Commission Decision (EU) 2019/1144 of 17 December 2018 on the State aid SA.36086 ... (32019D1144)
Commission Decision (EU) 2019/1144 of 17 December 2018 on the State aid SA.36086 ... (32019D1144)
COMMISSION DECISION (EU) 2019/1144
of 17 December 2018
on the State aid SA.36086 (2016/C) (ex 2016/NN) implemented by Romania for Oltchim SA
(notified under document C(2018) 8592)
(Only the Romanian version is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
BACKGROUND
2.1.
Beneficiary
2.2.
Facts
2.2.1.
The public debt of Oltchim and failed privatisation attempts (1995-2011)
2.2.2.
The 2012 Commission decision
2.2.3.
Oltchim's situation after the failed privatisation of 22 September 2012
2.2.4.
Oltchim's insolvency proceedings as from 30 January 2013
2.2.4.1.
The legal framework: the Romanian insolvency law
2.2.4.2.
Preparation and approval of Oltchim's Reorganisation Plan
|
Categories of creditors |
Total debt (RON) |
Total debt (EUR) (*1) |
% within debt category (%) |
||
|
890 222 871 |
195 849 032 |
|
||
|
ALPHA Bank Romania |
3 066 386 |
674 605 |
0,34 |
||
|
Areleco Power SRL |
15 000 000 |
3 300 000 |
1,68 |
||
|
AAAS (*2) |
9 445 548 |
2 078 021 |
1,06 |
||
|
Erste Group Bank AG |
229 058 167 |
50 392 797 |
25,73 |
||
|
Banca Transilvania SA |
159 957 116 |
35 190 566 |
17,97 |
||
|
Bancpost SA |
2 494 327 |
548 752 |
0,28 |
||
|
Bulrom Gas Impex SRL |
23 776 278 |
5 230 781 |
2,67 |
||
|
Calvi Trade Limited |
23 724 237 |
5 219 332 |
2,66 |
||
|
CEC Bank |
56 321 014 |
12 390 623 |
6,33 |
||
|
Chemimpex Ltd |
26 012 |
5 723 |
0,003 |
||
|
DGFP Craiova |
5 709 799 |
1 256 156 |
0,64 |
||
|
Electrica Furnizare SA |
26 832 832 |
5 903 223 |
3,01 |
||
|
Electrica S.A. |
200 951 974 |
44 209 434 |
22,57 |
||
|
Garanti Bank SA |
1 382 676 |
304 189 |
0,16 |
||
|
Honeywell Romania Srl |
7 056 360 |
1 552 399 |
0,79 |
||
|
ING bank N.V. |
183 157 |
40 295 |
0,02 |
||
|
MFC Commodities GmbH |
13 155 900 |
2 894 298 |
1,48 |
||
|
OMV Petrom S.A. |
55 519 911 |
12 214 380 |
6,24 |
||
|
Polchem Societe Anonyme |
23 714 748 |
5 217 245 |
2,66 |
||
|
National Salt Company and Rm Vâlcea Mining Company |
15 750 820 |
3 465 180 |
1,77 |
||
|
Unicredit Tiriac Bank SA |
17 095 609 |
3 761 034 |
1,92 |
||
|
9 704 264 |
2 134 938 |
|
||
|
1 274 807 584 |
280 457 668 |
|
||
|
AAAS |
1 191 856 674 |
262 208 468 |
93,49 |
||
|
Environmental Fund Administration |
59 205 056 |
13 025 112 |
4,64 |
||
|
Romanian National Water Administration |
872 967 |
192 053 |
0,07 |
||
|
DGFP Craiova |
19 732 303 |
4 341 107 |
1,55 |
||
|
Romanian Energy Regulatory Authority |
18 484 |
4 066 |
0,001 |
||
|
Bradu Town Hall |
1 000 653 |
