Advokatfirmaet
Tommy V. Christiansen
17 / 25
€ 4,700,000 + 0.35 x (NIBD2 + NIBD1)
13.1.6 | If the EBITDA is at or above € 2,500,000 (two million five hundred thousand Euros), the Option Purchase Price shall be calculated according to the following formula: |
Option Purchase Price = 0.35 x ((EBITDA x 7.5) + NIBD2 + NIBD1)
Example 1:
If — for instance — EBITDA is assumed to be € 3,500,000, the NIBD1 is assumed to be € -1,000,000 and the NIBD2 is assumed to be € 1,500,000, the Option Purchase Price shall be:
0.35 x ((3,500,000 x 7.5) + 1,500,000 + -1,000,000)) = € 9,362,500
13.2 | The Parties agree and acknowledge that the Option Purchase Price resulting from the formulas set forth above under clause 13.1 and the floor prices set forth in clauses 11.4.1, 12.4.1, 12.4.3 and 12.4.4 above have been determined assuming that such prices are for a number of shares of the Company representing 35% of the share capital of the Company. Should the shares to be transferred to SGI represent a different percentage of the share capital of the Company, the relevant price shall be adjusted as to reflect such different percentage. |
13.3 | The Party who chooses to exercise the Call or Put Option (the “Exercising Party”) must within 20 Business Days after submission of the Exercise Notice deliver to the receiving part (the “Receiving Party”) a draft calculation of (i) the EBITDA calculated in accordance with Schedule 1.1.14, (ii) the NIBD2 calculated in accordance with Schedule 13.3a and the Accounting Principles and (iii) the Option Purchase Price (collectively the “Option Purchase Price Calculation”). The Option Purchase Price Calculation shall be prepared using the template attached in Schedule 13.3b. |
The Option Purchase Price Calculation shall be expressed in EUR. Therefore EBITDA and NIBD1 and NIBD2 shall be expressed in EUR applying the convertion mechanism set in Schedule 1.1.14, 1.1.25 and 13.3a respectively.
13.3.1 | If the annual report for the last accounting year before the year in which the Exercise Date falls has not yet been approved by the General Meeting of the Company, the Parties shall mutually undertake all reasonable efforts to prioritize the process of completing and approving the annual report, and the deadlines in clause 13.3 shall be calculated as from the first Business Day after the approval of the annual report at the General Meeting. |
13.3.2 | If the Date of Exercise is in the period between 1 July to 31 December, instead of calculating EBITDA as an average of the last three finished accounting years, EBITDA shall be calculated as an average of the last two finished accounting years prior to the year in which the Date of Exercise falls and the sum of 50 per cent of the EBITDA of the third accounting year prior to the year in which the Date of Exercise falls and the EBITDA for the first six months of the accounting year, in which the Date of Exercise falls (i.e. when calculating the average EBITDA, the third last accounting year is substituted by the sum of half of the third last accounting year and the first half of the current accounting year). Apart from the before mentioned change, EBITDA shall be calculated according to the provisions above. For the purpose of calculating the EBITDA, an interim account for the period from 1 January to 30 June of the year in |
[Page 17 of 25]