RE: 'Angus Energy will always need placings'23 Nov 2021 13:23
PeterA, the exact payment schedule against the loan has not been revealed, so estimation is indeed required.
What we do know is the following:-
The amount of the loan (£12 million)
The period of the loan (4 years)
The date of loan signing (May 2021)
The interest rate applied (LIBOR + 12%, so call that 12.2%)
The type of loan (amortising, so repayments going towards both interest and capital)
If this were a mortgage on the above terms, this would require repaying at £317k per month, every month, for four years, starting back in June this year, and giving a total repayable over the 4 years of £15.2 million.
However, presumably ANGS has made no repayments against that loan so far (it hasn't had any revenues now for 19 months and counting), so therefore the outstanding loan balance will potentially have increased due to monthly interest being applied.
Either way, it would seem that as of right now, ANGS has 43 months left (or 10.75 quarters) to pay back the loan plus interest accruing. As of right now, had the full £12m been drawn down from the get-go (and it wasn't), approx. £610k of loan interest would have already accumulated and been applied to the principal.
(For the purposes of simplicity, I've ignored the 3%/£360k commitment fee payable out of the facility).