220 144 |
0,08 |
||
|
Rm. Vâlcea City Hall |
2 118 976 |
466 175 |
0,17 |
||
|
Băbeni Town Hall |
2 471 |
544 |
0,0002 |
||
|
150 384 370 |
33 084 561 |
|
||
|
CET Govora |
136 899 919 |
30 117 982 |
91,03 |
||
|
Romanian National Water Administration |
13 484 451 |
2 966 579 |
8,97 |
||
|
1 129 340 017 |
248 454 804 |
|
||
|
Electrica S.A. |
457 583 381 |
100 668 344 |
40,52 |
||
|
Electrica Furnizare S.A. |
29 700 994 |
6 534 219 |
2,63 |
||
|
Erste Group Bank |
116 868 626 |
25 711 098 |
10,35 |
||
|
ING bank N.V. |
13 431 574 |
2 954 946 |
1,19 |
||
|
CFR Marfă |
115 293 055 |
25 364 472 |
10,21 |
||
|
National Salt Company and Rm Vâlcea Mining Company |
15 076 968 |
3 316 933 |
1,34 |
||
|
MFC Commodities GmbH |
149 703 788 |
32 934 833 |
13,26 |
||
|
Kronos Worldwide Limited |
51 660 368 |
11 365 281 |
4,57 |
||
|
Total |
3 454 458 105 |
759 980 783 |
|
|
Creditor |
Total debt (RON) |
Total debt (EUR) |
% within the total debt (%) |
|
Budgetary creditors |
|||
|
AAAS |
1 201 301 222 |
264 286 269 |
34,77 |
|
DGFP Craiova |
25 442 102 |
5 597 262 |
0,73 |
|
Environment Fund Administration |
59 205 056 |
13 025 112 |
1,71 |
|
Romanian National Water Administration |
14 357 418 |
3 158 632 |
0,41 |
|
Romanian Energy Regulatory Authority |
18 484 |
4 066 |
0,00054 |
|
Bradu Town Hall |
1 000 653 |
220 144 |
0,028 |
|
Rm.Vâlcea City Hall |
2 118 976 |
466 175 |
0,06 |
|
Băbeni Town Hall |
2 471 |
544 |
0,00007 |
|
State owned enterprises (examples) |
|||
|
CEC Bank |
56 321 014 |
12 390 623 |
1,63 |
|
National Salt Company |
30 827 788 |
6 782 113 |
0,89 |
|
CET Govora |
136 899 919 |
30 117 982 |
3,96 |
|
Electrica SA |
658 535 355 |
144 877 778 |
19,06 |
|
Electrica Furnizare |
56 533 826 |
12 437 442 |
1,63 |
|
CFR Marfă |
115 293 055 |
25 364 472 |
3,33 |
|
Total |
2 357 857 339 |
518 728 615 |
68,25 |
|
Categories of creditors |
Total debt (EUR) |
Distributed amounts (EUR) |
% coverage |
||||
|
min |
max |
min |
max |
||||
|
195 849 032 |
143 509 496 |
156 394 852 |
73 |
80 |
||
|
ALPHA Bank Romania SA |
674 605 |
494 321 |
538 705 |
||||
|
Arelco Power SRL |
3 300 000 |
2 418 097 |
2 635 211 |
||||
|
AAAS |
2 078 021 |
1 522 522 |
1 659 225 |
||||
|
Erste Group Bank AG |
50 392 797 |
36 925 654 |
40 241 112 |
||||
|
Banca Transilvania SA |
35 190 566 |
25 786 119 |
28 101 387 |
||||
|
Bancpost SA |
548 752 |
402 102 |
438 205 |
||||
|
Bulrom Gas Impex SRL |
5 230 781 |
3 832 889 |
4 177 035 |
||||
|
Calvi Trade Limited |
5 219 332 |
3 824 500 |
4 167 892 |
||||
|
CEC Bank |
12 390 623 |
9 079 311 |
9 894 518 |
||||
|
Chemimpex Ltd |
5 723 |
4 193 |
4 570 |
||||
|
DGFP Craiova |
1 256 156 |
