Summary financial information for equity method investees | 34. Summary financial information for equity method investees The following tables summarise the financial information of the Group’s significant equity method investment reported to the Group by the management of those entities, adjusted for fair value adjustments at acquisition and differences in accounting policies. Summary financial information for the year ended 31 December 2021 Queensgate Alvarium Alvarium Osprey Equity Casteel NZ PropCo Pointwise Alvarium Group ownership 30 % 30 % 30 % 50 % 50 % 23 % 50 % 40 % Turnover 10,484,310 3,973,114 794,888 150,256 1,868,300 54,279,088 1,652,717 — Cost of sales (9,239,869 ) (2,677,306 ) (535,380 ) — (818,137 ) (43,903,091 ) (1,578,183 ) — Gross profit/(loss) 1,244,441 1,295,808 259,508 150,256 1,050,163 10,375,997 74,534 — Administrative expenses / Other income (1,174,100 ) (540,103 ) (116,050 ) (323,644 ) (73,124 ) (34,753,384 ) (292,903 ) 1,991,460 Operating profit/(loss) 70,341 755,705 143,458 (173,388 ) 977,039 (24,377,387 ) (218,369 ) 1,991,460 Taxation on ordinary activities — (138,695 ) — — — 8,986,845 — — Profit/(loss) for the financial year 70,341 617,010 143,458 (173,388 ) 977,039 (15,390,542 ) (218,369 ) 1,991,460 Cresco Capital Advisers Cresco Cresco Capital GP Cresco Capital Urban Yurt Holdings Hadley Alvarium Kuno Investments Other Group ownership 33.33 % 33.33 % 33.33 % 33.33 % 35 % 46 % 49.90 % 20% - 50 % Turnover 1,091,744 1,506,469 2,124,445 5,451,611 5,095,381 12,164,600 13,815,121 2,791,256 Cost of sales (329,166 ) (1,162,085 ) (1,181,879 ) (4,508,831 ) (2,306,806 ) (1,380,900 ) (6,169,248 ) (830,351 ) Gross profit/(loss) 762,578 344,384 942,566 942,780 2,788,575 10,783,700 7,645,873 1,960,905 Administrative expenses / Other income (114,898 ) (284,598 ) (44,488 ) (503,255 ) (2,798,346 ) (6,705,306 ) (7,142,166 ) (2,523,031 ) Operating profit/(loss) 647,680 59,786 898,078 439,525 (9,771 ) 4,078,394 503,707 (562,126 ) Taxation on ordinary activities — — — (54,373 ) — (1,366,673 ) (1,113,974 ) 237,838 Profit/(loss) for the financial year 647,680 59,786 898,078 385,152 (9,771 ) 2,711,721 (610,267 ) (324,288 ) Summary financial information as at 31 December 2021 Queensgate Alvarium Alvarium Capital Osprey Equity Casteel NZ PropCo Pointwise Alvarium Group ownership 30 % 30 % 30 % 50 % 50 % 23 % 50 % 40 % Non-current assets 21,259 515,420 483 491 2,904 9,338,733 5,601 — Current assets 9,893,323 2,199,523 482,173 271,878 528,167 180,294,696 1,249,988 3,703,197 Total assets 9,914,582 2,714,943 482,656 272,369 531,071 189,633,429 1,255,589 3,703,197 Current liabilities (5,446,601 ) (1,053,321 ) (82,049 ) (269,253 ) (101,623 ) (4,867,040 ) (2,290,239 ) — Non-current liabilities (1,875,000 ) — — — — (224,272,257 ) — — Total liabilities (7,321,601 ) (1,053,321 ) (82,049 ) (269,253 ) (101,623 ) (229,139,297 ) (2,290,239 ) — Net assets 2,592,981 1,661,622 400,607 3,116 429,448 (39,505,868 ) (1,034,650 ) 3,703,197 Capital and reserves Called up share capital — 100,110 14 600 — — — — Share premium — 50,055 999,996 — — — — — Members’ interests 2,592,981 — — — 429,448 — — 3,703,197 Profit and loss account Non-controlling interest — 1,511,457 (599,403 ) 2,516 — (39,505,868 ) (1,034,650 ) — Shareholders funds 2,592,981 1,661,622 