seanwharton
Central Defender
Donald suggested it hasn’t on the latest podcast as he said it would go in when needed. He didn’t say it hadn’t either and for me this is when he doesn’t help because he isn’t clear . This payment will be the acid test. If he sells and makes money without that going in then he hasn’t been the custodian that he suggests he is . I imagine we won’t know until the accounts are next filedStep by step I think it looks something like this:
1. Short agrees to sell the shares in Sunderland then owned by Drumaville to Madrox for £15m, with an additional obligation on Madrox to repay to SAFC Ltd the £25m of parachute payments used to clear part of the SBC loan. This gives a total cost of investment of £40m.
2. Donald puts £5m into Madrox, which is paid over to Short as a first instalment.
3. A £10m loan is created between Madrox and SAFC to ease cash flow.
4. The Ndong complications emerge, and Short agrees to reduce the amount payable directly to him to £12m, and the total cost to Madrox to £37m.
This is the situation at the year end. It looks messier than it should because the creditors note in the Madrox accounts are misleading. As Madrox filed small company accounts, they aren't obliged to give a very detailed breakdown. A guess at a breakdown of the creditors number of £37m would be £10m owed to SAFC, £5m shareholder loan from Donald, £7m owing to Short (the balance of the £12m due to him, and £15m other creditors, being the balance of the £25m parachute not disclosed as an intercompany debt at this stage (not something I'd agree with).
After the year end, we get:
5. Short receives £7m in cash to complete the share purchase.
6. Donald advances another £7m to Madrox.
7. The intercompany position is resolved.
The should leave Madrox with a balance sheet showing an investment asset of £37m, balanced by a £12m loan from Donald, and a £25m intercompany debt to SAFC for the parachute payments. It is this £25m balance which we should see reduced over time as it's repaid to provide working capital in SAFC. This process could already have begun; we won't know until the next set of accounts are filed next year.