EX-99.3 4 dp198281_ex9903.htm EXHIBIT 99.3

Exhibit 99.3

 

 

 

 

 

 

Vinci Partners Investments Ltd.

 

Interim Consolidated Financial Statements as of June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

Assets   Note   06/30/2023   12/31/2022  
               
Current assets              
Cash and cash equivalents   5(d)            153,992            136,581  
Cash and bank deposits   5(d)              31,403              30,108  
Financial instruments at fair value through profit or loss   5(d)              122,589            106,473  
Financial instruments at fair value through profit or loss   5(c)         1,182,812         1,243,764  
Accounts receivable   5(a)              66,312              57,675  
Sub-leases receivable   10                3,909                1,500  
Taxes recoverable                    1,921   1,555  
Other assets   6              14,505              16,481  
Total current assets             1,423,451         1,457,556  
               
Non-current assets              
Financial instruments at fair value through profit or loss   5(c)                6,423                5,985  
Accounts receivable   5(a)              16,904              17,298  
Sub-leases receivable   10   3,149                1,343  
Taxes recoverable                    294                3,141  
Deferred taxes   20              10,721                9,241  
Other assets   6   928                1,065  
                   38,419              38,073  
               
Property and equipment   8   12,980   11,951  
Right of use - Leases   10              60,054              70,136  
Intangible assets   9            193,956            189,238  
Total non-current assets                305,409            309,398  
               
Total assets             1,728,860         1,766,954  

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

F-2

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

 

Liabilities and equity   Note   06/30/2023   12/31/2022  
               
Current liabilities              
Trade payables                     438                1,247  
Leases   10 and 5(e)            24,381              24,147  
Accounts payable   11              7,338                7,328  
Labor and social security obligations   12   52,689              87,732  
Loans and obligations   14            22,207              13,168  
Taxes and contributions payable   13            19,292              22,291  
Total current liabilities              126,345            155,913  
                               
Non-current liabilities              
Leases   10 and 5(e)            54,085              62,064  
Labor and social security obligations   12              2,906                2,968  
Loans and obligations   14         158,206            162,122  
Deferred taxes   19   7,423                           8,340  
Retirement plans liabilities   15   13,401   -  
Total non-current liabilities              236,021            235,494  
               
Total liabilities       362,366   391,407  
               
Equity   16          
Share capital                         15                     15  
Additional paid-in capital             1,379,255         1,382,038  
Treasury shares   16(f)          (154,247)            (114,978)  
Retained earnings                  113,122              81,310  
Other reserves                  25,556              24,149  
              1,363,701         1,372,534  
               
Non-controlling interests in the equity of subsidiaries   7(b)                2,793   3,013  
               
Total equity             1,366,494         1,375,547  
               
Total liabilities and equity             1,728,860         1,766,954  

 

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-3

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

      Six months ended June 30   Three months ended June 30
Statements of Income Note   2023   2022   2023   2022
                   
                   
Net revenue from services rendered 17            219,892          193,844   117,584   99,769
                   
General and administrative expenses 18          (119,062)        (107,847)   (64,932)   (53,886)
                   
Operating profit                100,830            85,997   52,652   45,883
                   
Finance income 19   69,354            37,679   65,101   14,687
Finance expenses 19            (21,201)            (8,522)   (14,357)   (2,461)
                   
Finance profit/(loss), net                48,153      29,157   50,744   12,226
                   
Profit before income taxes              148,983         115,154   103,396   58,109
                   
Income taxes 20            (24,725)         (23,450)   (11,844)   (11,711)
                   
Profit for the period                124,258           91,704   91,552   46,398
                   
Attributable to the shareholders of the parent company       124,478   91,709   91,741   46,400
Attributable to non-controlling interests                      (220)                   (5)   (189)   (2)
                   
Basic earnings per share in Brazilian Reais     2.20   1.62   1.62   0.82
Diluted earnings per share in Brazilian Reais     2.17   1.61   1.60   0.81

 

 

 

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-4

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

    Six months ended June 30   Three months ended June 30
    2023   2022   2023   2022
                 
Profit for the period   124,258   91,704   91,552   46,398
                 
Other comprehensive income                
Items that may be reclassified to profit or loss:                
Foreign exchange variance of investees                
Vinci Capital Partners GP Limited   (9)   (11)   (6)   27
Vinci USA LLC   (2,502)   (844)   (1,633)   1,242
Vinci Capital Partners III GP Limited   (65)   4   (43)   33
GGN GP LLC   (8)   (8)   (5)   11
VICC Infra GP LLC   (12)   16   (8)   16
Vinci Capital Partners IV GP LLC   (160)   -   (112)   -
                 
Total comprehensive income for the period   121,502   90,861   89,745   47,727
                 
Attributable to:                
Shareholders of the parent company   121,722   90,866   89,934   47,729
Non-controlling interests    (220)    (5)    (189)    (2)
                 
    121,502   90,861   89,745   47,727

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-5

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

  Share   Additional   Retained   Other   Treasury       Non-controlling   Total  
  capital   paid-in capital   earnings   reserves   shares   Total   interests   equity  
                                 
                                 
At January 01, 2022  15    1,382,038   70,183   15,182    (52,585)      1,414,833   43   1,414,876  
                                 
Profit for the period  -    -   91,709    -    -   91,709   (5)   91,704  
Other comprehensive income:                                
   Foreign exchange variation of investee located abroad  -    -    -     (843)    -    (843)    (2)       (845)  
Share based payments -   -   -   2,728   -   2,728   -   2,728  
Treasury shares bought -   -   -   -   (35,840)   (35,840)   -   (35,840)  
Allocation of profit:                                
Dividends  -    -    (103,665)    -     -    (103,665)    -    (103,665)  
                                 
                                 
At June 30, 2022  15    1,382,038   58,227   17,067    (88,425)      1,368,922   36   1,368,958  
                                 
                                 
At January 01, 2023  15    1,382,038   81,310   24,149    (114,978)      1,372,534   3,013   1,375,547  
                                 
Profit for the period  -     -   124,478    -     -    124,478   (220)   124,258  
Other comprehensive income:                                
   Foreign exchange variation of investee located abroad  -    -    -    (2,756)    -    (2,756)    -    (2,756)  
Share based payments -   (2,783)   -   4,163   2,783   4,163   -   4,163  
Treasury shares bought -   -   -   -   (42,052)   (42,052)   -   (42,052)  
Allocation of profit:                                
Dividends  -    -     (92,666)    -    -    (92,666)    -   (92,666)  
                                 
                                 
At June 30, 2023  15    1,379,255   113,122   25,556    (154,247)      1,363,701   2,793   1,366,494  
                                 

 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-6

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

  Notes Six months ended June 30  
    2023   2022  
Cash flows from operating activities          
           
Profit before taxation 17 148,983   115,154  
Adjustments to reconcile net income to cash flows from operations:          
    Depreciation and amortization   8,997   7,258  
   Investment income of financial instruments at fair value through profit or loss   (49,079)   (31,941)  
   Interest expense on loans and obligations 18 7,838   -  
   Interest on contingent consideration 18 3,227   -  
   Share based payments 17 5,600   2,728  
   Financial result on lease agreements 18 4,888   4,661  
    130,454   97,860  
Changes in assets and liabilities          
           
Accounts receivables   (8,243)   (1,682)  
Taxes recoverable   2,481   (1,324)  
Other assets   2,117   (6,028)  
Trade payables   (810)   (518)  
Accounts payable   1,137   43  
Labor and social security obligations   (36,541)   (61,988)  
Taxes and contributions payable   (575)   (1,571)  
Contributions for retirements plans   13,226   -  
    (27,208)   (73,068)  
           
Cash generated from operations   103,246   24,792  
Income tax paid   (29,426)   (29,603)  
Net cash inflow (outflow) from operating activities   73,820   (4,811)  
         
Cash flows from investing activities          
Purchases of property and equipment and additions to intangible assets   (9,829)   (1,160)  
Purchase of financial instruments at fair value through profit or loss   (56,061)   (69,856)  
Sales of financial instruments at fair value through profit or loss   165,829   186,643  
           
Net cash inflow from investing activities   99,939   115,627  
           
Cash flows from financing activities          
Interest payments of loans and obligations   (5,943)   -  
Treasury shares acquisition paid   (42,540)   (37,062)  
Lease payments, net of sublease received   (11,938)   (11,358)  
Dividends paid   (91,502)   (104,153)  
Net cash (outflow) from financing activities   (151,923)   (152,573)  
           
Net increase (decrease) in cash and cash equivalents   21,836   (41,757)  
           
Cash and cash equivalents at the beginning of the period 5(d) 136,581   102,569  
           
Foreign exchange variation of cash and cash equivalents in subsidiaries abroad   (4,425)   (3,032)  
           
Cash and cash equivalents at the end of the period (Note 5d) 5(d) 153,992   57,780  
               

Non-cash financing activities

Dividends declared and not yet paid until June 30, 2023 and 2022 were R$ 3,791 and R$ 4,363 (Note 11), respectively.

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-7

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

1Operations

 

Vinci Partners Investments Ltd. Is an exempted company incorporated in the Cayman Islands (referred to herein as “Entity”, “Group” or “Vinci”). The Group started its activities in September 2009. Its objective is to hold investments in the capital of other companies as partner (shareholder). The investees are specialized in rendering alternative investment management, asset allocation and financial advisory services.

 

The registered office of the Entity is at Harneys Fiduciary (Cayman) Limited, 4th Floor, Harbour Place, 103 South Church Street, P.O. Box 10240, Grand Cayman KY1-1002, Cayman Islands.

 

2Summary of significant accounting policies

 

2.1Basis of preparation and presentation

 

The unaudited interim condensed consolidated financial statements (herein referred to “interim consolidated financial statements”) have been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board (“IASB”).

 

The unaudited interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group’s annual consolidated financial statements as of December 31, 2022.

 

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period.

 

The unaudited interim condensed consolidated financial statements are presented in Brazilian reais (“R$”), and all amounts disclosed in the financial statements and notes have been rounded off to the nearest thousand currency units unless otherwise stated.

 

The issuance of these financial statements was authorized by the Entity's management on August 10, 2023.

 

(a)Interim consolidated financial statements

 

Vinci operates as an asset management firm. The Group focuses on private markets, liquid strategies, financial advisory, investment products and solutions, and retirement services, which comprise the main activity of the Group.

 

The Group controls an entity where the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity.

 

Also, the Entity holds interest in subsidiaries whose main purpose and activities are providing services that relate to the Entity’s activities. Therefore, the Entity consolidates these subsidiaries.