400,607 3,116 429,448 (39,505,868 ) (1,034,650 ) 3,703,197 Expected carrying amount of net investment Differences between amounts at which investments are carried and amounts of underlying equity and net assets 777,894 498,487 120,182 1,558 214,724 (9,086,350 ) (517,325 ) 1,481,279 Effect of discontinued recognition of losses as the carrying value of investment is down to 0 (23,059 ) — — — — 9,086,350 517,325 — Returns achieved on a different basis as per LLP/Shareholder agreement than as per% of investment 850,543 — — — 56,211 — — 41,984 Carrying amount of goodwill — 505,206 — — — — — — Carrying amount of net investment 1,605,378 498,487 120,182 1,558 270,935 — — 1,523,263 Cresco Capital Cresco Cresco Capital Fund 1 GP Cresco Capital Hadley Alvarium Kuno Investments Other Group ownership 33.33 % 33.33 % 33.33 % 33.33 % 35 % 46 % 49.90 % 20% - 50 % Non-current — 169,543 — 289,070 297,121 178,819,520 8,765,173 24,146,342 Current assets 303,313 706,121 261,633 3,132,832 1,155,802 3,241,332 8,094,719 4,047,343 Total assets 303,313 875,664 261,633 3,421,902 1,452,923 182,060,852 16,859,892 28,193,685 Current liabilities (246,206 ) (1,719,858 ) (62,064 ) (1,471,332 ) (2,652,235 ) (3,216,513 ) (4,382,663 ) (7,982,267 ) Non-current — — — — — (170,209,878 ) (9,020,628 ) (24,280,110 ) Total liabilities (246,206 ) (1,719,858 ) (62,064 ) (1,471,332 ) (2,652,235 ) (173,426,391 ) (13,403,291 ) (32,262,377 ) Net assets 57,107 (844,194 ) 199,569 1,950,570 (1,199,312 ) 8,634,461 3,456,601 (4,068,692 ) Capital and reserves Called up share capital — 21,143 21,000 16,093 100 53 6,391 102,098 Share premium — — — — — — — — Members’ interests 57,107 — — — — — — (815,518 ) Profit and loss account Non-controlling — (865,337 ) 178,569 1,934,477 (1,199,412 ) 5, 599 035 3,450,210 (3,355,272 ) Shareholders funds 57,107 (844,194 ) 199,569 1,950,570 (1,199,312 ) 8,634,461 3,456,601 (4,068,692 ) Expected carrying amount of net investment Differences between amounts at which investments are carried and amounts of underlying equity and net assets 19,036 (281,398 ) 66,523 650,190 (419,759 ) 2,575,594 1,724,844 (1,414,144 ) Effect of discontinued — 281,398 — — 419,759 1,827,368 Returns achieved on a different — — — — — — Carrying amount of goodwill — — — — — — 2,834,940 — Carrying amount of net investment 19,036 — 66,523 650,190 — 2,575,594 1,724,844 413,224 Summary financial information for the year ended 31 December 2020 Queensgate Alvarium Alvarium Osprey Equity Casteel NZ PropCo Pointwise Alvarium Group ownership 30 % 30 % 30 % 50 % 50 % 23 % 50 % 40 % Turnover 7,145,050 3,715,933 598,419 246,777 1,296,358 56,697,480 — — Cost of sales (5,495,752 ) (2,661,482 ) (674,137 ) — (745,334 ) (47,481,189 ) (613,433 ) — Gross profit/(loss) 1,649,298 1,054,451 (75,718 ) 246,777 551,024 9,216,291 (613,433 ) — Administrative expenses / Other income (1,095,542 ) (448,474 ) (247,390 ) (453,889 ) (58,819 ) (43,206,790 ) (202,858 ) 2,577,767 Operating profit/(loss) 553,756 605,977 (323,108 ) (207,112 ) 492,205 (33,990,499 ) (816,291 ) 2,577,767 Taxation on ordinary activities (10,948 ) (121,196 ) — (1,096 ) — 10,665,485 — — Profit/(loss) for the financial year 542,808 484,781 (323,108 ) (208,208 ) 492,205 (23,325,014 ) (816,291 ) 2,577,767 Cresco Capital Cresco Cresco Capital GP Cresco