#

New
capital investment
opportunity

Learn more
#

Established in 2009

#

Markets: Estonia, Lithuania, Poland

#

Offices: 7

#

Services: Non-banking mortgage loan provider

Executive Summary

Purpose of this document

  • Omega Laen AS (“the Company”), one of the biggest Baltic Country providers of real estate-backed consumer loans, is seeking to raise additional funding in the form of an overdraft credit facility to refinance current high-interest liabilities, as well as to increase its Loan Portfolio in Estonia, Lithuania and Poland.
  • The goal of this document is to initiate discussions with potential finance providers and present key investment considerations.

Transaction

  • The Company is open to consider different sultions from potential providers: (1) the size of debt capital; (2) geographic exposure the potential finance provider is willing to assume; (3) the maturity of funding provided.
  • The decision will be made based on the following considerations: (1) longer maturity is preferred; (2) revolving structure of the debt instrument is preferred; (3) interest rate that matches the funding costs of the Company's peers; (4) size of the debt capital provided (the Company is seeking to attract a financial partner with a significant financial commitment).

Company facts

  • The Company was established in 2009 and quickly expanded within the Estonian, Lithuanian and Poland markets.
  • The competitive advantage of the Company is the ability to offer flexible loan solutions and quick decision making process without compromising on the quality of the loan portfolio.
  • The Company has a strong financial standing characterized by rapid revenue growth and profitable operations.
  • The Company has been successfully servicing its debt. None of due payments were missed.
  • By December 31, 2024, the Company had around 700 outstanding loans and 600 active clients.
  • The Company adheres to very conservative lending practices: (1) a significant discount is applied when valuing collaterals provided by clients and only the most liquid real estate is accepted; (2) the Company rejects more than 80% of applicants.
  • Shareholders take active part in the day-to-day management of the Company: their approval is required for all in excess of EUR 30.000.
#

Omega Laen AS

Key facts

#

Start of Operations: Established in 2009

#

Markets: Estonia, Lithuania, Poland

#

Permanent Employees: 24 permanent employees

#

Number of offices: 7 offices

#

Services: Non-banking mortgage loan provider

Source of capital

Hover graphicClick me
for additional information
#

Consolidated financial data

Hover graphicClick me
for additional information

Combined experience of shareholders & top management in lending exceeds 45 years

#

Private person, Resident
of Estonia
17,5%

#

Private person, Resident
of Estonia
65%

#

Private person, Resident
of Estonia
17,5%

#
#

Legal person, Estonian jurisdiction 100%

#

Omega Laen AS

Market

  • The Company operates in a niche market segment, offering only real-estate secured loans in three market (Estonia, Lithuania and Poland)
  • The Company fills the gap between small consumer loan providers and banks in terms of loan size, maturity and pricing
    • Avoids uneven and costly competition with banks
    • Narrowly defined product focus allows lean organisation and mitigates risks
    • Avoids uneven and costly competition with banks
    • Narrowly defined product focus allows lean organisation and mitigates risks

Competitive advantage

  • The primary competitive advantage of the Company is the quick loan approval process and the ability to adapt to client needs, while adhering to principles of conservatism and risk aversion when evaluating clients
    • The dicision to issue a credit takes only 1 day
    • The whole process from a loan application to cash transfer takes only 3 days
    • Ability to serve non-standart cases which do not fit the strict criteria of the banks (micro-entrepreneurs, customers with non-Estonian income. etc.)
    • Less documents are required from loan applicants
    • Productive relationships with real estate agents enables the Company to streamline its marketing campaign
    • The Company is broadly represented across Estonia, Lituania and Poland and is the one of the leaders is non-banking mortgage lending in Baltic Countries

Quality of credit portfolio

  • The Company maintains a quality credit portfolio
    • All loan applicants undergo thorough qualitative check before being approved
    • The Company meets face-to-face with each potential customer
    • The value of typical real-estate is determined in-house, while non-standart properties are valued by an independent appraiser
    • Since 2009, in only 5 cases has the Company incurred losses on bad loans after the collateral has been repossessed and sold (the loss did not exceed EUR 30 K)

Operational Excellence

  • Excellent growth record and financial stability
  • Cost-efficient operating model and lean organisation
# #

Credit Portfolio of Omega Laen Ltd. in Estonia

#

Credit portfolio:

EUR 14.1 M

#

Credit portfolio:

Average loan issued:
EUR 77 thousands

Average outstanding balance: EUR 57 thousands

#

Interest rates:

Weighted average interest rate: 11.8%

Average loan maturity: 9
years

#

Clients:

Private clients: 23% (99.9% over 30 years old)

Legal clients: 77%

Collateral*:

(Note: according to management estimates)

Average value: EUR 159th

Average 3M sale value: EUR 135th

#

Average 6M sale value: EUR 127th

Outstanding balances
(Dec 31, 2024)

Hover graphicClick me
for additional information

Geography by outstanding balance:

Time to maturity (Dec 31, 2024)