920 456 |
1 003 102 |
||||
|
Electrica Furnizare SA |
5 903 223 |
4 325 625 |
4 714 012 |
||||
|
Electrica SA |
44 209 434 |
32 394 743 |
35 303 395 |
||||
|
Garanti Bank SA |
304 189 |
222 896 |
242 909 |
||||
|
Honeywell Romania Srl |
1 552 399 |
1 137 531 |
1 239 667 |
||||
|
ING Bank NV |
40 295 |
29 526 |
32 177 |
||||
|
MFC Commodities GmbH |
2 894 298 |
2 120 816 |
2 311 238 |
||||
|
OMV PETROM SA |
12 214 380 |
8 950 168 |
9 753 780 |
||||
|
Polchem SA |
5 217 245 |
3 822 970 |
4 166 225 |
||||
|
National Salt Company and Rm Vâlcea Mining Company |
3 465 180 |
2 539 134 |
2 767 116 |
||||
|
Unicredit Tiriac Bank SA |
3 761 034 |
2 755 922 |
3 003 370 |
||||
|
2 134 938 |
2 134 938 |
2 134 938 |
100 |
100 |
||
|
280 457 668 |
49 485 271 |
55 007 562 |
18 |
20 |
||
|
AAAS |
262 208 468 |
46 265 297 |
51 428 256 |
||||
|
Environment Fund Administration |
13 025 112 |
2 298 212 |
2 554 680 |
||||
|
Romanian National Water Administration |
192 053 |
33 887 |
37 668 |
||||
|
DGFP Craiova |
4 341 107 |
765 965 |
851 443 |
||||
|
Romanian Energy Regulatory Authority |
4 066 |
717 |
798 |
||||
|
Bradu Town Hall |
220 144 |
38 843 |
43 178 |
||||
|
Rm. Vâlcea City Hall |
466 175 |
82 254 |
91 433 |
||||
|
Băbeni Town Hall |
544 |
96 |
107 |
||||
|
33 084 561 |
9 883 865 |
9 883 865 |
30 |
30 |
||
|
CET Govora |
30 117 982 |
8 997 613 |
8 997 613 |
||||
|
Romanian National Water Administration |
2 966 579 |
886 252 |
886 252 |
||||
|
248 454 804 |
0 |
0 |
0 |
0 |
||
|
Electrica S.A. |
100 668 344 |
0 |
0 |
||||
|
Electrica Furnizare S.A. |
6 534 219 |
0 |
0 |
||||
|
Erste Group Bank |
25 711 098 |
0 |
0 |
||||
|
ING bank N.V. |
2 954 946 |
0 |
0 |
||||
|
CFR Marfă |
25 364 472 |
0 |
0 |
||||
|
National Salt Company and Rm Vâlcea Mining Company |
3 316 933 |
0 |
0 |
||||
|
MFC Commodities GmbH |
32 934 833 |
0 |
0 |
||||
|
Kronos Worldwide Limited |
11 365 281 |
0 |
0 |
||||
|
Total |
759 980 783 |
205 013 570 |
223 421 217 |
|
|
||
|
Category of creditors |
Total debt (RON) |
Total debt (EUR) |
Debt to be cancelled under the Plan (EUR) |
|||
|
Min |
Max |
|||||
|
890 222 871 |
195 849 032 |
39 453 960 |
52 339 316 |
||
|
ALPHA Bank Romania SA |
3 066 386 |
674 605 |
135 900 |
180 284 |
||
|
Arelco Power SRL |
15 000 000 |
3 300 000 |
664 789 |
881 903 |
||
|
AAAS |
9 445 548 |
2 078 021 |
418 575 |
555 278 |
||
|
Erste Group Bank AG |
229 058 167 |
50 392 797 |
10 151 685 |
13 467 143 |
||
|
Banca Transilvania SA |
159 957 116 |
35 190 566 |
7 089 178 |
9 404 447 |
||
|
Bancpost SA |
2 494 327 |
548 752 |
110 547 |
146 650 |
||
|
Bulrom Gas Impex SRL |
23 776 278 |
5 230 781 |
1 053 747 |
1 397 892 |
||