Capital Urban Yurt Holdings Hadley Alvarium Kuno Investments Other Group ownership 33.33 % 33.33 % 33.33 % 33.33 % 35 % 46 % 49.90 % 20 % - 50 % Turnover 1,028,927 1,359,511 1,935,905 4,665,968 9,632,109 7,064,322 13,702,036 4,139,503 Cost of sales (497,635 ) (1,057,493 ) (1,039,581 ) (3,898,629 ) (6,160,080 ) (593,579 ) (6,557,180 ) (2,277,412 ) Gross profit/(loss) 531,292 302,018 896,324 767,339 3,472,029 6,470,743 7,144,856 1,862,091 Administrative expenses / Other income (111,313 ) (564,828 ) (63,558 ) (722,925 ) (2,391,764 ) (3,945,098 ) (6,914,413 ) (2,220,074 ) Operating profit/(loss) 419,979 (262,810 ) 832,766 44,414 1,080,265 2,525,645 230,443 (357,983 ) Taxation on ordinary activities — — — (77,134 ) 213,877 (745,731 ) (945,264 ) (4,280 ) Profit/(loss) for the financial year 419,979 (262,810 ) 832,766 (32,720 ) 1,294,142 1,779,914 (714,821 ) (362,263 ) Summary financial information as at 31 December 2020 Queensgate Alvarium Alvarium Capital Osprey Equity Casteel Capital NZ PropCo Pointwise Partners Alvarium Kai rock Group ownership 30 % 30 % 30 % 50 % 50 % 23 % 50 % 40 % Non-current 45,948 220,000 30,233 1,140 3,739 15,693,138 4,427 — Current assets 13,000,933 2,523,939 363,186 541.069 507,738 276,441,912 9,060 2,475,034 Total assets 13,126,881 2,743,947 401,419 542,217 511,477 292,135,050 13,487 2,475,034 Current liabilities (6,621,633 ) (1,210,347 ) (144,260 ) (365,713 ) (207,610 ) (132,249,357 ) (829,778 ) — Non-current (2,000,000 ) — — — — (181,186,081 ) — — Total liabilities (8,621,633 ) (1,210,347 ) (144,268 ) (365,713 ) (207,610 ) (313,435,438 ) (829,778 ) — Net assets 4,505,248 1,533,600 257,151 176,504 303,867 (21,300,388 ) (816,291 ) 2,475,034 Capital and reserves Called up share capital — 102,055 14 600 — — — — Share premium — 51,028 999,996 — — — — — Members’ interests 4,505,248 — — — 303,067 — — 2,475,034 Profit and loss account Non-controlling interest — 1,300,517 (742,059 ) 175,904 — (21,300,380 ) (816,291 ) — Shareholders funds 4,505,248 1,533,600 257,151 176,504 303,867 (21,300,388 ) (816,291 ) 2,475,034 Expected carrying amount of net 1,351,574 460,080 77,145 88,252 151,934 (4,899,089 ) (408,146 ) 990,014 Differences between amounts at Effect of discontinued recognition — — — — — 4,899,089 408,146 — Returns achieved on a different 77,158 52,474 77,206 Carrying amount of goodwill — 586,058 — — — — — — Carrying amount of net investment 1,428,732 460,080 77,145 88,252 204,407 — — 1,067,220 Cresco Capital Cresco Cresco Capital Group Fund 1 GP Cresco Capital Urban Yurt Holdings Hadley Group Alvarium (NZ) Kuno Investments Other Group ownership 33.33 % 33.33 % 33.33 % 33.33 % 35 % 46 % 49.90 % 20% - 50 % Non-current assets 860 202,620 — 372,423 46,621 251,644,701 10,207,395 3,615,604 Current assets 184,529 459,323 333,035 3,686,144 1,610,855 27,335 7,720,822 4,891,470 Total assets 185,339 661,943 333,035 4,058,567 1,657,476 251,672,036 17,928,217 8,507,074 Current liabilities (110,936 ) (1,621,770 ) (125,433 ) (2,385,210 ) (2,836,009 ) (6,362,727 ) (3,701,089 ) (6,421,020 ) Non-current liabilities — — — — (11,008 ) (242,402,590 ) (10,155,392 ) (4,065,836 ) Total liabilities (110,936 ) (1,621,770 ) (125,433 ) (2,385,210 ) (2,847,017 ) (248,765,317 ) (13,856,481 ) (10,486,856 ) Net assets 74,453 (959,827 ) 207,602 