 

Ownership interest in subsidiaries on June 30, 2023 and December 31, 2022 are as follows:

 

F-8

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

  Interest - %
       
  06/30/2023   12/31/2022
       
Subsidiaries      
Vinci Partners Investimentos Ltda. 100   100
Vinci Assessoria financeira Ltda. (1) 100   100
Vinci Equities Gestora de Recursos Ltda. (1) 100   100
Vinci Gestora de Recursos Ltda. (1) 100   100
Vinci Capital Gestora de Recursos Ltda. (1) 100   100
Vinci Soluções de Investimentos Ltda. (2) 100   100
Vinci Real Estate Gestora de Recursos Ltda. (1) 100   100
Vinci Capital Partners GP Limited. 100   100
Vinci Partners USA LLC 100   100
Vinci GGN Gestão de Recursos Ltda. (1) 100   100
Vinci Infraestrutura Gestora de Recursos Ltda. 100   100
Vinci Capital Partners GP III Limited. 100   100
GGN GP LLC 100   100
Amalfi Empreendimentos e Participações S.A. -   100
Vinci APM Ltda. (1) 100   100
Vinci Monalisa FIM Crédito Privado IE (3) 100   100
Vinci Asset Allocation Ltda. 75   75
VICC Infra GP LLC 100   100
Vinci Capital Partners IV GP LLC 100   100
Vinci Holding Securitária Ltda. 85   85
Vinci Vida e Previdência S.A. (4) 85   85
SPS Capital Gestão de Recursos Ltda. (5) 100   100
VICC Infra GP (Lux), S.A.R.L. 100   -

 

(1)Minority interest represents less than 0.001%.

 

(3)Under the terms of IFRS 10, the Entity does not consolidate its investment in Vinci Monalisa FIM Crédito Privado IE and measures at fair value through profit or loss in accordance with IFRS 9.

 

(4)Vinci has an indirect interest at Vinci Vida e Previdência of 85% through its subsidiary Vinci Holding Securitária Ltda., which holds 100% of ownership interest at Vinci Vida e Previdência.

 

(5)On 16 August 2022, Vinci Soluções de Investimentos Ltda. acquired 90% of the issued share capital of SPS Capital Gestão de Recursos Ltda. The acquisition gives to Vinci Soluções de Investimentos the right of 100% on the economic interest of SPS Gestão de Recursos Ltda.

 

Subsidiaries are all entities (including structured entities) over which the Group has control. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.

 

Inter-company transactions, balances and unrealized gains on transactions between Group companies are eliminated. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the transferred asset. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

 

Non-controlling interests in the results and equity of subsidiaries are shown separately in the consolidated statement of profit or loss, consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated balance sheet respectively.

 

F-9

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

The Group treats transactions with non-controlling interests that do not result in a loss of control as transactions with equity owners of the Group. A change in ownership interest results in an adjustment between the carrying amounts of the controlling and non-controlling interests to reflect their relative interests in the subsidiary. Any difference between the amount of the adjustment to non-controlling interests and any consideration paid or received is recognized in another reserve within equity attributable to owners of Entity.

 

When the Group ceases to consolidate an investment or account for it under equity method because of a loss of control, joint control or significant influence, any retained interest in the entity is remeasured to its fair value, with the change in carrying amount recognized in profit or loss. This fair value becomes the initial carrying amount for the purposes of subsequently accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognized in other comprehensive income in respect of that entity are accounted for as if the group had directly disposed of the related assets or liabilities. This may mean that amounts previously recognized in other comprehensive income are reclassified to profit or loss.

 

2.2Segment reporting

 

During January 2021, the members of the Board of Directors of Vinci Partners Investments Ltd were appointed. Under the supervision of the Board of Directors, the CEO is responsible for the decision-making process related to executive themes, resources allocation and strategic decisions of Vinci.

 

The strategic decisions of the Group comprise five distinct business segments: (i) Private market strategies, (ii) Liquid strategies, (iii) Investment products and solutions; (iv) Financial advisory and (v) Vinci retirement services (Note 20).

 

Strategies were sorted out within business segments following technical and strategic similarities among funds’ attributes, such as management and performance fee structures, liquidity constraints, targeted returns and investor profile.

 

3Accounting estimates and judgments

 

The Entity makes estimates and assumptions concerning the future, based on historical experience and other factors, including expectations of future events. The resulting accounting estimates will, by definition, seldom equal the related actual results. The main estimations and assumptions made by the Entity is included as follow:

 

Allowance of expected credit losses of accounts receivable.

 

Provision for profit sharing.

 

Consolidation of subsidiaries.

 

Fair value measurement of financial assets.

 

Provision for contingent liabilities.

 

Impairment for goodwill and other intangible assets.

 

Fair value measurement of contingent consideration.

 

Fair value of share-based payments.

 

4Financial risk management

 

The main risks related to the financial instruments are credit risk, market risk, and liquidity risk, as defined below. The management of such risks involves various levels in the Entity and comprehends a number of policies and strategies. The Group's risk management focuses on the unpredictability of financial markets and seeks to mitigate potential adverse impacts on the Group's financial performance.

 

4.1Financial risk factors

 

This note explains the Group's exposure to financial risks and how these risks could affect the Group's future financial performance. Current year profit and loss information has been included where relevant to add further context.

 

F-10

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

The Group's risk management is predominantly controlled by a risk assessment department under process and controls approved by the management. The management provides written process and controls for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.

 

(a)Credit risk

 

Credit risk arises from cash and cash equivalents, contractual cash flows of debt investments carried at amortized cost, at fair value through profit or loss (FVTPL), and deposits with banks and financial institutions, as well as credit exposures to wholesale and retail customers, including outstanding receivables.

 

(i) Risk management

 

Vinci's treasury manages credit risk on a group basis. As of June 30, 2023, and 2022 the expected credit losses are considered immaterial due to the short maturities of the deposits and the credit quality of the main counterparty, which have a credit rating AAA evaluated by Fitch Ratings. The Entity has not suffered any losses from cash and cash equivalent since inception. Vinci's treasury review expected credit losses on a regular basis.

 

(ii) Impairment of financial assets

 

The Group has the following types of financial assets that are subject to the expected credit loss model:

 

Accounts receivable.

 

Debt investments carried at amortized cost.

 

While cash and cash equivalents are also subject to the impairment requirements of IFRS 9, the expected impairment loss was immaterial.

 

(b)Market risk

 

(i)Foreign exchange risk

 

At the reporting date, the carrying amount value of the Group’s financial assets and liabilities exposed to US Dollars were as follows:

 

Balance sheet   06/30/2023   12/31/2022
         
Cash and cash equivalents                31,318                30,087
Accounts receivable                  7,668                  13,823
Other receivables                  1,867                1,618
Current assets                40,853                45,528
         
Leases, property and equipment                  2,846                  3,596
Non-current assets                  2,846                  3,596
         
Trade payables                  1,476                     1,657
Labor and social security obligations                  1,607                  7,295
Current liabilities                  3,083                  8,952
         
Payables to related parties                     -                     608
Other payables                     241   -
Lease                  1,385                  1,973
Non-current liabilities                  1,626                  2,581
         
Net Equity   38,990                37,591

 

 

 

F-11

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

The aggregate net foreign exchange gains/losses recognized in profit or loss were:

 

    Six months ended June 30   Three months ended June 30
Net foreign exchange result for the period   2023 2022   2023 2022
             
Financial revenue   - 2,086                   - 444
Financial expense                (775) (2,986)                 (620) -
             
Net foreign exchange result, net                   (775) (900)                    (620) 444

 

The Group operates internationally and is exposed to foreign exchange risk, exclusively the US dollar.

 

Foreign exchange risk arises from future commercial transactions and recognized assets and liabilities denominated in a currency that is not the functional currency of the Group.

 

(ii) Interest rate risk

 

The Group's profit or loss is sensitive to higher/lower interest income from cash equivalents and fixed income funds as a result of changes in interest rates.

 

(iii) Price risk

 

The Group's exposure to investment securities price risk arises from investments held by the group and classified in the balance sheet at fair value through profit or loss (note 5).

 

To manage its price risk arising from investments in investment securities, the Group diversifies its portfolio. Diversification of the portfolio is done in accordance with the limits set by the Group.

The majority of the Group's financial investments that are exposed to significant price risk are the private equity investments and investments held by Monalisa FIM. Note 5(d) demonstrates the sensitivity analyses of impact for the assets held by the Group.

 

(c)Liquidity risk

 

Prudent liquidity risk management implies maintaining sufficient cash and marketable securities and the availability of funding through an adequate amount of committed credit facilities to meet obligations when due and to close out market positions. At the end of the reporting period the Group held bank deposits and certificates of deposits of R$ 153,992 (12/31/2022 – R$ 136,581) that are expected to readily generate cash inflows for managing liquidity risk.

 

Net debt reconciliation

 

This section sets out an analysis of net debt and the movements in net debt for each of the years presented.

 

  06/30/2023 12/31/2022
Cash and cash equivalents      153,992      136,581
Financial instruments at fair value through profit or loss (i)   1,182,812   1,243,764
Trade payables            (438)         (1,247)
Labor and social security obligations       (55,595)       (90,700)
Accounts payable         (7,336)         (7,328)

 

 

F-12

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

Lease liabilities       (78,466)       (86,211)
Commercial Notes       (82,875)       (83,212)
Consideration payable       (45,812)       (43,579)
Contingent consideration       (51,725)       (48,499)
Retirement plans liabilities (13,401) -
Net debt   1,001,156   1,019,569

 

(i)Comprised of liquid and illiquid investments. Liquid investments are current assets that are traded in an active market. Illiquid investments are comprised of assets that trade infrequently.

 

  Financial liabilities Other assets
  Payables Loans and obligations Retirement plans Lease liabilities Cash and cash equivalents Financial instruments at fair value through profit or loss
Net debt as at            
December 31, 2021 (117,807) - - (85,544) 102,569 1,372,926
             
Cash flow and dividends provision 18,532 - - 24,440 26,599 (215,046)
             
Fair value adjustment - - - - 7,413 85,884

Addition and finance expenses accrual

 

- (175,290) - (25,197) - -

Foreign exchange adjustments

 

- - - - - -
Other changes (i) - - - 90 - -
December 31, 2022 (99,275) (175,290) - (86,211) 136,581 1,243,764
             
Cash flow and dividends provision 35,906 - (13,226) 12,765 12,100 (119,370)
             
Fair value adjustment - - (175) - 5,311 58,418

Addition and finance expenses accrual

 

- (5,122) - (5,148) - -

Foreign exchange adjustments

 

- - - - - -
Other changes (i) - - - 128 - -
June 30, 2023 (63,369) (180,412) (13,401) (78,466) 153,992 1,182,812

 

(i) Other changes include non-cash movements, including Cumulative Translation Adjustments (“CTA”) which will be presented as in other comprehensive income statements.

 

Maturities of financial liabilities

 

Except for the retirement plans liabilities, the tables below analyze the Group's financial liabilities into relevant maturity groupings based on their contractual maturities for significant financial liabilities.