|
Calvi Trade Limited |
23 724 237 |
5 219 332 |
1 051 440 |
1 394 832 |
||
|
CEC Bank |
56 321 014 |
12 390 623 |
2 496 105 |
3 311 312 |
||
|
Chemimpex Ltd |
26 012 |
5 723 |
1 153 |
1 529 |
||
|
DGFP Craiova |
5 709 799 |
1 256 156 |
253 054 |
335 699 |
||
|
Electrica Furnizare SA |
26 832 832 |
5 903 223 |
1 189 211 |
1 577 598 |
||
|
Electrica SA |
200 951 974 |
44 209 434 |
8 906 039 |
11 814 691 |
||
|
Garanti Bank SA |
1 382 676 |
304 189 |
61 279 |
81 292 |
||
|
Honeywell Romania Srl |
7 056 360 |
1 552 399 |
312 733 |
414 869 |
||
|
ING Bank NV |
183 157 |
40 295 |
8 117 |
10 769 |
||
|
MFC Commodities GmbH |
13 155 900 |
2 894 298 |
583 060 |
773 482 |
||
|
OMV PETROM SA |
55 519 911 |
12 214 380 |
2 460 600 |
3 264 213 |
||
|
Polchem SA |
23 714 748 |
5 217 245 |
1 051 020 |
1 394 274 |
||
|
National Salt Company |
15 750 820 |
3 465 180 |
698 064 |
926 047 |
||
|
Unicredit Tiriac Bank SA |
17 095 609 |
3 761 034 |
757 664 |
1 005 112 |
||
|
9 704 264 |
2 134 938 |
0 |
0 |
||
|
1 274 807 584 |
280 457 668 |
225 450 106 |
230 972 397 |
||
|
AAAS |
1 191 856 674 |
262 208 468 |
210 780 213 |
215 943 171 |
||
|
Environment Fund Administration |
59 205 056 |
13 025 112 |
10 470 432 |
10 726 900 |
||
|
Romanian National Water Administration |
872 967 |
192 053 |
154 385 |
158 166 |
||
|
DGFP Craiova |
19 732 303 |
4 341 107 |
3 489 664 |
3 575 141 |
||
|
Romanian Energy Regulatory Authority |
18 484 |
4 066 |
3 269 |
3 349 |
||
|
Bradu Town Hall |
1 000 653 |
220 144 |
176 966 |
181 300 |
||
|
Rm. Vâlcea City Hall |
2 118 976 |
466 175 |
374 742 |
383 921 |
||
|
Băbeni Town Hall |
2 471 |
544 |
437 |
448 |
||
|
150 384 370 |
33 084 561 |
23 200 696 |
23 200 696 |
||
|
CET Govora |
136 899 919 |
30 117 982 |
21 120 370 |
21 120 370 |
||
|
Romanian National Water Administration |
13 484 451 |
2 966 579 |
2 080 327 |
2 080 327 |
||
|
1 129 340 017 |
248 454 804 |
248 454 804 |
248 454 804 |
||
|
Electrica S.A. |
457 583 381 |
100 668 344 |
100 668 344 |
100 668 344 |
||
|
Electrica Furnizare S.A. |
29 700 994 |
6 534 219 |
6 534 219 |
6 534 219 |
||
|
Erste Group Bank |
116 868 626 |
25 711 098 |
25 711 098 |
25 711 098 |
||
|
ING bank N.V. |
13 431 574 |
2 954 946 |
2 954 946 |
2 954 946 |
||
|
CFR Marfă |
115 293 055 |
25 364 472 |
25 364 472 |
25 364 472 |
||
|
National Salt Company and Rm Vâlcea Mining Company |
15 076 968 |
3 316 933 |
3 316 933 |
3 316 933 |
||
|
MFC Commodities GmbH |
149 703 788 |
32 934 833 |
32 934 833 |
32 934 833 |
||
|
Kronos Worldwide Limited |
51 660 368 |
11 365 281 |
11 365 281 |
11 365 281 |
||
|
Total |
3 454 458 105 |
759 980 783 |
536 559 566 |
554 967 213 |