1,673,357 (1,189,541 ) 2,906,719 4,071,736 (1,979,782 ) Capital and reserves Called up share capital — 21,143 21,000 16,093 100 53 6,391 109,696 Share premium — — — — — — — — Members’ 74,453 — — — — — — (1.047,399 ) Profit and loss account — (980,970 ) 186,602 1,657,264 (1,189,641 ) 3,385,592 4,065,345 (1,042,079 ) Non-controlling interest (478,926 ) — Shareholders funds 74,453 (959,827 ) 207,602 1,673,357 (1,189,541 ) 2,906,719 4,071,736 (1,979,782 ) Expected carrying amount of net investment 24,815 (319,910 ) 69,193 557,730 (416,339 ) 1,557,397 2,031,796 (938,404 ) Differences between amounts at which investments are carried and amounts of underlying equity and net assets Effect of discontinued recognition of losses as the carrying value of investment is down to 0 — 319,910 — — 416,339 1,278,487 Returns achieved on a different basis as per LLP/Shareholder agreement than as per % of investment 15,161 — — — — — Carrying amount of goodwill — — — — — — 3,476,813 — Carrying amount of net investment 39,976 — 69,193 557,730 — 1,557,397 2,031,796 340,083 Summary financial information for the year ended 31 December 2019 Queensgate Alvarium Alvarium Capital Osprey Equity Casteel NZ PropCo Pointwise Partners Alvarium Group ownership 30 % 30 % 30 % 50 % 50 % 23 % 50 % 40 % Turnover 9,318,930 3,734,355 695,653 2,541,262 1,502,952 475,584 — 867,399 Cost of sales (6,617,096 ) (2,857,802 ) (781,830 ) — (531,801 ) (319,739 ) — — Gross profit/(loss) 2,701,834 876,553 (86,177 ) 2,541,262 971,151 155,845 — 867,399 Administrative expenses / Other income (1,455,902 ) (341,173 ) (175,001 ) (4,122,626 ) (91,342 ) (3,087,680 ) — — Operating profit/(loss) 1,245,932 535,380 (261,178 ) (1,581.364 ) 879,809 (2,931,835 ) — 867,399 Taxation on ordinary activities (20,111 ) (107,076 ) — — — 1,900,617 — — Profit/(loss) for the financial year 1,225,821 428,304 (261,178 ) (1,581,364 ) 879,809 (1,031,218 ) — 867,399 Cresco Capital Cresco Cresco Capital Cresco Capital Hadley Property Group Holdings Alvarium Investments (NZ) Kuno Investments Other Group ownership 33.33 % 33.33 % 33.33 % 33.33 % 35 % 50 % 49.90 % 20% - 50 % Turnover 1,230,305 1,361,224 2,182,515 5,101,052 3,731,411 14,526,570 12,636,547 2,824,340 Cost of sales (440,954 ) (799,564 ) (1,261,331 ) (3,058,558 ) (1,772,859 ) (10,694,878 ) (5,797,619 ) (1,839,199 ) Gross profit/(loss) 789,351 561,660 921,184 2,042,494 1,958,552 3,831,692 6,838,928 985,141 Administrative expenses / Other income (152,634 ) (820,363 ) (149,279 ) (1,584,575 ) (2,972,970 ) (2,725,155 ) (6,121,790 ) (1,683,347 ) Operating profit/(loss) 636,717 (258,703 ) 771,905 457,919 (1,014,418 ) 1,100,537 717,138 (698,206 ) Taxation on ordinary activities — — — (155,940 ) (1,578 ) (421,147 ) (1,032,764 ) (24,794 ) Profit/(loss)for the financial year 636,717 (258,703 ) 771,905 301,979 (1,015,996 ) 685,390 (315,626 ) (723,000 ) For equity method investees which are governed by a limited liability partnership, the Group’s share of net assets from limited liability partnerships is determined by the underlying partnership agreements, rather than the Group’s percentage holding in these entities. The Group’s policy for discontinuing recognition of losses in investments where the carrying value is nil is disclosed in note 2 of these financial statements. |