 

 

Contractual maturities of
financial liabilities
at June 30, 2023
Less than 1 year Between 1 and 3 years Over 3 years Total Carrying amount
           
Trade payables (438) - - (438) (438)

 

 

F-13

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

Labor and social security obligations (52,689) (2,906) - (55,595) (55,595)
Lease liabilities (24,381) (39,382) (39,303) (103,066) (78,466)
Accounts payable (7,336) - - (7,336) (7,336)
Loans and financing (20,876) (104,761) (94,116) (219,753) (180,412)
Total (105,720) (147,049) (133,419) (386,188) (322,247)

 

Contractual maturities of
financial liabilities
at December 31, 2022
Less than 1 year Between 1 and 3 years Over 3 years Total Carrying amount
           
Trade payables (1,247) - - (1,247) (1,247)
Labor and social security obligations (87,732) (2,968) - (90,700) (90,700)
Lease liabilities (24,147) (45,878) (43,356) (113,381) (86,211)
Accounts payable (7,328) - - (7,328) (7,328)
Loans and financing (20,876) (104,761) (90,890) (216,527) (175,290)
Total (141,330) (153,607) (134,246) (429,183) (360,776)

 

(d)Sensitivity analysis

 

The Group monitors and evaluates the market risk related to its financial investments portfolio periodically to assess its volatility, through changes that can significantly impact its financial results. Considering a period of one day and the historical results over the past year, the following Value at Risk (VAR) parameters were used:

 

0.24% (or R$ 3.0 million) of the financial investment portfolio for a confidence interval of 95% on June 30, 2023 (0.18% or R$ 2.4 million on December 31, 2022).

 

0.41% (or R$ 5.2 million) of the financial investment portfolio for a confidence interval of 99% on June 30, 2023 (0.30% or R$ 3.95 million on December 31, 2022).

 

Additionally, the Group evaluated the financial investment portfolio on June 30, 2023 and December 31, 2022, through stress scenarios according to the main risk factors related to its investments, as presented in the table below:

 

      Financial Impact (**)
Risk Factor Variation in Stress Scenario (*) 06/30/2023 12/31/2022
Current inflation Inflation index  -100bps   11.9 1.6
Exchange traded real estate funds Share prices  -10%   (17.8) (17.9)
Brazilian stock prices Share prices  -10%   (7.0) (5.8)
Fixed-rate offshore rates US yield curve  -100bps   (2.1) (1.8)
Foreign exchange rate Foreign exchange rates  10% (***)   5.4 4.1
Domestic base overnight rate Domestic base overnight rate  -100bps   (5.8) (6.9)

(*) bps - basis point (1bps = 0,01%)

(**) In millions of Brazilian reais

(***) Brazilian reais devaluation against US Dollars

 

An equal change in the opposite direction of the stress scenario would have affected the financial investment portfolio by a similar amount, on the basis that all other variables remain constant.

 

5Financial instruments

 

F-14

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

This note provides information about the group's financial instruments, including:

 

- an overview of all financial instruments held by the Group

- specific information about each type of financial instrument

- accounting policies

- information about determining the fair value of the instruments, including judgements and estimation uncertainty involved.

 

The Group classifies its financial assets in the following measurement categories:

 

those measured at fair value or through profit or loss, and

 

those measured at amortized cost.

 

The classification depends on the entity's business model for managing the financial assets and the contractual terms of the cash flows.

 

For assets measured at fair value, gains and losses will be recorded in profit or loss.

 

Recognition and derecognition

 

Regular way purchases and sales of financial assets are recognized on trade date, being the date on which the group commits to purchase or sell the asset. Financial assets are derecognized when the rights to receive cash flows from the financial assets have expired or have been transferred and the group has transferred substantially all the risks and rewards of ownership.

 

Measurement

 

At initial recognition, the group measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through profit or loss (FVPL), transaction costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVPL are expensed in profit or loss.

 

The Group holds the following financial instruments:

 

Financial assets   Section   06/30/2023   12/31/2022
             
Accounts receivable   (a)          83,216          74,973
Other financial assets at amortized cost   (b)            5,296            6,356
Cash and cash equivalents   (d)        153,992        136,581
Financial assets at fair value through profit or loss (FVPL)   (c)     1,189,235     1,249,749
          1,431,739     1,467,659
             
Financial liabilities            
             
Liabilities at amortized cost   (e)          63,369          99,275
Lease liabilities   (e)          78,466          86,211
Loans and financing   (e)        180,413        175,290
             322,248        360,776

 

The Group's exposure to risks associated with the financial instruments is discussed in Note 4. The maximum exposure to credit risk at the end of the reporting period is the carrying amount of each class of financial assets mentioned above.

 

F-15

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

a)Accounts receivable

 

Current assets     06/30/2023   12/31/2022
Accounts receivable from contracts with customers            66,478          57,841
Loss allowance                (166)              (166)
           
Non-current assets          
Accounts receivable from contracts with customers            16,904          17,298
             83,216          74,973

 

Accounts receivables are recognized initially at the amount of consideration that is unconditional and are not submitted to any financial components. They are subsequently measured at amortized cost, less loss allowance.

 

Current accounts receivable are amounts due from customers for services performed in the ordinary course of business. They are generally due for settlement within 30 days and are therefore classified as current in its entirety. Due to the short-term nature of the current receivables, their carrying amount is considered to be the same as their fair value.

 

Non-current accounts receivable are unrealized performance fees that management, with accumulated experience, estimate that it is highly probable that a significant reversal will not occur.

 

The Entity use a provision matrix to calculate expected credit losses and the exposure to credit risk from receivables are reviewed on a regular basis. Accounts receivable allowance for expected credit losses are presented in general and administrative expense.

 

The loss allowances for accounts receivable as of June 30, 2023 and December 31, 2022 reconcile to the opening loss allowances as follows:

 

    06/30/2023   12/31/2022
Opening loss allowance on January 1     (166)      (170)   
Increase in accounts receivable allowance recognized in profit or loss     -   4
Closing loss allowance on June 30 / December 31     (166)   (166)

 

Accounts receivables are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, among others, the failure of a debtor to engage in a repayment plan with the group, and a failure to make contractual payments. The Entity has not written any amount of accounts receivable during 2023 and 2022. Subsequent recoveries of amounts previously written off are credited against the same line item.

 

b)Other financial assets at amortized cost

 

Financial assets at amortized cost refer to the following debt instruments:

 

        06/30/2023   12/31/2022
             

 

F-16

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

Employees loans (Note 6 (i))       5,296                  6,356

 

These amounts generally arise from transactions outside the usual operating activities of the group. Interest may be charged at commercial rates and collateral is not normally obtained.

 

All the financial assets at amortized cost are denominated in Brazilian currency units. As a result, there is no exposure to foreign currency risk. There is also no exposure to price risk as the investments will be held to maturity.

 

See note 6 for more details.

 

c)Financial assets at fair value through profit or loss

 

The group classifies the following financial assets at fair value through profit or loss (FVPL):

 

-Mutual funds;

 

-Private markets funds.

 

Financial assets measured at FVPL include the following categories:

 

  06/30/2023   12/31/2022
       
Current assets          1,182,812            1,243,764
Mutual funds          1,182,812            1,243,764
       
Non-current assets                 6,423                   5,985
Private markets funds                 6,423                   5,985

 

The following tables demonstrate the funds invested included in each category mentioned above.

 

Mutual funds        
    06/30/2023   12/31/2022
         
Vinci Monalisa FIM Crédito Privado IE (2)               1,111,273   1,057,547
Vinci Multiestratégia FIM                    30,086   165,339
Vinci International Master Portfolio SPC - Reflation SP                    11,957   12,824
Vinci Asset Allocation FIC FI RF DI (1)                      5,321   -
Vinci Vida e Previdencia Equilibrio FIC FIM (1)                      6,713   -
Vinci Optimum FIC FIM CP (1)                      1,367   -
Vinci Reservas Técnicas FI RF DI                      2,072   -
FI Vinci Renda Fixa CP                    14,023   8,054
                1,182,812   1,243,764

 

Private markets        
    06/30/2023   12/31/2022
         
Vinci Capital Partners III Feeder FIP Multiestratégia   3,805   3,351
Nordeste III FIP Multiestratégia   2,618   2,634
Total Private markets funds   6,423   5,985

 

(1) These funds refer to the financial products as part of the Company's retirement plans services. See Note 15 for further information.

 

(2) Vinci Monalisa FIM Crédito Privado IE (“Vinci Monalisa”) is a mutual fund incorporated in Brazil and wholly owned by the Company. Vinci Monalisa’s balances are the following:

 

F-17

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

    06/30/2023   12/31/2022
Net Asset Value      1,111,273     1,057,547
Real estate funds         231,118        220,617
Mutual funds         795,664        743,479
Private equity funds           77,950          70,367
Other assets/liabilities             6,541          23,084

 

The Vinci Monalisa’s portfolio is comprised of liquid and illiquid investee funds with different redemption criteria. Over 84% of its investments are liquid and may be redeemed and 16% are non-redeemable investments. The following tables demonstrate the funds invested by Vinci Monalisa:

 

Mutual funds

 

Vinci Monalisa holds investments in several mutual funds to seek profitability through investments in various classes of financial assets such as fixed income assets, Brazilian government bonds, public equities, derivatives financial instruments, investment funds and other short-term liquid securities. As of June 30, 2023, and December 31, 2022, Vinci Monalisa holds R$ 795,664 and R$ 743,479 of investments in mutual funds, respectively, which are distributed in the following classification:

 

    06/30/2023   12/31/2022
Mutual Funds’ classification        
Interest and foreign exchange (a)   80.18%   72.79%
Unrestricted investments (b)   5.20%   11.83%
Foreign investments (c)   5.60%   6.20%
Macro (d)   3.10%   3.16%
Specific strategy (e)   5.92%   6.02%
    100.00%   100.00%

 

(a)Funds that seek long-term returns via investments in fixed-income assets, admitting strategies that imply interest risk, price index risk and foreign currency risk.

 

(b)Funds without commitment to concentration in any specific strategy.

 

(c)Funds that invest in financial assets abroad in a portion greater than 40% of their net asset values.

 

(d)Funds that operate in various asset classes (fixed income, variable income, foreign exchange, etc.), with investment strategies based on medium and long-term macroeconomic scenarios.

 

(e)Funds that adopt an investment strategy that involves specific risks, such as commodities, futures of index, etc.

 

Real Estate funds            
        06/30/2023   12/31/2022
             
Vinci Credit Securities FII (i)       72,718   75,720
Vinci Imóveis Urbanos FII (ii)       56,444   53,346
Vinci Offices FII (iii)       42,592   43,163
Other real estate funds (iv)       59,364   48,388
        231,118   220,617

(i) The fund invests in real estate receivable certificates, bonds and other real estate assets;

(ii) The fund’s investment strategy is to acquire properties in the retail, general markets, health and education sectors located in large urban centers that, in the Manager's view, generate long-term value;

(iii) The fund invests in controlling corporate buildings, mostly leased, which, in the Manager's view, generate value for the properties.

(iv) Comprised of funds that allocate their capital in diversified portfolios of shares of real estate funds, real estate receivable certificates, bonds, securities and other real estate assets.

 

Private markets funds          
      06/30/2023   12/31/2022
           

F-18

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

Vinci Impacto Ret IV FIP Multiestratégia     3,580   2,925
Vinci Infra Coinvestimento I FIP - Infraestrutura (i)     10,187   10,924
Vinci Infra Água e Saneamento Strategy FIP - Infraestrutura     33,904   33,946
Other funds     30,279   22,572
Total private markets funds     77,950   70,367

 

(i) Fund focused on the acquisition of shares, share bonuses subscriptions, debentures convertible or not into shares, or other securities issued by publicly-held, publicly-traded or private corporations that develop new projects of infrastructure in the development sector and operations of electric power transmission lines, participating in the decision-making process of the investee, with effective influence. As of June 30, 2023 and December 31, 2022, the fund held investment in Água Vermelha Transmissora de Energia S.A.