||
|
Creditor |
Total debt (EUR) |
Debts to be cancelled (EUR) |
% of debt to be cancelled (%) |
||
|
min |
max |
min |
max |
||
|
Budgetary creditors |
|||||
|
AAAS |
264 286 269 |
211 198 788 |
216 498 450 |
79,91 |
81,9 |
|
DGFP Craiova |
5 597 262 |
3 742 718 |
3 910 841 |
66,87 |
69,8 |
|
Environment Fund Administration |
13 025 112 |
10 470 432 |
10 726 900 |
80,39 |
82,3 |
|
Romanian National Water Administration |
3 158 632 |
2 234 711 |
2 238 493 |
70,75 |
70,8 |
|
Romanian Energy Regulatory Authority |
4 066 |
3 269 |
3 349 |
80,39 |
82,3 |
|
Bradu Town Hall |
220 144 |
176 966 |
181 300 |
80,39 |
82,3 |
|
Rm.Vâlcea City Hall |
466 175 |
374 742 |
383 921 |
80,39 |
82,3 |
|
Băbeni Town Hall |
544 |
437 |
448 |
80,37 |
82,3 |
|
State owned enterprises (examples) |
|||||
|
CEC Bank |
12 390 623 |
2 496 105 |
3 311 312 |
20,15 |
26,7 |
|
National Salt Company |
6 782 113 |
4 014 997 |
4 242 980 |
59,20 |
62,5 |
|
CET Govora |
30 117 982 |
21 120 370 |
21 120 370 |
70,13 |
70,1 |
|
Electrica SA |
144 877 778 |
109 574 383 |
112 483 035 |
75,63 |
77,6 |
|
Electrica Furnizare |
12 437 442 |
7 723 430 |
8 111 816 |
62,10 |
65,2 |
|
CFR Marfă |
25 364 472 |
25 364 472 |
25 364 472 |
100 |
100 |
|
Total |
518 728 615 |
398 495 819 |
408 577 686 |
77 |
78,7 |
2.2.4.3.
Implementation of the Reorganisation Plan
|
(EUR) |
|||
|
Creditor |
Total debt |
Debts to be cancelled (approved maximum write-off) |
Minimum debts foreseen to be recovered following the future sale of Oltchim SPV |
|
Budgetary creditors |
|||
|
AAAS |
264 286 269 |
216 498 450 |
47 787 819 |
|
DGFP Craiova |
5 597 262 |
3 910 841 |
1 686 422 |
|
Environment Fund Administration |
13 025 112 |
10 726 900 |
2 298 212 |
|
Romanian National Water Administration |
3 158 632 |
2 238 493 |
920 139 |
|
Romanian Energy Regulatory Authority |
4 066 |
3 349 |
717 |
|
Bradu Town Hall |
220 144 |
181 300 |
38 843 |
|
Rm.Vâlcea City Hall |
466 175 |
383 921 |
82 254 |
|
Băbeni Town Hall |
544 |
448 |
96 |
|
State owned enterprises (examples) |
|||
|
CEC Bank |
12 390 623 |
3 311 312 |
9 079 311 |
|
National Salt Company |
6 782 113 |
4 242 980 |
2 539 134 |
|
CET Govora |
30 117 982 |
21 120 370 |
8 997 613 |
|
Electrica SA |
144 877 778 |
112 483 035 |
32 394 743 |
|
Electrica Furnizare |
12 437 442 |
8 111 816 |
4 325 625 |
|
CFR Marfă |
25 364 472 |
25 364 472 |
0 |
|
Total |
518 728 615 |
408 577 686 |
110 150 928 |
3.
THE COMMISSION DECISION TO OPEN THE FORMAL INVESTIGATION PROCEDURE
4.
COMMENTS ON THE OPENING DECISION
4.1.
Romania's submissions
4.1.1.
Romania's comments regarding Measure 1
4.1.2.
Romania's comments regarding Measure 2
4.1.3.
