310 
Nordic Capital X Alpha, L.P.  Primary  05/2021-11/2023  Europe   8,405,667    11,113,020 
Oakley Capital IV Co-Investment (B) SCSp  Co-Investment  02/2021  Europe   2,451,704    1,304,852 
Oakley Capital IV Co-Investment (C) SCSp  Co-Investment  09/2021  Europe   592,534    288,579 
Oakley Capital V-B2 SCSp  Primary  05/2022-06/2023  Europe   1,333,038    1,426,968 
Patriot SPV, L.P.  Secondary  03/2021-10/2023  North America   3,431,975    6,192,374 
PPC III-A LP  Primary  03/2021-10/2023  North America   11,465,910    13,551,217 
Prime Acquisitions Holdco, LP  Co-Investment  08/2021-08/2023  North America   6,299,438    6,813,467 
Riverside Fund V CF-B, L.P.  Secondary  03/2021-05/2023  North America   3,071,437    3,371,126 
SPH Acquisitions, Inc. (F)  Co-Investment  12/2020-08/2023  North America   1,328,341    1,601,341 
Summit Partners Co-Invest (Lions), L.P.  Co-Investment  10/2020-09/2022  North America   2,711,810    5,070,555 
Tailwind TPRC Investor, LP  Co-Investment  01/2021-09/2023  North America   1,823,835    2,617,990 
THL HT Parallel SPV, L.P.  Secondary  12/2020-12/2023  North America   4,269,325    8,111,233 
Thoma Bravo Discover Fund III-A, L.P.  Primary  06/2021-12/2023  North America   7,980,570    9,525,000 
Thomas H. Lee Parallel Fund IX L.P.  Primary  01/2022-11/2023  North America   5,954,714    5,568,445 
VSC Precision Medical LLC (F)(G)  Co-Investment  11/2020-11/2022  North America   1,954,918    2,949,209 
             150,111,170    197,811,688 

 

 

 

 

NB Crossroads Private Markets Fund VI Holdings LP

Schedule of Investments (continued)

December 31, 2023 (Unaudited) 

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)  Geographic Region (E)  Cost   Fair Value 
Special Situations (7.22%)                   
CB Starfish TopCo, L.P.  Co-Investment  08/2021  North America   419,553    1,100,000 
Centerbridge Capital Partners IV, L.P.  Primary  12/2021-09/2023  North America   10,022,327    14,100,000 
NS KMS Investment LLC (G)  Co-Investment  11/2020-06/2022  North America   4,041,771    2,606,841 
Rothwell Ventures Ultimate Feeder I (Cayman) L.P.  Secondary  09/2021-10/2022  North America   3,799,209    6,944,735 
             18,282,860    24,751,576 
Venture Capital (9.48%)                   
ACME Fund IV, LP  Primary  12/2021-08/2023  North America   2,063,245    1,548,064 
Blackstone Growth L.P.  Primary  01/2021-11/2023  North America   6,355,780    5,621,138 
Blackstone Growth Mario Co-Invest L.P.  Co-Investment  12/2020-12/2023  North America   2,029,226    2,762,673 
Dragoneer Opportunities Offshore Feeder V, L.P.  Primary  01/2021-12/2022  North America   4,836,392    3,941,744 
FV Ace Grades Partners, L.P.  Co-Investment  07/2020  Asia   1,569,414    344,409 
GGV Capital Fund VIII L.P.  Primary  04/2021-09/2023  North America   4,064,000    3,706,820 
GGV Capital Fund VIII Plus L.P.  Primary  06/2021-11/2022  North America   736,000    763,369 
Meritech Capital Partners VII L.P.  Primary  11/2020-11/2023  North America   3,150,000    3,364,732 
Meritech Capital SPV I L.P.  Co-Investment  05/2021  North America   3,000,000    2,403,153 
Summit Partners Co-Invest (Optmo), SCSp  Co-Investment  10/2021  Europe   1,811,897    1,802,761 
Summit Partners Venture Capital Fund V-B, L.P.  Primary  05/2021-10/2023  North America   2,611,260    2,793,436 
THL Automation Fund Investors (4K), L.P.  Co-Investment  03/2021-09/2022  North America   2,507,857    3,474,795 
             34,735,071    32,527,094 

 

Short Term Investments  Cost   Fair Value 
Money Market Fund (1.43%)          
Morgan Stanley Institutional Liquidity Fund Government Portfolio   4,920,111    4,920,111 
    4,920,111    4,920,111 
           
Total Investments (cost $289,936,080) (102.25%)        350,680,639 
Other Assets & Liabilities (Net) (-2.25%)        (7,704,439)
Partners' Capital - Net Assets (100.00%)       $342,976,200 

 

(A)Non-income producing securities, which are restricted as to public resale and illiquid.
(B)Total cost of illiquid and restricted securities at December 31, 2023 aggregated $285,015,969. Total fair value of illiquid and restricted securities at December 31, 2023 was $345,760,528 or 100.82% of net assets.
(C)Acquisition Dates cover from original investment date to the last acquisition date and is required disclosure for restricted securities only.
(D)All percentages are calculated as fair value divided by the Master Fund's Partners' Capital - Net Assets.
(E)Geographic Region is based on where a Portfolio Fund is headquartered and may be different from where the Portfolio Fund invests.
(F)The fair value of the investment was determined using a significant unobservable input.
(G)This investment is made through the Master Fund's wholly owned subsidiary, NB CPMF VI B LLC.