 

During the period, the following gains/(losses) were recognized in profit or loss:

 

    Six months ended June 30   Three months ended June 30
    2023 2022   2023 2022
Fair value gains on investments at FVPL recognized in finance income   64,723 34,521   64,834 13,982

 

d)Cash and cash equivalents

 

Current assets       06/30/2023   12/31/2022
Cash and bank deposits              31,403          30,108
Certificate of deposit (i)            122,589        106,473
             153,992        136,581

For the purpose of presentation in the statement of cash flows, cash and cash equivalents includes cash on hand, bank deposits held at financial institutions, other short-term, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

 

(i) Comprises certificates of deposits issued by Banco Bradesco (credit rating AAA evaluated by Fitch Ratings) with an interest rate of 101% of CDI (interbank deposit rate). The certificates are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

 

e)Financial liabilities

 

    06/30/2023   12/31/2022
         
Current   107,053              133,622
Trade payables                     438                  1,247
Labor and social security obligations (Note 12)                52,689                87,732
Loans and obligations (Note 14)   22,207                13,168
Lease liabilities                24,381                24,147
Accounts payable (Note 11)                  7,338                  7,328
         
Non-current   215,197              227,154
Lease liabilities                54,085                62,064
Labor and social security obligations (Note 12)                  2,906                  2,968
Loans and obligations (Note 14)   158,206              162,122
         
               322,250              360,776

 

(a)       Fair value hierarchy

 

F-19

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

This section explains the judgments and estimates made in determining the fair values of the financial instruments that are recognized and measured at fair value through profit or loss in the financial statements. To provide an indication about the reliability of the inputs used in determining fair value, the group has classified its financial instruments into the three levels prescribed under the accounting standards. An explanation of each level follows underneath the table.

 

    On June 30, 2023
Recurring fair value measurements   Level 1   Level 2   Level 3   Total
Financial Assets                
Certificate of deposits   -   122,589   -   122,589
Mutual funds   -   1,182,812   -   1,182,812
Private equity funds   -   -   6,423   6,423
Total Financial Assets   -   1,305,401   6,423   1,311,824

 

    On December 31, 2022
Recurring fair value measurements   Level 1   Level 2   Level 3   Total
Financial Assets                
Certificate of deposits   -         106,473                  -              106,473
Mutual funds   -      1,243,764                  -           1,243,764
Private equity funds   -                  -                5,985               5,985
Total Financial Assets   -      1,350,237             5,985        1,356,222
                 

 

Level 1: The fair value of financial instruments traded in active markets (such as publicly traded real estate funds) is based on quoted market prices at the end of the reporting period. The quoted market price used for financial assets held by the group is the current bid price. These instruments are included in level 1.

 

Level 2: The fair value of financial instruments that are not traded in an active market is determined using valuation techniques which maximize the use of observable market data and rely as little as possible on entity-specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.

 

Vinci Monalisa is a financial instrument classified as level 2. Its portfolio is comprised of items that could be classified as level 1, level 2 and level 3, in the amount of R$ 129,162, R$ 795,664 and R$ 179,906, respectively (2022: R$ 172,228, R$ 743,479 and R$ 111,623, respectively).

 

Level 3: If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3. This is the case for unlisted equity securities.

 

(b)       Valuation techniques used to determine fair values

 

Specific valuation techniques used to value financial instruments include:

 

- the use of quoted market prices

 

- for level 3 financial instruments – discounted cash flow analysis.

 

All non-listed assets fair value estimates are included in level 2, except for private equity funds, where the fair values have been determined based on fair value appraisals for fund's investments, performed by the fund's management (Vinci Capital and Vinci Infra) or a third party hired by the Fund’s Administrator. The most part of the level 3 financial

 

F-20

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

instruments evaluation uses discount cash flows techniques to evaluate the fair value of the Fund's investments. The appraisals performed by a third party are reviewed by Vinci or its subsidiaries (fund's management).

 

(c) Fair value measurements using significant unobservable inputs (level 3)

 

The following table presents the changes in level 3 items for the period/year ended June 30, 2023 and December 31, 2022:

 

    Fair Value
Opening balance January 1, 2022                                       8,593
Capital deployment                   1,229
Sales and distributions (a)   (4,008)
Gain recognized in finance income                                    171
Closing balance December 31, 2022                                       5,985
Capital deployment   442
Sales and distributions   (32)
Gain recognized in finance income                                    28
Closing balance June 30, 2023                                     6,423

 

(a) In 2022, Vinci Infra Transmissão FIP – Infraestrutura was transferred to Vinci Monalisa.

 

F-21

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

6Other assets

 

      06/30/2023   12/31/2022
           
Employees loans (i)     5,296   6,356
Sundry advances     127   192
Advances to projects in progress (ii)     7,534   9,774
Other prepayments     1,515   155
Related parties receivables (iii)     160   253
Guarantee deposits (iv)     485   523
Others     316   293
           
      15,433   17,546
           
Current     14,505   16,481
Non-current     928   1,065
           
      15,433   17,546

 

(i)Refers to amounts receivable from employees.

 

(ii)Refers to costs incurred by projects related to funds administered by Vinci, that are initially paid by the Group and subsequently reimbursed.

 

(iii)Refers to an intercompany transaction. See Note 19 for more details.

 

(iv)Refers to the security deposit of a lease.

 

F-22

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

7Investments

 

(a)Business Combination

 

(i)Summary of acquisition

 

On 16 August 2022, Vinci Soluções de Investimentos Ltda., a wholly owned subsidiary of Vinci, acquired 90% of the issued share capital of SPS Capital Gestão de Recursos Ltda (“SPS”), a leading independent alternative asset manager focused on the Special Situations segment in Brazil. The total purchase consideration was 184,432, including a contingent consideration (earn-out).

 

Contingent Consideration (Earn-out)

 

In the event that certain pre-determined fundraising and incremental management fee is achieved for the years ended until December 31, 2026, an additional consideration in VINP’s Class A common shares through an earnout structure will be paid in 2027, up to a maximum number of 1.7 million shares.

 

(b)Non-controlling interests (NCI)

 

Set out below is summarized financial information for each subsidiary that has non-controlling interests that are material to the group. The amounts disclosed for each subsidiary are before inter-company eliminations.

 

    Vinci Asset Allocation   Vinci Holding Securitária   Total
    06/30/2023   12/31/2022   06/30/2023   12/31/2022   06/30/2023   12/31/2022
Summarized Balance Sheet                        
                         
Current assets   108   -   25,278   18,322   25,386   18,322
Current liabilities   (285)   (1)   (102)   (601)   (387)   (602)
Current net assets   (177)   (1)   25,176   17,721   24,999   17,720
                         
Non-current assets   601      601      9,149      3,345      9,750      3,946   
Non-current liabilities   (1,200)   (732)   (14,409)   (759)   (15,609)   (1,491)
Non-current net assets   (599)   (131)   (5,260)   2,586   (5,859)   2,455
                         
Net assets   (776)   (132)   19,916   20,307   19,140   20,175
                         
Accumulated NCI   (194)   (33)   2,987   3,046   2,793   3,013

 

F-23

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

Summarized statement   Vinci Asset Allocation   Vinci Holding Securitária  

Vinci Int'l
Real Estate

Total
of comprehensive income   06/30/2023   06/30/2022   06/30/2023   06/30/2022   06/30/2023   06/30/2022
                         
Revenue   7   -   1   90   8   90
                         
Profit for the period   (645)   (20)   (391)   1   (1,036)   (19)
                         
Other comprehensive income   -   -   -   -   -   -
                         
Total comprehensive income   (645)   (20)   (391)   1   (1,036)   (19)
                         
Profit/(loss) allocated to NCI   (161)   (5)   (59)   -   (220)   (5)

 

 

F-24

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

8Property and equipment

 

                        06/30/2023  
    Furnitureand fittingsstuffs   Improvements in propertiesof thirdparties   Computersand peripherals -improvements    Equipamentsand tools   Work of arts and others     Total  
 
 
                           
Cost                          
At January 1, 2023                   11,782                   47,824                     7,113                     10,241                        873                   77,833  
       Acquisitions   539                          483                        245                          269   1,392                        2,928  
       Foreign Exchange variations of property and equipment abroad                          -      (1,519)                          -      (436)                          -      (1,955)  
                           
At June 30, 2023                   12,321                   46,788                     7,358                     10,074   2,265   78,806  
                           
Accumulated depreciationAt January 1, 2023                   (8,473)                 (42,188)                   (5,707)                   (9,514)                          -                    (65,882)  
    Depreciation                      (394)                      (1,151)                        (230)                        (105)                          -                         (1,880)  
    Foreign Exchange variations of property and equipment abroad                          -                        1,514                          -                           422                          -                        1,936  
                           
At June 30, 2023                   (8,867)                 (41,825)                   (5,937)                   (9,197)                          -                    (65,826)  
                           
Net book value                          
At January 1, 2023                     3,309                     5,636                     1,406                        727                        873                   11,951  
                           
At June 30, 2023                     3,454                     4,963                     1,421                        877   2,265                   12,980  
                           
Annual depreciation rate - %   10   From 10 to 20   20   10          

 

Extension options in office leases have not been included in the lease liability, because the Group could replace the assets without significant cost or business disruption.

 

F-25

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

 

                        06/30/2022  
    Furniture and fittings stuffs   Improvements in properties of third parties   Computers and peripherals -improvements      Equipaments and tools   Work of arts and others     Total  
                           
Cost                          
At January 1, 2022                   11,620                   49,024                     6,379                   10,532                        789                   78,344  
       Aquisitions                          98                          135                        298                          51                          -                           582  
       Foreign Exchange variations of property and equipment abroad                          -                      (1,306)                          -                         (374)                          -                      (1,680)  
                           
At June 30, 2022                   11,718                   47,853                     6,677                     10,209                        789                   77,246  
                           
Accumulated depreciation At January 1, 2022                    (7,644)                 (41,389)                   (5,323)                   (9,694)                          -                    (64,050)  
    Depreciation                      (423)                      (1,079)                        (157)                        (98)                          -       (1,757)  
    Foreign Exchange variations of property and equipment abroad                          -                        1,290                          -                           358                          -                        1,648  
                           
At June 30, 2022                   (8,067)                 (41,178)                   (5,480)                   (9,434)                          -                    (64,159)  
                           
Net book value                          
At January 1, 2022                     3,976                     7,635                     1,056                        838                        789                   14,294  
                           
At June 30, 2022                     3,651                     6,675                     1,197                        775                        789                   13,087  
                           
Annual depreciation rate - %   10   From 10 to 20   20   10          

 

 

F-26

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

9Intangible assets

 

Intangible assets include expenditures with the development of the software and the goodwill generated by the acquisition of SPS. The software development comprises mainly products for Risk System and Portfolio Allocation, whose purpose is to evaluate the risk of the funds and to allocate the clients' portfolio and systems and applications which are being developed to support retirement services applications.