Romania's comments regarding Measure 3
4.2.
Comments from interested third parties
4.2.1.
Rominsolv and BDO (‘R/BDO’, the official receivers of Oltchim in the insolvency proceedings)
4.2.2.
Electrica
4.2.3.
Confidential [anonymous] interested third party
4.2.4.
PCC
4.2.4.1.
PCC's comments regarding Measure 1
4.2.4.2.
PCC's comments regarding Measure 2
4.2.4.3.
PCC's comments regarding Measure 3
4.3.
Comments from Romania on the observations from third parties
(53)
4.3.1.
Romania's further comments regarding Measure 1
4.3.2.
Romania's further comments regarding Measure 2
4.3.3.
Romania's further comments regarding Measure 3
5.
SALE PROCESS OF OLTCHIM'S ASSETS
6.
ASSESSMENT OF THE AID
6.1.
Existence of State aid within the meaning of Article 107(1) TFEU
6.1.1.
State origin (imputability and use of State resources)
6.1.1.1.
Measure 1: AAAS — the non-enforcement and further accumulation of debts between September 2012 and January 2013
6.1.1.2.
Measure 2: CET Govora and Salrom — support to the operations of Oltchim in the form of continued unpaid supplies since September 2012
6.1.1.3.
Measure 3: AAAS and SoEs (in particular Electrica, Salrom, CET Govora, National Water Administration) — the 2015 debt cancellation under the Reorganisation Plan
6.1.2.
Selective economic advantage
6.1.2.1.
Measure 1: AAAS — the non-enforcement and further accumulation of debts since September 2012
6.1.2.2.
Measure 2: CET Govora and Salrom — support to the operations of Oltchim in the form of continued unpaid supplies since September 2012
|
Description |
Total debt |
Of which: |
|||
|
(RON) |
Product supplies |
Penalties |
|||
|
15 729 325,14 |
15 383 302,06 |
346 050,08 |
||
|
30 860 560,64 |
17 262 141,93 |
13 598 418,71 |
||
|
15 131 235,55 |
1 878 839,87 |
13 252 368,63 |
||
|
Description |
Total debt |
Of which: |
||||
|
(RON) |
Electricity |
Steam |
Penalties |
|||
|
84 543 999,44 |
1 181 003,76 |
83 362 995,68 |
|
||
|
136 899 918,98 |
22 530 599,80 |
86 958 973,79 |
27 410 345,39 |
||
|
52 355 919,54 |
21 349 596,04 |
3 595 978,11 |
27 410 345,39 |
||
6.1.2.3.
Measure 3: AAAS and SoEs (in particular Electrica, Salrom, CET Govora, National Water Administration) — the 2015 debt cancellation under the Reorganisation Plan
(A)
The comparison made by AAAS and SoEs between the Reorganisation Plan and the liquidation scenario was flawed and based on erroneous considerations that a MEO would not have made
(B)
The votes of the State creditors cannot not be considered as pari passu
(C)
A diligent counterfactual assessment based on contemporaneous evidence would have led a market creditor to oppose the Plan
|
Creditor |
Advantage granted under Measure 3 |
|
|
|
(EUR) |
(RON) |
|
AAAS |
211 198 788 |
959 994 490 |
|
Electrica |
109 574 383 |
498 065 377 |
|
Salrom |
4 014 997 |
18 249 986 |
|
Romanian National Water Administration |
2 234 711 |
10 157 777 |
|
Total |
327 022 879 |
1 486 467 630 |
6.1.2.4.
Overall assessment of economic advantage and State imputability of Measures 1, 2 and 3
6.1.3.
Distortion of competition and effect on trade between Member States
6.1.4.
Conclusion on the existence of the aid
6.1.5.
Legality of the aid
6.2.
Compatibility of the aid and legal basis for the assessment
6.3.
Recovery
6.4.
The issue of economic continuity in the sale of Oltchim
(145)
6.4.1.
Scope of the assets sold under the revised Reorganisation Plan
6.4.2.
The sale price
6.4.3.
