Originally Posted by
FitzAlan
The net deficiency of assets per BDO's Statement of Liabilities in Administration lodged at Companies House 2 December 2013 was £43,684,551, which will include losses brought forward accumulated under previous regimes. The revised list of known creditors was finally confirmed as being £33,920,645.30 on 29 November 2015. The revised total was caused by Heriot Watt University having amended their claim, presumably for the full term of the lease agreement rather than merely the arrears.
I feel the debt for equity swaps should be taken together with the inter-company write offs characterised in the accounts in certain other years as "forgiveness of debt" by the parent entity, as both were mechanisms by which debt was transferred to the parent's balance sheet. Taken together, these total £40.7m, so it can be fairly stated that Hearts contributed £84m of losses to the group insolvency which precipitated their administration. This is approximately a quarter of the overall group debt for which Romanov is finally being prosecuted.
This can corroborated by adding up the net losses before debt restructuring and disposals of intangible assets (i.e. player sales) in the statutory accounts from 31 July 2006 to 30 June 2013, each of the full accounting periods during Romanov's tenure as a shadow director, which total £75.7m. There is a cumulative loss of £1.9m on intangibles in the same period.