 

The Entity assesses at each reporting date whether there is an indication that an intangible asset may be impaired. If any indication exists, the Entity estimates the asset's recoverable amount. There were no indications of impairment of intangible assets for the period ended June 30, 2023 and December 31, 2022.

 

            06/30/2023
   Software development  Placement Agent (a)  Goodwill (b)  Management Contracts (c)  Total
                
Cost               
At January 1, 2023   28,250    1,359    162,290    22,049    213,948 
Purchases   6,822    65    -      -      6,887 
Foreign exchange variation of intangible assets abroad   (636)   (108)   -      -      (744)
                          
At June 30, 2023   34,436    1,316    162,290    22,049    220,091 
                          
Accumulated amortization                         
At January 1, 2023   (23,629)   (65)   -      (1,016)   (24,710)
Amortization   (447)   (76)   -      (1,524)   (2,047)
Foreign exchange variation of intangible assets abroad   613    9    -      -      622 
                          
At June 30, 2023   (23,463)   (132)   -      (2,540)   (26,135)
                          
                          
At January 1, 2023   4,621    1,294    162,290    21,033    189,238 
                          
At June 30, 2023   10,973    1,184    162,290    19,509    193,956 
                          
Amortization rate (per year) - %   20%   (a)    (b)    (c)      
                          

 

(a) Refers to amounts capitalized relating to agreements with investments placement agents relating to funds raised from foreign investor in offshore funds. These amounts are amortized based on the estimated duration of the related funds. In case of an early liquidation of the funds, the amortization period is adjusted, or if there is an indication

 

F-27

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

of impairment, an impairment evaluation is performed and recognized, if necessary.

 

(b) Goodwill has an indefinite useful life and are not subject to amortization. Goodwill is tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired. At December 31, 2022, goodwill was tested and any provision for impairment losses was identified by Vinci.

 

(c) Refers to the purchase and price allocated to Fund’s Management Contracts as a result of SPS acquisition. These amounts are amortized based on the duration of the related funds.

 

Other assets than Goodwill are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs of disposal and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows which are largely independent of the cash inflows from other assets or groups of assets (cash-generating units).

 

   06/30/2022
   Software development  Placement Agent (*)  Total
          
Cost         
At January 1, 2022   24,790    -      24,790 
Purchases   391    187    578 
Foreign exchange variation of intangible assets abroad   (357)   9    (348)
                
At June 30, 2022   24,824    196    25,020 
                
Accumulated amortization               
At January 1, 2022   (23,633)   -      (23,633)
Annual amortization   (320)   -      (320)
Foreign exchange variation of intangible assets abroad   533    -      533 
                
At June 30, 2022   (23,420)   -      (23,420)
                
                
At January 1, 2022   1,157    -      1,157 
                

 

 

F-28

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

   At June 30, 2022   1,404    196    1,600 
                
Amortization rate (per year) - %   20%   (*)      
                
                

F-29

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

10Leases

 

This note provides information for leases where the Group is a lessee. The notes also provide the information of subleases agreements where the Group is a lessor, once part of the assets leased by the Group is subleased to third parties.

 

(i)Amount recognized in the balance sheet

 

The balance sheet shows the following amounts relating to leases:

 

    06/30/2023   12/31/2022
Sub-lease receivable        
Rio de Janeiro Office - BM 336   7,058   2,843
Total   7,058   2,843
         
Current   3,909   1,500
Non-current   3,149   1,343
Total   7,058   2,843
         
Right of use assets        
Rio de Janeiro Office - BM 336   48,147   55,758
São Paulo Office – JRA   10,731   12,682
NY Office - third Avenue   1,176   1,696
Total   60,054   70,136
         
Lease liabilities        
Rio de Janeiro Office - BM 336   (64,650)   (70,538)
São Paulo Office – JRA   (12,431)   (13,701)
NY Office - third Avenue   (1,385)   (1,972)
Total   (78,466)   (86,211)
         
Current   (24,381)   (24,147)
Non-current   (54,085)   (62,064)
Total   (78,466)   (86,211)

 

Reductions to the right-of-use assets until June 30, 2023 were R$ 4,782 (additions of R$ 15,838 during 2022 financial year).

 

F-30

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

(ii)Amount recorded in the statement of profit or loss

 

The statement of profit or loss shows the following amounts relating to leases:

 

    Six months ended June 30   Three months ended June 30
    2023 2022   2023 2022
             
Right of use assets depreciation   (5,191) (5,298)   (2,414) (2,738)
Financial expense   (5,148) (4,872)   (2,517) (2,400)
    (10,339) (10,170)   (4,931) (5,138)

 

The total cash outflow for leases until June 30, 2023 was R$ 12,765 (R$ 12,154 until June 30, 2022).

 

The Group’s leasing activities and how these are accounted for are disclosed in the Group’s annual consolidated financial statements as of December 31, 2022.

 

11Accounts payable

 

06/30/2023   12/31/2022
       
Dividends payable (i) 3,791   4,363
Treasury shares acquisition (ii) 2,083   839
Rent payable – prior month expense 1,394   2,056
Other payables 70   70
       
  7,338   7,328
       
Current 7,338   7,328
Non-current -   -

 

(i)On December 31, 2020, the partners approved a distribution of dividends for the results of the current month. On January 25, 2023, the amount of R$ 572 was paid, remaining outstanding the amount of R$ 3,791.

 

(ii)As informed in Note 14(f), on May 6, 2021, Vinci started its share repurchase program. The shares repurchased were totally settled up to the second working day after the acquisition.

 

F-31

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

12Labor and social security obligations

 

         
    06/30/2023   12/31/2022
         
Profit sharing   44,233   80,840
Labor provisions   11,362   9,860
         
    55,595   90,700
         
Current   52,689   87,732
Non-current   2,906   2,968

 

Except for the profit sharing related to the unrealized performance fees, the accrual for profits sharing payable on December 31, 2022 was paid in January 2023. Profit sharing is calculated based on the performance review of each employee plus the area performance, in accordance with an Entity policy. Vinci Management estimated the profit sharing as of June 30, 2022 based on the management and advisory net revenue recognized and the realized performance fee up to June 30, 2023.

 

Since the second quarter of 2022 labor provisions are being impacted by provisions and social charges related to Restricted Share Units Plan (RSUs). The non-current amount comprises the provisions and social charges for the RSUs which the vesting dates are over than 1 year. Please see note 23 for more detail.

 

13Taxes and contributions payable

 

    06/30/2023   12/31/2022
         
Income tax   10,919   13,746
Social contribution   3,753   4,847
Social Contribution on
     revenues (COFINS)
  2,510   2,128
Social Integration Program (PIS)   542   460
Service tax (ISS) on billing   1,439   856
Withholding Income Tax (IRRF)
     deducted from third parties
  83   143
Others   46   111
         
    19,292   22,291

 

 

F-32

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

14Loans and obligations

 

  06/30/2023   12/31/2022
         
Commercial Notes (i)   82,876   83,212
Consideration payable (ii)   45,812   43,579
Contingent consideration (iii)   51,725   48,499
         
    180,413   175,290
         
Current   22,207   13,168
Non-current   158,206   162,122

 

(i)Commercial Notes

 

On August 15, 2022, Vinci Soluções de Investimentos Ltda,. a subsidiary of Vinci, issued 80,000 commercial notes in the total amount of R$ 80,000 (R$ 1,000.00 reais for each commercial note). The commercial notes will be subject to public distribution 90 days after the issuing date. The main characteristics of the financial instrument are indicated below:

 

Term and expiration date: 5 (five) years, ending on August 15, 2027.

 

Interest rate: 100% of the daily rates of interbank deposits (“DI”) plus a spread of 2.15% on annually basis.

 

Amortization: On semi-annually basis, beginning on February 15, 2023.

 

Commercial Notes comprises a financial liability evaluated at amortized cost. Interest expense is calculated using the effective interest method and is recognized in profit or loss as part of financial expense.

 

Accordingly, to the terms of the agreement, the Group is committed to be compliant with financial covenants, on an annual basis and beginning on December 31, 2022. The entity was in compliance with the covenants as of December 31, 2022.

 

The following table presents the changes in the Commercial Notes up the period ended June 30, 2023 and December 31, 2022:

 

Face value of the notes issued 80,000
(-) Transaction costs                 (974)
Interest expense          4,186
Closing balance December 31, 2022  83,212
Interest expense          5,606
Interest paid (5,942)
Closing balance June 30, 2023  82,876
   
Current 22,207
Non-current 60,669

 

 

F-33

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

(ii)Consideration payable

 

Accordingly, to Note 7(a), Vinci acquired SPS Capital Gestão de Recursos Ltda on August 16, 2022. As part of the deal, Vinci assumed a financial obligation to be paid in the second anniversary of the closing date. The amount as of June 30, 2023 and December 31, 2022 is R$ 45,812 and R$ 43,579, respectively.

 

Consideration payable is financial liability evaluated at amortized cost. Interest expense is calculated using the effective interest method and is recognized in profit or loss as part of financial expense.

 

(iii)Contingent consideration

 

Vinci shall pay an additional consideration in VINP’s Class A shares through an earnout structure to be paid in 2027, up to a maximum number of 1.7 million shares, subject to the achievement of certain fundraising and incremental management fee revenue targets. The amount reflects the fair value of the obligation, based on the terms of the purchase agreement and how the current economic environment is likely to impact it, accordingly to Vinci’s best estimative. Changes in fair value of the contingent consideration that qualify as measurement period adjustments are adjusted retrospectively, with corresponding adjustments against goodwill.

 

On June 30, 2023, Vinci revaluated the fair value of the obligation based on the economic conditions at the date, resulting in an increase of the contingent consideration fair value. The variation was recognized as an expense in the financial result in the amount of R$ 3,227 for the six-month period ended June 30, 2023.

 

15Retirement plans liabilities

 

During the second quarter of 2023 Vinci starts its retirement services operations. As of June 30, 2023, active plans are principally accumulation of financial resources through products PGBL (Free Benefit Generator Plan) and VGBL (Free Benefit Generator Life) structured in the form of variable contribution, for the purpose of granting participants with returns based on the accumulated capital in the form of monthly withdraws for a certain term or temporary monthly withdraws.

 

In this respect, such financial products represent investment contracts that have the legal form of retirement plans, but which do not transfer insurance risk to the Group. Therefore, contributions received from participants are accounted for as liabilities and balance consists of the balance of the participant in the linked Specially Constituted Investment Fund (“FIE”) at the reporting date (Note 5). On June 30, 2023 the Retirement plan liabilities are 13,401.

 

F-34

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

16Equity

 

(a)Capital

 

The capital comprises 42,447,349 Class A shares and 14,466,239 Class B shares with a par value of US$ 0.00005 each.

 

The Class A common shares have been approved for listing on the Nasdaq Global Select Market, or Nasdaq, under the symbol "VINP." Vinci has two classes of common shares: Class A common shares and our Class B common shares.

 

Class B common shares carry rights that are identical to the Class A common shares, except that (1) holders of Class B common shares are entitled to 10 votes per share, whereas holders of our Class A common shares are entitled to one vote per share; (2) holders of Class B common shares have certain conversion rights; (3) holders of Class B common shares are entitled to preemptive rights in the event that additional Class A common shares are issued in order to maintain their proportional ownership interest; and (4) Class B common shares shall not be listed on any stock exchange and will not be publicly traded.