The identity of the buyer(s)
6.4.4.
The moment of the sale
6.4.5.
The economic logic of the operation
6.4.6.
Conclusion on the economic (dis)continuity of Oltchim through the sale of assets to Chimcomplex, DSG and other potential buyers for the remaining unsold bundles
7.
CONCLUSION
Article 1
Article 2
Article 3
Article 4
Article 5
Article 6
Article 7
TECHNICAL ANNEX
MARKET ECONOMY CREDITOR TEST RELATING THE CHOICE BETWEEN THE PROPOSED REORGANISATION PLAN AND LIQUIDATION PROCEDURE
1.
Gross proceeds and costs associated in the Reorganisation plan and in the liquidation procedure
1.1.
Gross proceeds from the liquidation and reorganisation plan
1.1.1.
Gross proceeds and duration of the liquidation procedure
1.1.2.
Gross proceeds from the reorganisation plan
Reference scenario
Pessimistic scenario
Optimistic scenario
2.
Costs to be deducted from the proceeds of the sale of Oltchim SPV or of Oltchim SA's liquidation procedure
3.
Calculation of the net proceeds for each creditors in the Reorganisation plan and in the liquidation procedure
Liquidation procedure
|
Liquidation procedure |
|||||
|
|
Pessimistic scenario Ex-situ sale (million EUR) |
Central scenario (million EUR) |
Optimistic scenario In-situ sale (million EUR) |
||
|
Gross proceeds (total) |
140 |
216,9 |
293,7 |
||
|
108 |
171,1 |
234,2 |
||
|
32 |
45,8 |
59,5 |
||
|
Procedural costs (UNPIR) and security/preservation/asset administration costs |
(15,9) |
(18,4) |
(20,9) |
||
|
(13,2) |
(15,9) |
(18,5) |
||
|
(2,7) |
(2,5) |
(2,4) |
||
|
Claims from employees (paid before current debt) (E) from unencumbered assets |
(2,1) |
(2,1) |
(2,1) |
||
|
Current debt to be repaid, severance payments, start-up costs (F) |
|
|
|
||
|
|
(75,2) |
(76,5) |
(62,4) |
||
|
Current debt's coverage ratio by overall proceeds net of procedural, employee, secured debt repayment from secured assets and severance/start-up costs |
29,1 % |
44 % |
114 % |
||
|
Net proceeds: |
|
|
|
||
|
94,8 |
155,2 |
215,7 |
||
|
(49,3) |
(37,1) |
(9,7) |
||
|
Payment to creditors (other than employees) |
|||||
|
Secured creditors (G), out of which: |
94,8 |
155,2 |
195,8 |
||
|
1 |
1,7 |
2,1 |
||
|
21,4 |
35,7 |
44,2 |
||
|
1,7 |
2,7 |
3,47 |
||
|
Budgetary, out of which: |
0 |
0 |
10,1 (= Ω + Φ – G) |
||
|
0 |
0 |
9,5 |
||
|
0 |
0 |
0,7 |
||
|
Unsecured creditors under Article 96 of the insolvency law, out of which |
0 |
0 |
0 |
||
|
CET Govora |
0 |
0 |
0 |
||
|
National Water Administration |
0 |
0 |
0 |
||
|
Other unsecured creditors |
0 |
0 |
0 |
||
|
Salrom |
0 |
0 |
0 |
||
|
Liquidation procedure (if no pre-deduction of current debts) |
|||||
|
|
Pessimistic scenario Ex-situ sale (million EUR) |
Central scenario (million EUR) |
Optimistic scenario In-situ sale (million EUR) |
||
|
Gross proceeds (total) |
140 |
216,9 |
293,7 |
||
|
108 |
171,1 |
234,2 |
||
|
32 |
45,8 |
59,5 |
||
|
Procedural costs (UNPIR) and security/preservation/asset administration costs |
(15,9) |
(18,4) |
(20,9) |
||
|
(13,2) |
(15,9) |
(18,5) |
||
|
(2,7) |
