HIG Looking to Sell Cabonline in Q1 of 2022; Creditors Push Back on Extension of SEK 1.8B Bond While Sponsor Remains Owner

Notes:
Reported EBITDA is the adjusted EBITDA as reported by the company. Restricted cash refers to SEK 5.6M of cash pledged for rent commitments. Other liquidity refers to SEK 140M of undrawn (assumed) shareholder facility.
1. For the loan commencing after Jul. 23, 2020 but before Sept. 30, 2021, the margin in relation to such interest period will be 4.5% instead of 4.25%.
2. There is no disclosure on the amount drawn, thus it was assumed to be undrawn. Ranks pari passu with the notes and shall be permitted to share in the transaction security granted for the notes. The margin for such financing shall not exceed 5%. Such commitment will have an availability period as long as the Liquidity Maintenance Covenant applies, and the incurred loans will be in the minimum amount of SEK 25M and have a maturity date occurring simultaneously with the maturity for the notes.
3. The bond has a total scope of SEK 2.2B, of which SEK 1.8B has been utilized. In July 2020 the group agreed with its noteholders to waive the leverage maintenance covenant for the test dates between June 30, 2020 to Sept. 30, 2020 and to amend the ratios for the test dates occurring thereafter to 7.00:1 for Dec. 31, 2021, 6.75:1 for March 31, 2022, 6.50:1 for June 30, 2022, 6.25:1 for Sept. 30, 2022 and 6.00:1 for Dec. 31, 2022. The margin for interest expense was also increased to 8.5% from 7.5%. Includes a monthly maintenance liquidity test based on the average liquidity position of the group (including cash and undrawn amounts under the super senior RCF) during each calendar month which shall not be less than SEK 125M until and including September 2021.
4. About SEK 39M is due during 2021 and remaining part during 2022.
5. Other debt is calculated as the residual of total interest-bearing liabilities as reported under balance sheet.