 

(b)Transactions costs

 

Transactions costs comprises the expenses incurred by the Entity in connection with the IPO.

 

(c)Retained earnings

 

Retained earnings comprises the net profit generated by the Entity which were not distributed to their shareholders or approved to be distributed by the Entity management.

 

(d)Other reserves

 

Comprises the exchange variation in investments made on investees which have a functional currency other than Brazilian Reais, the Entity functional currency. When a foreign operation is sold, the associated exchange differences are reclassified to profit or loss, as part of the gain or loss on sale.

 

(e)Dividends

 

On February 10, 2023, Vinci declared a quarterly dividend distribution of US$ 0.17 per common share to shareholders as of February 28, 2023, totalizing US$ 9,328 (R$ 49,015), paid on March 9, 2023.

 

On May 11, 2023, Vinci declared a quarterly dividend distribution of US$ 0.16 per common share to shareholders as of May 25, 2023, totalizing US$ 8,729 (R$ 43,651), paid on June 9, 2023.

 

Once dividends are declared and approved by the board of directors, they will be paid on proportional basis to the owners of the common shares.

 

(f)Treasury shares

 

When shares recognized as equity are repurchased, the amount of the consideration paid, which includes directly attributable costs, is recognized as a deduction from equity. Repurchased shares are classified as treasury shares and are presented in the treasury share reserve. When treasury shares are sold or reissued subsequently, the amount received is recognized as an increase in equity and the resulting surplus or deficit on the transaction is presented within the additional paid-in capital.

 

F-35

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

On May 6, 2021, the Company announced the adoption of its share repurchase program in an aggregate amount of up to R$ 85 million (the “Repurchase Program”). The Repurchase Program may be executed in compliance with Rule 10b-18 under the Exchange Act. The program shall be permitted to commence after the date it is publicly disclosed and does not have a specified expiration date. Buybacks shall be made from time-to-time in the open market and negotiated purchases. The specific prices, numbers of shares and timing of purchase transactions shall be determined by the Company from time to time in its sole discretion.

 

On September 14, 2021, the Company intended to benefit from the affirmative defense provided by Rule 10b5-1 promulgated by the Securities and Exchange Commission under the Securities Exchange Act of 1934. The Repurchase Program previously approved comply with the requirements of Rule 10b5-1 and will be carried out exclusively by J.P. Morgan Securities LLC (“JPMS”). JPMS acts as agent on behalf of Vinci and in accordance with the following terms:

 

The program is permitted to commence on October 1, 2021 and does not have a specified expiration date.

 

Buybacks shall be made in compliance with Rule 10b5-1(c)(1) under the Exchange Act;

 

The Repurchase Program respects the total amount of up to R$85 million, as previously approved.

 

On June 16, 2022, the Company announced a share buyback plan and a share repurchase plan to buy back up to R$60.0 million of the Company's outstanding Class A common shares across both plans. These plans are approved to replace the share repurchase plans approved by our board of directors on May 6, 2021 and September 15, 2021, which expired on May 31st, 2022. The plans commenced immediately and will not have specified expiration date (other than when the R$60.0 million buyback limit is reached).

 

Under the share buyback plan, buybacks may be made from time-to-time in open market and negotiated purchases, effective immediately, in compliance with SEC Rule 10b-18. The specific prices, numbers of shares and timing of purchase transactions will be determined by the Company from time to time in its sole discretion. Additionally, repurchases will be carried out by the agent of the Company from time-to-time in open market and negotiated purchases, in compliance with SEC Rule 10b5-1.

 

On February 14, 2023, the Company announced a new share buyback plan and a share repurchase plan to buy back up to R$60.0 million of the Company's outstanding Class A common shares across both plans. The new buyback and repurchase plans will commence on the expiration date of the legacy plans and will not have specified expiration dates (other than when the R$60.0 million buyback limit is reached).

 

During the first semester of 2023, 925,385 Class A common shares were repurchased, in the amount of R$ 42,052. As detailed in Note 24, 57,413 shares were vested as part of the Restricted Shares Unit Plan. In June 2023 the Company holds 2,716,629 Class A common shares in treasury.

 

F-36

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

(g)       Basic and diluted earnings per share

 

    Six months ended June 30   Three months ended June 30
a) Basic earning per share   2023   2022   2023   2022
From continuing operations attributable to the ordinary equity holders of the Entity   2.20   1.62   1.62   0.82
Total basic earning per share attributable to the ordinary equity holders of the Entity   2.20   1.62   1.62   0.82

 

    Six months ended June 30   Three months ended June 30
b) Diluted earning per share   2023   2022   2023   2022
From continuing operations attributable to the ordinary equity holders of the Entity                 2.17   1.61              1.60   0.81
Total basic earning per share attributable to the ordinary equity holders of the Entity                  2.17              1.61              1.60    0.81

 

c) Reconciliations of earnings used in calculating earnings per share/quota        
    Six months ended June 30   Three months ended June 30
Basic earnings per share:   2023   2022   2023   2022
Profit attributable to the ordinary equity holders of the Entity used in calculating basic earnings per share:                
From continuing operations   124,478   91,709   91,741    46,400
    124,478   91,709          91,741   46,400
                 

 

    Six months ended June 30   Three months ended June 30
Diluted earnings per share:   2023   2022   2023   2022
Profit from continuing operations attributable to the ordinary equity holders of the Entity                
Used in calculating basic earnings per share   124,478   91,709          91,741    46,400
Used in calculating diluted earnings per share   124,478   91,709   91,741   46,400

 

d) Weighted average number of shares used as the denominator  

 

    Six months ended June 30  Three months ended June 30
    Number 06/30/2023   Number 06/30/2022   Number 06/30/2023   Number 06/30/2022  
Weighted average number of ordinary shares used as the denominator in calculating basic earnings per share:   56,547,310           56,605,337   56,720,981   56,798,319  
Adjustments for calculation of diluted earnings per share:   683,476   -   683,476                      -     
Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating diluted earnings per share           57,230,786           56,605,337   57,404,407   56,798,319  

 

 

F-37

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

17Revenue from services rendered

 

    Six months ended June 30   Three months ended June 30
    2023   2022   2023   2022
                 
Gross revenue from fund management   201,509   188,348   99,018   95,353
Gross revenue from performance fees   13,529   7,411   11,454   4,080
Gross revenue from advisory   20,187   11,311   15,296   7,289
                 
Gross revenue from services rendered   235,225   207,070   125,768   106,722
                 
In Brazil   188,312   159,733   101,278   83,109
Abroad   46,913   47,337   24,490   23,613
                 
Taxes and contributions                
COFINS   (8,404)   (7,175)   (4,360)   (3,773)
PIS   (1,823)   (1,557)   (946)   (819)
ISS   (5,106)   (4,494)   (2,878)   (2,361)
                 
Net revenue from services rendered   219,892   193,844   117,584   99,769
                 
Net revenue from fund management   188,646   176,500   92,769   89,271
Net revenue from performance fees   12,728   7.011   10,765   3,839
Net revenue from advisory   18,518   10,333   14,050   6,659

 

 

 

F-38

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

18General and administrative expenses

 

    Six months ended June 30   Three months ended June 30
    2023   2022   2023   2022
                 
Personnel (a)            (35,526)            (31,213)            (17,849)            (16,031)
Share-based payments (b)              (5,600)              (3,204)              (3,493)              (2,468)
Profit-sharing (a)            (45,212)            (36,998)            (26,417)            (18,695)
             (86,338)            (71,415)            (47,759)            (37,194)
Third party expenses (c)              (15,303)            (22,435)              (8,719)            (8,907)
Right of use depreciation (d)              (5,191)              (5,298)              (2,414)              (2,738)
Depreciation and amortization (e)              (3,806)              (1,960)                 (2,028)              (976)
Travel and representations   (1,784)              (1,812)              (919)              (1,295)
Condominium expenses              (1,770)              (1,248)                 (785)              (838)
Other operating expenses (f)   (4,870)                 (3,679)                 (2,308)                 (1,938)
                 
             (119,062)            (107,847)            (64,932)            (53,886)

 

(a)Personnel and profit-sharing

 

According to the profit-sharing program and based on Law 10,101 of December 19, 2000 and on objectives established at the beginning of each year, management estimated the payment of profit sharing in the amount of R$ 45,212 (R$ 36,998 on June 30, 2022) for the period ended June 30, 2023.

 

(b)Share-based payments

 

See Note 22 for more details.

 

(c)Third party expense

 

Third party expenses are composed for accounting, advisory, information technology, marketing, and other contracted services.

 

(d)Right of use depreciation

 

See Note 10 for more details.

 

(e)Depreciation and amortization

 

The amount is mainly comprised by property and equipment depreciation and intangible amortization.

 

(f)Other operating expenses

 

The amount is mainly comprised by office expenses, including energy, cleaning, maintenance and conservation, among others several expenses.

 

F-39

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

19Finance profit/(loss)

 

  Six months ended June 30   Three months ended June 30
  2023   2022   2023   2022
               
Investment income (i)            64,834              35,075              64,834              13,982
Foreign currency variation income                    -                   2,086   -   444
Financial revenue on sublease agreements                 260                   211                   184                   101
Contingent consideration variation              4,051   -   -   -
Other finance income                 209                   307                   83                   160
               
Finance income            69,354              37,679              65,101              14,687
               
Financial expense on lease agreements            (5,148)              (4,872)              (2,517)              (2,400)
Interest expense on loans and financing (7,838)   -   (3,904)   -
Bank fees               (51)                 (102)                   (38)                   (56)
Investment losses (i) (111)   (554)   -   -
Fines on taxes                   -                     (4)   -                     (1)
Foreign currency variation expense (775)   (2,986)   (620)   -
Contingent consideration variation (7,278)   -   (7,278)   -
Finance costs            (21,201)              (8,522)              (14,357)              (2,461)
               
Finance profit/(loss), net            48,153              29,157   50,744              12,226
               

 

(i)Investment income and losses comprises the fair value changes on the financial instruments at fair value through profit or loss. Segregated investment income result is demonstrated below.

 

    Six months ended June 30   Three months ended June 30
    2023   2022   2023   2022
Mutual funds and fixed income investments (a)   64,803   35,232   64,803   14,334
Private equity funds                   31                   (157)                   31                   (352)
               64,834              35,075              64,834              13,982
                 
Mutual funds           (108)                 (550)   -                 -
Private equity funds   (3)   (4)   -   -
            (111)                 (554)           -                 -

 

(a)Vinci Monalisa corresponds to most part of the Group’s investment income.

 

(ii)Interest expense on loans and financing comprises the financial result on the Commercial notes and contingent consideration related to SPS acquisition. Please see note 14 for more detail.

 

F-40

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

20Income tax and social contribution

 

As an exempted company incorporated in the Cayman Islands, Vinci Partners Ltd is subject to Cayman Islands laws, which currently levy no taxes on individuals or corporations based upon profits, income, gains or appreciation and there is no taxation in the nature of inheritance tax or estate duty or withholding tax applicable to us.