(2,5) |
(2,4) |
||
|
Claims from employees (paid before current debt) (E) from unencumbered assets |
(2,1) |
(2,1) |
(2,1) |
||
|
Severance payments, start-up costs (F) |
(24,9) |
(26,2) |
(12,1) |
||
|
Net proceeds: |
|
|
|
||
|
94,8 |
155,2 |
215,7 |
||
|
1,1 |
13,2 |
40,6 |
||
|
Payment to creditors (other than employees) |
|||||
|
Secured creditors (G), out of which: |
94,8 |
155,2 |
195,8 |
||
|
1 |
1,7 |
2,1 |
||
|
21,4 |
35,7 |
44,2 |
||
|
1,7 |
2,7 |
3,47 |
||
|
Budgetary, out of which: |
1,1 |
13,2 |
60,5 (= Ω + Φ – G) |
||
|
1,0 |
12,4 |
56,6 |
||
|
0,1 |
0,9 |
3,9 |
||
|
Unsecured creditors under Article 96 of the insolvency law, out of which |
0 |
0 |
0 |
||
|
CET Govora |
0 |
0 |
0 |
||
|
National Water Administration |
0 |
0 |
0 |
||
|
Other unsecured creditors |
0 |
0 |
0 |
||
|
Salrom |
0 |
0 |
0 |
||
Reorganisation Plan
|
Reorganisation plan – EBITDA Multiples Methodology |
|||||
|
|
Optimistic scenario (Scenario B) (million EUR) |
Central scenario (Scenario A) (million EUR) |
Pessimstic scenario (million EUR) |
||
|
Enterprise value, based on: |
73,5 |
34,3 |
17,2 |
||
|
EBITDA |
10,9 |
6,9 |
3,4 |
||
|
EBITDA multiple |
6,7 |
5,0 |
5,0 |
||
|
Current debt (incl. post-insolvency debt due to employees), cost of asset transfers and UNPIR costs |
(72,5) |
(68,5) |
(72,2) |
||
|
Coverage ratio of current debt from proceeds nets of UNPIR costs, asset transfer fees and taxes |
102 % |
48 % |
22 % |
||
|
Tax on incomes obtained |
(7,8) |
(7,4) |
(3,7)(16) |
||
|
Net proceeds |
0 |
0 |
0 |
||
|
Payment to creditors |
|||||
|
Employees |
0 |
0 |
0 |
||
|
Secured creditors, out of which: |
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
Budgetary, out of which: |
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
Unsecured creditors under Article 96 of the insolvency law, out of which |
0 |
0 |
0 |
||
|
CET Govora |
0 |
0 |
0 |
||
|
Other unsecured creditors |
0 |
0 |
0 |
||
|
Salrom |
0 |
0 |
0 |
||
Alternative assessment of proceeds in the Reorganisation plan —
Dividend Discount Model
|
Reorganisation plan – Dividend Discount Model |
|||||
|
|
Optimistic scenario (Scenario B) (million EUR) |
Central scenario (Scenario A) (million EUR) |
Pessimstic scenario (million EUR) |
||
|
Enterprise value, based on DDM: |
44,7 |
36,4 |
18,2 |
||
|
Current debt (incl. post-insolvency debt due to employees), cost of asset transfers and UNPIR costs |
(72,5) |
(68,5) |
(72,2) |
||
|
Tax on incomes obtained |
(7,8) |
(7,4) |
(7,0) |
||
|
Net proceeds |
0 |
0 |
0 |
||
|
Payment to creditors |
|||||
|
Employees |
0 |
0 |
0 |
||
|
Secured creditors, out of which: |
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
Budgetary, out of which: |
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
0 |
0 |
0 |
||
|
Unsecured creditors under Article 96 of the insolvency law, out of which |
0 |
0 |
0 |
||
|
CET Govora |
0 |
0 |
0 |
||
|
National Water Administration |
0 |
0 |
0 |
||
|
Other unsecured creditors |
0 |
0 |
0 |
||
|
Salrom |
0 |
0 |
0 |
||