Family Office Case Studies
Portfolio rebalancing. Efficiently bridge a portfolio rebalancing away from Venture into private equity
Background
The Challenge: The Illiquidity of Venture Capital
The primary obstacle to the rebalancing strategy was the illiquid nature of the family’s €125m in VC investments. A forced sale of these Limited Partner (LP) stakes on the secondary market would likely result in a significant discount to their fair value, destroying wealth. However, waiting for the VC funds to naturally distribute capital (DPI) could take several years, causing the family office to miss out on attractive PE investment opportunities in the current market. The family needed a way to access capital immediately to begin investing in PE, using the anticipated future VC distributions as the repayment source.
The Solution: A NAV Facility as a Liquidity Bridge
The family office structured a €62.5m NAV facility, representing a 25% loan-to-value (LTV) against its total €250m portfolio. The facility was structured with a 5-year term and a fixed 11% Payment-in-Kind (PIK) interest rate, providing cost certainty and preserving cash flow by deferring interest payments.
The key to the strategy was the repayment plan. The facility was designed to be paid down over a 3-year period using the distributions from its maturing VC fund investments. Crucially, the family office also retained the option to repay the facility from its other assets (€50m in a liquid portfolio) if the VC distributions failed to materialise as expected, providing a robust fallback plan.
Implementation: Immediate Rebalancing and De-Risking
The €62.5m in proceeds from the NAV facility were immediately deployed to make new investments in PE funds, kick-starting the rebalancing process. This allowed the family office to de-risk its portfolio by increasing its allocation to the more stable, cash-flow-generative PE asset class without having to sell its VC assets at a discount.
As anticipated, the family’s VC portfolio began generating significant distributions in the following years. These cash inflows were used to aggressively pay down the NAV facility. The combination of the high PIK interest rate and the large, front-loaded repayments meant the facility was fully paid off within the planned 3-year window.
The Results: A Successful and De-Risked Portfolio Shift
The NAV facility enabled the family office to successfully execute its strategic objective. It immediately bridged the liquidity gap, allowing for a timely shift into PE while avoiding a value-destructive fire sale of its VC assets. The facility was fully repaid within three years, demonstrating the effectiveness of using future fund distributions as a reliable repayment source.
NAV Facility Paydown from VC Distributions
The following table and chart illustrate the rapid paydown of the NAV facility, funded by the maturing VC portfolio:

Nodem Capital is an FCA-authorised NAV lender providing facilities of $10m to $100m+ to family offices, GPs, LPs and holding companies. Contact Alex Branton at abranton@nodem.com.