 

Vinci Partners Ltd subsidiaries, except for Vinci Partners Ltda, Vinci Capital Gestora Ltda, Vinci Soluções de Investimentos Ltda and Vinci Vida e Previdência S.A., are taxed based on the deemed profit.

 

Vinci has tax losses and negative basis resulting from previous years and deferred income tax and social contribution credits are recognized since there is expectation of future tax results for these companies. The tax credit arising from the tax loss and negative basis under the taxable profit regime on June 30, 2023 is R$ 5,411 (R$ 4,912 on December 31, 2022).

 

No foreign subsidiaries presented net income for taxation of income and social contribution taxes until June 30, 2023 and 2022.

 

The income tax and social contribution charge on the results for the year can be summarized as follows:

 

    Six months ended June 30   Three months ended June 30
    2023   2022   2023   2022
                 
Current income tax   (19,926)   (18,810)   (10,716)   (9,516)
Current social contribution   (7,196)   (6,747)   (3,889)   (3,370)
                 
    (27,122)   (25,557)   (14,605)   (12,886)
                 
Deferred income tax   1,902   1,611   2,129   926
Deferred social contribution   495   496   632   249
                 
    2,397   2,107   2,761   1,175
                 
    (24,725)   (23,450)   (11,844)   (11,711)

F-41

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

Deferred tax balances

 

    06/30/2023   12/31/2022
Deferred tax assets        
Tax losses                     5,606                     4,912
Leases                     1,521                     1,805
RSU                     1,421                     1,628
Interest expense on obligation for acquisition                        1,309                        550
Amortization on management Contracts                        864                        346
Total                   10,721                   9,241

 

Deferred tax liabilities        
Financial revenue                      (982)                      (973)
Estimated revenue                   (1,690)                   (1,690)
Leases                        (220)                        (49)
Contingent consideration                   (3,653)                   (4,750)
Total Income Tax                  (6,545)                  (7,462)
         
Estimated revenue                      (878)                      (878)
Total (Taxes and contribution)                     (878)                     (878)
         
Total deferred tax liabilities                  (7,423)                  (8,340)

 

 

 

 

F-42

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

Movements   Tax losses   Leases   RSU   Other (*)   Total
Deferred tax assets                    
As at December 31, 2021   2,494   2,476   -   -   4,970
to profit and loss   2,418   (671)   1,628   896   4,271
As at December 31, 2022   4,912   1,805   1,628   896   9,241
to profit and loss   694   (284)   (207)   1,277   1,480
As at June 30, 2023   5,606   1,521   1,421   2,173   10,721

 

(*) Comprises deferred taxes related to interest expense on obligation for ownership acquisition and amortization on management Contracts

 

Movements   Financial Revenue   Estimated Revenue   Leases   Contingent consideration   Total
Deferred tax liabilities                    
As at December 31, 2021   (1,815)   (3,201)   -   -   (5,016)
to profit and loss   842   633   (49)   (4,750)   (3,324)
As at December 31, 2022   (973)   (2,568)   (49)   (4,750)   (8,340)
to profit and loss   (9)   -   (171)   1,097   917
As at June 30, 2023   (982)   (2,568)   (220)   (3,653)   (7,423)

 

 

F-43

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

 

 

(a)Tax effective rate

 

  Six months ended June 30 Three months ended June 30
  2023 2022 2023 2022
         
Profit (loss) before income taxes  148,983   115,154   103,396   58,109 
Combined statutory income taxes rate - %  34%   34%   34%   34% 
Income tax benefit (expense) at statutory rates  (50,654)  (39,152)  (35,154)  (19,757)
Reconciliation adjustments:                
Expenses not deductible  (64)  (27)  (2)  (9)
Tax benefits  42   65   7   30 
Share based payments  (253)  (156)  (224)  (70)
Effect of presumed profit of subsidiaries (i) and offshore subsidiaries  26,072   15,665   23,410   7,951 
                 
Other additions (exclusions), net  132   155   119   144 
                 
Income taxes expenses                
Current  (27,122)  (25,557)  (14,605)  (12,886)
Deferred  2,397   2,107   2,761   1,175 
   (24,725)  (23,450)  (11,844)  (11,711)
                 
Effective rate  17%   20%   11%   20% 
                 

 

(i)Brazilian tax law establishes that companies that generate gross revenues of up to R$ 78,000 in the prior fiscal year may calculate income taxes as a percentage of gross revenue, using the presumed profit income tax regime. The Entity's subsidiaries adopted this tax regime and the effect of the presumed profit of subsidiaries represents the difference between the taxation based on this method and the amount that would be due based on the statutory rate applied to the taxable profit of the subsidiaries.

 

21Related parties

 

(a)Key management remuneration

 

The total remuneration (salaries and benefits) of key management personnel, including the Executive Committee, amounted to R$ 1,725 (June 30, 2022 - R$ 1,455).

 

In accordance with Vinci internal policy, the key management is entitled to receive a profit-sharing compensation for the current year, which was paid in January 2023, after the Management approval. As informed in Note 12, Vinci accrued a provision for profit sharing for the Group as of December 31, 2022.

 

F-44

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

(b)Receivables from related parties

 

The Entity receivables from related parties as of June 30, 2023 and December 31, 2022, as shown in the table below:

 

  06/30/2023   12/31/2022  
Vinci Infra Investimentos V2I S.A. 88   79  
Cagliari Participações S.A. 4   4  
Accadia Participações AS -   91  
Norcia Participações SA 68   56  
Laguna Participações S.A. -   11  
VFDL 4 Empreendimentos Imobiliários LTDA -   3  
Vias Participações I S.A. -   1  
Verona Participações Societarias S.A. -   8  
  160   253  

 

(c)Employees loans

 

As presented in Note 6(i), Vinci may advance payments to its employees.

 

22Segment reporting

 

The Entity's reportable segments are those business units which provide different services and are separately managed since each business demands different market strategies.

 

The main information used by management for assessment of the performance of each segment is the profit by segment for the analysis of the return of these investments.

 

The information on assets and liabilities by segment is not disclosed in these financial statements because it is not used by management when managing segments. Management does not make an analysis by geographical areas for the management of the Entity's business.

 

Segments are independently managed, with professionals specifically skilled allocated in each segment.

 

The Entity's operations are segmented according to the organization and management model approved by management, and they are divided as follows:

 

Private Market Strategies

 

Comprises the investments in illiquid funds, as described below:

 

(i)Private Equity

 

The private equity segment has a generalist and control-oriented approach, focusing on growth and turnaround. The primary strategy is value creation pursuing transformation of invested companies, with changes in the growth of revenue, productivity, profitability and management profile, using a proprietary methodology ("Value from the Core").

 

Another strategy of the segment is focused on sectors resilient to different investment cycles and minority holdings in small and medium enterprises with business models that exhibit high growth potential and clear, mensurable ESG (Environmental, Social and Governance) goals.

 

F-45

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

(ii)Real Estate

 

The Real Estate Investment Funds segment are focused on shopping centers, logistics, offices, urban real estate and funds of funds, and seek to achieve differentiated returns through an active management of a diversified and quality portfolio. The segment’s objective is also the development of real estate properties, following up to five key steps: origination of opportunities, analysis, execution, monitoring and asset sale.

 

(iii)Infrastructure

 

The infrastructure segment has exposure to real assets through equity and debt instruments, with active in the following sub-segments: power, oil & gas, transportation & logistic and water & sewage. The strategy invests across two sub-strategies: sector-focused funds and structured credit. The fund’s investments are periodically monitored, including the evolution of ESG metrics, financial and operational metrics.

 

(iv)Credit

 

This credit segment is focused on fundamental credit analysis, consistency, and long-term value creation to investors. The area dynamic approach is to tactically allocate capital between assets classes and adapt to different cycles. It is also sourcing of credit instruments with resilient structures and sound collateral packages. The credit strategy invests include for core sub-strategies: infrastructure debt, real estate debt, structured credit and exclusive mandates, following four key steps: origination, analysis, structuring and monitoring.

 

(v)Special situations (SPS)

 

This Special situation segment is focused in complex situations in which financial and human capital are employed to generate superior returns, maintaining adequate risk levels and preserving the interests of all parties involved.

 

Liquid Strategies

 

This segment seeks return through operations in public markets, as trading bonds, public stocks and derivatives, among other assets. It is comprised by the investments in liquid funds, as described below:

 

(i)Hedge Funds

 

The hedge fund segment manages funds through Brazilian and international financial instruments such as stock, credit, interest, foreign exchange and commodities. Monitoring and risk control are based on different techniques such as: use of options for high conviction trades, monitoring liquidity conditions for each position, VaR monitoring, scenarios simulations (including stress test), stop loss rules on individual positions and on the portfolio level.

 

(ii)Public equities

 

The public equities segment manages long-term positions based on fundamental analysis of Brazilian publicly traded companies. The mains strategy is through absolute return, dividends, and small caps.

 

F-46

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

Investment products and solutions

 

Investment products and solutions segments offer financial products on an open platform basis providing portfolio and management services considering medium/long term risk allocation. The strategy aims to provide an advanced investment strategy with alpha generation according to the clients’ targets. The strategy is divided in four sub-strategies: separate exclusive mandates, commingled funds, international allocation and pension plans.

 

Financial advisory services

 

The financial advisory services objective is including high value-added to financial and strategic advisory services to entrepreneurs, corporate senior management teams and boards of directors, focusing primarily on IPO advisory and M&A transactions for Brazilian middle-market companies. The financial advisory services team serves as trusted advisors to clients targeting local and/or product expertise in the Brazilian marketplace.

 

Vinci retirement services

 

The retirement services focus on planning and building long-term investment portfolios that assist investors to achieve their retirement goals. The retirement services segment started its operations during the first semester of 2023.

