RE: Spitballing future revenues26 Mar 2022 23:04
From a retired accountant, hope he does not mind me re-posting his figures:
Northstar’s Proforma net profit after tax was stated as $487k which equates to about £355k.
The fees that will be earned, over the next 12 months, on the current $25.5 million AUM, assuming a 10% return on the fund, come to £195k.
So the ALGW Group’s projected annual income on today’s joint AUM is £550k.
Northstar’s Operating Expenses are paid for in the £355k net figure above.
ALGW’s 2020’s Operating Expenses were £567.2k including £247k of Directors Fees, £12k of which was made to departing Directors, so call it £555k.
I think we can say that, as of now, ALGW is, more or less, breaking even.
So for the future:
Michael Molloy has joined and will presumably be paid about £100k which will only need about an additional $14.5 million of AUM to recover that in fees.
IF the RCF Counterparty directly invests $100 million in BOAGF that would generate an additional $1,050k or £765k in fees which goes straight to the ‘bottom line’.
Likewise whatever the existing BOAGF investors increase their investments by, and this could be another $100 million, will also generate fees that go straight to the ‘bottom line’.
In addition there is a good possibility that clients of Northstar, who have $270 million AUM, will see the benefits of also investing in one of ALGW’s funds or SPVs.
It is worth noting that any AUM in the G&I fund or SPVs will generate up to x2 the fees as they do not need to be shared with SLIM.
At some point between now and March 2023, holders of the 170 million warrants (net of Pello’s) will want to pay for them, and this will give ALGW a further £5 million of Share Capital on top of the ‘extra’ £200k raised recently.
All in all I think the ALGW Group could well be showing net profits in excess of £1.5 million per annum in a year’s time.
Will GS complete any of the acquisitions that Northstar’s had lined up and thereby increase the Groups AUM even further?om a retired accountant, hope he does not mind me re-posting his figures: