Card Factory Debt29 Mar 2022 20:16
For Newbies:-
Card Factory had a tough close to a pretty awful 2020 and, as anticipated, the year end lockdown meant thatĀ banking covenants were breached.
As a result a new Ā£225m financial package with the bank was negotiated with fees of up to Ā£5m payable if pre-payments totalling Ā£70m werenāt made on agreed dates between Nov 30th 2021 and July 2022.
The facilities were structured to incentivise an early reduction of the overall debt.
So in a nutshell the BOD would have 15 months (May 2021 to July 31st 2022) with all their shops fully open to repay £70m and 7 months before the first payment on Nov 30th 2021.
It must be remembered that before Covid the Free cash flow averaged £84m per annum over each of the financial years ending January 2020, with £88m generated in the last of these.
FY18 (31st January 2018). ?924?? Stores. ?
Total Group revenue £422.1m?
EBITDA £86.1m.?
Profit before tax £72.6m?
Net debt £161.3m??
FY19 (31st January 2019). ?974 Stores. ?
Total Group revenue £436.0m?
EBITDA £89.4m?
Profit before tax £66.6m?
Net debt £141.3m??
FY20 (31st January 2020). ?1024 Stores. ?
Total Group revenue £451.0m?
EBITDA £81.2m?
Profit before tax £63.8m?
Lease liabilities of £148.0m??
Net debt £143.1m. ??
FY21 (31st January 2021).?1016 Stores. ?
Revenue £285.1m COVID. ?
EBITDA £47.0m??
LOSS before tax £16.4m?
Lease liabilities of £144.9m?
Deferred Rent+Vat £35.0m?
Net debt £107.7m ??
FY22 (31st January 2022)?EXPECTED:-?
Revenue £360.0m+ ?
EBITDA £71.0m - £74.0m?
Profit before tax £7.0m - £10.0m.?
Lease liabilities £130.1m?
Deferred Rent £7.0m ?
Deferred Vat £0m?
Net debt £60m
They could have opted for a capital raise (and may still do) but as far as we can see at the moment, they are attempting to pay it off without one and have already started ie
Trading update and refinancing.
RNS : 1403N 28 Sept 2021
āIn accordance with the terms of the agreement, the Group has made repayments of Ā£4.8m against the Ā£75m Term Loan and Ā£3.2m against the CLBILS in recognition of Ā£8.0m Government grants...ā
So as of Sept 2021 the outstanding part of the debt that was agreed to be paid before July 31st 2022 was £62m.
The first of the 9 official payments was Nov 30th 2021 and the last one will be July 31st 2022.
62/9 = £6.9m per month.
The fifth one will be paid this Thursday ie 31st March 2022.
So the outstanding part of the debt that was agreed to be paid back early should now be approx £28m?