 

F-47

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

    Six-month period ended 06/30/2023
  Private Market Strategies Liquid Strategies Investment Products and solutions Financial Advisory Vinci Retirement Services Corporate Center Total
In Brazil                 90,981                 42,997                 36,860                 17,465                          9                        -                  188,312
Abroad                 35,291                   3,530                   5,987                   2,105                        -                           -                    46,913
Gross revenue from services rendered               126,272                 46,527                 42,847                 19,570                          9                        -                  235,225
Fund Advisory fee                      600                        -                           17                 19,570                        -                           -                    20,187
Fund Management fee               122,987                 38,246                 40,267                        -                             9                        -                  201,509
Fund Performance fee                   2,685                   8,281                   2,563                        -                           -                           -                    13,529
Taxes and contributions                 (6,915)                 (2,830)                 (3,972)                 (1,616)                        -                           -                  (15,333)
Net revenue from services rendered               119,357                 43,697                 38,875                 17,954                          9                        -                  219,892
(-) General and administrative expenses               (22,037)               (12,717)               (11,031)                 (6,480)                 (3,308)               (57,889)             (113,462)
Share-based payments                    (437)                    (108)                      155                        -                           -                    (5,210)                 (5,600)
Operating profit                 96,883                 30,872                 27,999                 11,474                 (3,299)               (63,099)               100,830
Finance income             69,354
Finance cost                      (21,201)
Finance result, net                             48,153
Profit before income taxes                           148,983
Income taxes                           (24,725)
Profit for the period             124,258
             

 

 

F-48

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

 

    Three-month period ended 06/30/2023
  Private Market Strategies Liquid Strategies Investment Products and solutions Financial Advisory Vinci Retirement Services Corporate Center Total
In Brazil                 46,175                 23,882                 18,329                 12,883                          9                        -                  101,278
Abroad                 17,907                   1,899                   2,579                   2,105                        -                           -                    24,490
Gross revenue from services rendered                 64,082                 25,781                 20,908                 14,988                          9                        -                  125,768
Fund Advisory fee                      300                        -                             8                 14,988                        -                           -                    15,296
Fund Management fee                 61,104                 18,690                 19,215                        -                             9                        -                    99,018
Fund Performance fee                   2,678                   7,091                   1,685                        -                           -                           -                    11,454
Taxes and contributions                 (3,438)                 (1,543)                 (1,983)                 (1,220)                        -                           -                    (8,184)
Net revenue from services rendered                 60,644                 24,238                 18,925                 13,768                          9                        -                  117,584
(-) General and administrative expenses               (12,430)                 (7,717)                 (5,506)                 (5,187)                 (1,914)               (28,685)               (61,439)
Share-based payments                    (173)                      (36)                      (29)                        -                           -                    (3,255)                 (3,493)
Operating profit                 48,041                 16,485                 13,390                   8,581                 (1,905)               (31,940)                 52,652
Finance income             65,101
Finance cost             (14,357)
Finance result, net                             50,744
Profit before income taxes                           103,396
Income taxes                           (11,844)
Profit for the period             91,552

F-49

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

    Six-month period ended 06/30/2022
  Private Market Strategies Liquid Strategies Investment Products and solutions Financial Advisory Vinci Retirement Services Corporate Center Total
In Brazil                 66,727                 43,810                 38,711                 10,485                        -                           -                  159,733
Abroad                 36,132                   3,423                   7,782                        -                           -                           -                    47,337
Gross revenue from services rendered               102,859                 47,233                 46,493                 10,485                        -                           -                  207,070
Fund Advisory fee                      810                        -                           16                 10,485                        -                           -                    11,311
Fund Management fee                 99,551                 43,495                 45,302                        -                           -                           -                  188,348
Fund Performance fee                   2,498                   3,738                   1,175                        -                           -                           -                      7,411
Taxes and contributions                 (5,345)                 (2,825)                 (4,149)                    (907)                        -                           -                  (13,226)
Net revenue from services rendered                 97,514                 44,408                 42,344                   9,578                        -                           -                  193,844
(-) General and administrative expenses               (20,401)               (10,699)                 (9,562)                 (3,027)                 (3,054)               (57,900)             (104,643)
Share-based payments                    (602)                    (121)                    (217)                        -                           -                    (2,264)                 (3,204)
Operating profit                 76,511                 33,588                 32,565                   6,551                 (3,054)               (60,164)                 85,997
Finance income                             37,679
Finance cost                           (8,522)
Finance result, net                             29,157
Profit before income taxes                           115,154
Income taxes                           (23,450)
Profit for the period             91,704

F-50

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

    Three-month period ended 06/30/2022
  Private Market Strategies Liquid Strategies Investment Products and solutions Financial Advisory Vinci Retirement Services Corporate Center Total
In Brazil         34,313         21,346         20,469           6,981                -                   -            83,109
Abroad         18,071           1,580           3,962                -                   -                   -            23,613
Gross revenue from services rendered         52,384         22,926         24,431           6,981                -                   -          106,722
Fund Advisory fee              300                -                     8           6,981                -                   -              7,289
Fund Management fee         50,264         21,599         23,490                -                   -                   -            95,353
Fund Performance fee           1,820           1,327              933                -                   -                   -              4,080
Taxes and contributions         (2,737)         (1,413)         (2,199)            (604)                -                   -            (6,953)
Net revenue from services rendered         49,647         21,513         22,232           6,377                -                   -            99,769
(-) General and administrative expenses       (10,262)         (5,238)         (3,763)         (1,739)         (3,054)       (27,362)       (51,418)
Share-based payments            (270)              (55)              (98)                -                   -            (2,045)         (2,468)
Operating profit         39,115         16,220         18,371           4,638         (3,054)       (29,407)         45,883
Finance income                     14,687
Finance cost                     (2,461)
Finance result, net                     12,226
Profit before income taxes                     58,109
Income taxes                   (11,711)
Profit for the period             46,398

F-51

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

23Legal Claims

 

As of June 30, 2023, and December 31, 2022, the Entity is not aware of disputes classified as probable chance of loss.

 

Find below the disputes classified as possible chance of loss segregated into labor, tax and civil.

 

  06/30/2023   12/31/2022  
         
Tax 19,871   20,452  
Labor 780   1,967  
Total 20,651   22,419  

 

Tax Claims

 

Vinci Gestora de Recursos Ltda. is a party to a tax administrative proceeding in course arising from the payment of social security contributions (employer's portion and Work Accident Insurance (SAT)) in 2011, charged on amounts paid by virtue of quota of profits and results, totaling R$ 2,048.

 

Vinci Equities Gestora de Recursos Ltda. has one proceeding related to the requirement of ISS (excise tax) under rendered services to investment funds located abroad in the amount of R$ 235. Supported by the opinion of its legal advisors, management classified these proceedings as having a possible risk of loss and did not record a provision for contingencies related to these proceedings.

 

On March 21, 2018, the Brazilian federal revenue opened a tax assessment against Vinci Equities for the collection of open debts of IRPJ, CSLL, PIS and COFINS in the amount of R$ 17,588 for the calendar year of 2013.

 

24Share-based payments

 

The Entity provides benefits to its employees through a share-based incentive. The following item refers to the outstanding plan on June 30, 2023.

 

Stock Options

 

May, 2021

 

On May 6, 2021, the Entity launched a Stock Option Plan (“SOP” or “Plan”) in order to grant stock options to certain key employees (“Participants”) to incentivize and reward such individuals. These awards are scheduled to vest over a three-year period and the holders of vested options are entitled to purchase shares at the market price of the shares at grant date. This right may be subject to certain conditions to be imposed by the Entity and aims at aligning the interests of the Entity's shareholders with those of the Participants. Each option will entitle the Participant to acquire 1 Class A common shares issued by the Company. The key terms and conditions related to the grants under the SOP are as follows:

 

# Tranche Period in months when options will become potentially suitable for exercise (“Grace Period”) Limit per tranche
(percentage of the number of options granted) (quantity of the number of options granted)
1st tranche 12 20% 332,498
2nd tranche 24 20% 332,498
3rd tranche 36 60% 997,485

 

 

F-52

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

The fair value of each stock option granted was estimated at the grant date based on the Black-Scholes-Merton pricing model.

 

Dividend yield (%) 5
Expected volatility (%) 35
Risk-free rate of return (%) 0.40
Vesting period of options (years) 3
Strike price US$ 18.00
Spot price US$ 11.22
Pricing model Black-Scholes-Merton

 

The initial date of Grace Period for the options granted will be February 1st, 2021, the Company’s Initial Public Offer settlement day. The Participant will have the right to exercise their vested options from the third anniversary of the date of execution of the program up to 1 year, after which the referred options will be automatically forfeited, in full, regardless of prior notice or notification, and without the right to any indemnity. No Participant will have any of the rights and privileges of the Company's shareholders until the options are duly exercised and the shares under the options are acquired by the Participant.

 

The issue or purchase price of the shares to be subscribed or purchased by the Participants (“Exercise Price”) will be US$18.00. The Exercise Price will be reduced by the amount in dollars per share distributed to its shareholders from the date of execution of this Plan, whether as dividends, interest on equity, redemption, capital reduction or other events defined by the Board of Directors.

 

The maximum number of shares available for the exercise of options under this plan is limited to 5% of the total share capital of the Company at any time, on a fully diluted basis, taking into account also the options granted under this Plan.

 

As of June 30, 2023, there are stock options outstanding with respect to 1,482,753 Class A common shares.

 

The total expense recognized for the programs for the six-month period ended June 30, 2023 was R$ 460 (June 30, 2022 was R$ 1,338).

 

February, 2023

 

In February 2023, the Board of Directors approved a second Stock Option Plan, which aims to grant up to 1,150,000 options, each entitling the beneficiary to purchase one Class A common share. Such options have an exercise price per share equal to US$9.96; provided that, unless otherwise provided for in an option agreement, this exercise price will be reduced by the amount per share distributed to our shareholders from the date of the grant of the option, whether as dividends, interest on capital, redemption, capital reduction or others. Options will become eligible to be exercised in May 2026. During the second quarter of 2023 the Entity and its subsidiaries issued stock option in connection to the related Plan.

 

As of June 30, 2023, there are stock options outstanding with respect to 1,116,884 Class A common shares.

 

The total expense recognized for the programs for the period ended June 30, 2023 was R$ 494.

 

Restricted Share Unit (RSU)

 

a)Restricted Shares Units Plan

 

On April 04, 2022, the Entity announced its Restricted Share Unit Award Plan (“Plan”). The purpose of this Plan is to provide the opportunity for officers and employees of Vinci and its Subsidiaries, as elected by the Executive Compensation Committee, to receive restricted Shares (“RSU”). Shares representing up to 1.65% of the total amount of the capital stock of the Company, which equals, on this date, approximately 950.000 shares.

 

Under the Plan, stocks are awarded to the recipient upon their grant date. Subject to the terms of the Plan, each RSU shall grant the

 

F-53

Vinci Partners Investments Ltd. 

 

Consolidated balance sheet

All amounts in thousands of reais

beneficiary the right to receive one (1) share, subject to the satisfaction of the conditions for acquisition of the shares. The RSUs awarded to the beneficiary shall be vested in different tranches, as long as the service condition is fulfilled and verified. The vesting dates may vary from 1 to 6 years after the granted date, accordingly to the dates defined in each Restricted Share Unit Award Agreement.


If an eligible participant ceases its relationship with the Group, within the vesting period, the rights will be forfeited, except in limited circumstances.

 

b)Fair value of shares granted

 

Estimating fair value for share-based payment transactions requires determination of the most appropriate valuation model and underlying assumptions, which depends on the terms and conditions of the grant and the information available at the grant date.

 

The Company uses certain assumptions to determine the RSUs fair value at the granted date, including the following:

 

Market value of the shares at the granted date.

 

Estimative of dividend yield and the US interest rate for the years comprised from the granted date until the vesting dates.

 

These estimates also require determination of the most appropriate inputs to the valuation models including assumptions regarding the expected life of a share-based payment.

 

c)Outstanding shares granted and valuation inputs

 

During the second quarter of 2023 57,413 RSUs were vested, remaining outstanding 690,557 RSUs as of June 30, 2023. Total compensation expense of the plans for the six-month period ended June 30,2023 was R$ 4,645, including R$ 806 of social charges provisions (R$ 1,865 for the six-month period ended June 30, 2022, including R$ 476 of social charges).

 

25Subsequent Events

 

According to the Repurchase Program (Note 16(f)), from July 01, 2023 to July 27, 2023, 205,612 Class A common shares were repurchased by the Entity, in the amount of R$ 9,860.

 

F-54