This is some text inside of a div block.
Client scenario | Debt consolidation

Consolidating expensive finance and rebuilding working capital

An established multi-site retail business was carrying several higher-cost finance facilities, alongside overdue balances with key suppliers and the IRD. A recently opened location was also placing additional pressure on the group’s working capital.

The business wanted to simplify its existing debt, reduce the strain of regular repayments and create sufficient working capital headroom to progressively address overdue creditors.

What was happening

The group’s established locations were performing well, but its newest location was still working towards profitability and was weighing on overall reported earnings.

At the same time, repayments across several existing finance facilities were absorbing a significant portion of weekly cash flow.

Refinancing those facilities into a longer-term structure was expected to reduce the immediate repayment burden and improve cash flow. The proposed funding would also provide capacity to begin clearing overdue trade creditors and IRD obligations in stages.

The rationale

A secured term loan was considered appropriate because it allowed the business to consolidate its higher-cost facilities while supporting a structured plan to address overdue creditors.

Reported group serviceability remained tight due to the performance of the recently opened location. When assessing the underlying established operations, adjusted EBITDA was approximately $325,000, representing a margin of around 13%.

The facility was supported by property security, a GSA over the borrower and personal guarantees from the directors.

Although projected DSCR remained below Line Capital’s standard policy threshold, the combination of underlying operating performance, the expected cash-flow benefit from refinancing and the available security supported approval as a policy exception.

Funding structure
Facility
$500,000
Structure
Initial funding: $310,000
Second tranche: $190,000
Term
48 months
Facility type
Secured Term Loan
Security
Registered caveat over property, GSA over the borrower and personal guarantees from the directors.

Financial picture

The business generated annual revenue of approximately $2.5 million, with its established operations continuing to generate positive earnings.

Underlying adjusted EBITDA, excluding the impact of the recently opened location, was approximately $325,000, representing an EBITDA margin of around 13%.

Following the proposed refinance, annual debt commitments were approximately $330,000. Projected DSCR remained just below 1.0x on the assessment methodology, against Line Capital’s standard 1.30x policy threshold.

The application was therefore approved as a policy exception, taking into account the underlying performance of the established operations, the expected improvement in cash flow following consolidation and the security supporting the facility.

Assessment Measures

Measure
Value
Last 12 months Revenue
Approx. $2.5m
EBITDA Margin
Approx. 13%
EBITDA
Approx. $325,000
Existing and Proposed Debt Commitments
Approx. $330,000 p.a.
DSCR – Current (existing debt)
Approx. 1.0x
DSCR – Projected (incl. new facility)
Approx. 1.0x
Policy threshold
1.30x
Outcome
Approved – Policy Exception

Approval terms

Facility Type
Secured Term Loan
Industry
Specialty Retail
Purpose
Consolidation of higher-cost finance and provision of additional working capital to progressively address outstanding creditors.
Amount
$500,000 across two tranches
Term
48 months
Annual fixed interest rate
24.00%
Security
Registered caveat over property, GSA over the borrower and personal guarantees from the directors.

Want to talk through what your business needs?

Get in touch with us to start your application for a business loan today.