 

 

 

 

Valuation of Investments

 

NB Crossroads Fund VI Holdings LP (the “Master Fund”) computes its net asset value (“NAV”) as of the last business day of each fiscal quarter and at such other times as deemed appropriate by the Neuberger Berman Investment Advisers LLC (“Registered Investment Adviser”) and the NB Alternatives Advisers LLC (“Sub-Adviser”) in accordance with valuation principles set forth below, or as may be determined from time to time, pursuant to the valuation procedures (the “Procedures”) established by the Board of Managers of the Company (the “Board”). 

 

The Board has approved the Procedures pursuant to which the Master Fund values its interests in the Portfolio Funds and other investments. In December 2020, the Securities and Exchange Commission ("SEC") adopted Rule 2a-5 under the Investment Company Act, which establishes requirements for determining fair value in good faith for purposes of the Investment Company Act, including related oversight and reporting requirements. Effective as of the compliance date of September 8, 2022, the Board approved changes to the Procedures to comply with Rule 2a-5 and designated NBIA as the Master Fund’s valuation designee (as defined in the rule). The valuation designee, with assistance from NBAA, is responsible for determining fair value in good faith for any and all Fund investments, subject to oversight by the Board. 

 

It is expected that most of the Underlying Investments in which the Master Fund invests will meet the criteria set forth under the Financial Accounting Standards Board (“FASB”) ASC Topic 820, Fair Value Measurement (“ASC 820”) permitting the use of the practical expedient to determine the fair value of the Underlying Investments. ASC 820 provides that, in valuing alternative investments that do not have quoted market prices but calculate NAV per share or equivalent, an investor may determine fair value by using the NAV reported to the investor by the underlying investment. To the extent ASC 820 is applicable to an investment, the Sub-Adviser generally will value the Master Fund’s investment based primarily upon the value reported to the Master Fund by the Portfolio Fund or the lead investor of a Co-Investment as of each quarter-end, determined by the Underlying Investment in accordance with its own valuation policies.

 

FASB ASC 820-10, “Fair Value Measurements” establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). FASB ASC 820 provides three levels of the fair value hierarchy as follows:

 

Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities that the Master Fund has the ability to access;

 

Level 2 Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly. These inputs may include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment speeds, credit risk, yield curves, default rates, and similar data;

 

Level 3 Unobservable inputs for the asset or liability to the extent that relevant observable inputs are not available, representing the Master Fund’s own assumptions about the assumptions that a market participant would use in valuing the asset or liability, and that would be based on the best information available.

 

 

 

  

Most Portfolio Funds are structured as closed-end, commitment-based private investment funds to which the Master Fund commits a specified amount of capital upon inception of the Portfolio Fund (i.e., committed capital) which is then drawn down over a specified period of the Portfolio Fund's life. Such Portfolio Funds generally do not provide redemption options for investors and, subsequent to final closing, do not permit subscriptions by new or existing investors. Accordingly, the Master Fund generally holds interests in Portfolio Funds for which there is no active market, although, in some situations, a transaction may occur in the "secondary market" where an investor purchases a limited partner’s existing interest and remaining commitment.

 

Assumptions used by the Sub-Adviser due to the lack of observable inputs may significantly impact the resulting fair value and therefore the Master Fund’s results of operations and financial condition.

 

The following table presents the investments carried on the Statement of Assets, Liabilities and Partners’ Capital – Net Assets by level within the valuation hierarchy as of December 31, 2023.

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $5,418,998   $85,251,172   $90,670,170 
Small and Mid-cap Buyout   -    -    12,422,826    185,388,862    197,811,688 
Special Situations   -    -    -    24,751,576    24,751,576 
Venture Capital   -    -    -    32,527,094    32,527,094 
Money Market Fund   4,920,111        -    -    -    4,920,111 
Total  $4,920,111   $-   $17,841,824   $327,918,704   $350,680,639 

 

Significant Unobservable Inputs

 

As of December 31, 2023, the Master Fund had investments valued at $350,680,639. The fair value of investments valued at $327,918,704 in the Master Fund's Schedule of Investments have been valued at the unadjusted NAV reported by the managers of the investments.

 

The classification of an investment within Level 3 is based upon the significance of the unobservable inputs to the overall fair value measurement. The following table summarizes the valuation methodologies and inputs used for investments categorized in Level 3 as of December 31, 2023.

 

          Unobservable Inputs
Investments  Fair Value
12/31/23
   Valuation
Methodologies
  Variable  Value/Range  Weighted
Average1
Large-cap Buyout  $5,418,998   Market Comparables  LTM EBITDA  18.3x  18.3x
Small and Mid-cap Buyout   10,633,176   Market Comparables  LTM EBITDA  12.8 - 15.0x  13.5x
Small and Mid-cap Buyout   1,789,650   Market Comparables  LTM Net Revenue  12.0x  12.0x
Total  $17,841,824             

 

1 Inputs weighted based on fair value of investments in range.

 

 

 

 

During the period ended December 31, 2023, purchases of and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$169,210   $- 

  

During the period ended December 31, 2023 unrealized depreciation and realized gains from Level 3 investments were $1,404,116 and $0, respectively.

 

The Master Fund recognizes transfers into and out of the levels indicated above at the end of the reporting period. There were no transfers into or out of Level 3 during period ended December 31, 2023.

 

The estimated remaining life of the Master Fund’s Portfolio Funds as of December 31, 2023 is one to ten years, with the possibility of extensions by each of the Underlying Investments.