Hover graphicClick me
for additional information

Tallinn: 64%

Harjumaa:16%

#

Narva & Tartu: 9%

Other Estonia: 11%

Interest rates (Dec 31, 2024)

Hover graphicClick me
for additional information

LTV

Hover graphicClick me
for additional information

Collateral location (Dec 31, 2024)

EUR 000
Hover graphicClick me
for additional information

Schedule type

Hover graphicClick me
for additional information

Collateral type (Dec 31, 2024)

EUR 000
Hover graphicClick me
for additional information

Private clients’ age

Hover graphicClick me
for additional information

EUR 000
Hover graphicClick me
for additional information
#

Key lending strategies:

  • The Company provides only collateral loans in the amount from EUR 2 000 up to 70% of market value of collateral, not exceeding 10% of the Credit Portfolio to one client/beneficiar
  • Short-term lump-sum payment loans (bullet) and long-term annuity loans
  • Conservative client appraisal
  • The Company does not lend against illiquid real estate (e.g., small towns): Tallinn, Harjumaa, Narva & Tartu represent 90% of credit portfolio
#

Credit Portfolio Kredito Garantas Ltd. in Lithuania

#

BV of the credit portfolio:

EUR 24,8 M

#

Credit portfolio:

Average loan amount:
EUR 137 K

#

Clients:

Private clients: 1%
(all over 30 years old)

Legal clients: 99%

#

Repayment schedule:

Annuity 41%,

Bullet 59%

Portfolio by region and LTV

EUR 000
Hover graphicClick me
for additional information

Outstanding balances
(Dec 31, 2024)

Hover graphicClick me
for additional information

Time to maturity
(Dec 31, 2024)

Hover graphicClick me
for additional information

LTV
(Dec 31, 2024)

Hover graphicClick me
for additional information
# #

Credit Portfolio Balt Credit Ltd. in Poland

#

BV of the credit portfolio:

EUR 12,7 M

#

Credit portfolio:

Average loan amount:
EUR 64 K

#

Average interest rate

24%

#

Repayment schedule:

Annuity only

Portfolio by region and LTV

EUR 000
Hover graphicClick me
for additional information

Outstanding balances
(Dec 31, 2024)

Hover graphicClick me
for additional information

Time to maturity
(Dec 31, 2024)

Hover graphicClick me
for additional information

LTV
(Dec 31, 2024)

Hover graphicClick me
for additional information
#

Portfolio for Refinancing

The portfolio for secure the investments has been selected from the existing loan portfolio to ensure maximum liquidity for the potential investor. The following criteria were applied:

Location EST / LT / PL
Overdue 0
Collateral Coverage < 65%
Maturity Up to 10 years
Type Apartments (50%), Houses (25%), Land (25%)
Number of credits ~150-175
Total collateral value at least 15 000 000
Total outstanding balance
*Aver.value of collat. : EUR 56 K
5 000 000
Collateral liabilities 7 700 000

Outstanding balances
(Dec 31, 2023)

Hover graphicClick me
for additional information

Time to maturity
(Dec 31, 2024)

Hover graphicClick me
for additional information

Collateral coverage
(Dec 31, 2024)

Hover graphicClick me
for additional information
#

Proposed Loan Disbursement Process with Investor

#
#

Process

1 day

Preliminary approval of the collateral with the Investor

Phase 1

Loan standards are set up

#

Phase 2

Client examination and approval with Investor

#
3 days

Phase 3

Signing the loan agreement

#

Phase 4

Registration of the collateral; money transfer to the client

#
1 time per month

Approval of the loan portfolio with the Investor

Phase 5

Confirmation of the loan portfolio with the Investor/p>

#

Phase 6

Repledging collateral in the bank’s favour; closing the transaction

#
# #

Financial Statements: Balance Sheet Statement

Balance sheet (EUR 000’) 2022 2023 2024
Current Assets 28,114 44,143 45,776
Cash 1,780 1,312 1,237
Debtors and advanced payments 26,334 42,831 44,539
Non-current Assets 19,694 20,382 20,816
Debtors 18,508 18,343 18,754
Real estate investments 521 275 136
Tangible fixed assets 147 1,161 1,008
Intangible fixed assets 518 603 918
Assets 47,808 64,525 66,592
Current Liabilities 4,693 6,298 8,749
Short-term loans 3,871 5,308 7,757
Creditors 822 990 992
Provisions 0 0 0
Non-current Liabilities 39,106 52,258 50,194
Long-term loans 39,106 52,258 50,194
Equity 4,009 5,969 7,649
Share capital 100 100 100
Reserve 10 10 10
Retained earnings 1,909 3,012 5,014
Net profit (loss) for the year 1,990 2,847 2,525
Equity & Liabilities 47,808 64,525 66,592

Financial Statements: Income Statement

Income Statement (EUR 000') 2022 2023 2024
Revenues 4,758 6,907 7,233
Costs of sale -2,384 -4,601 -5,378
Gross Profit 2,374 2,306 1,855
Other Income 1,658 3,222 3,179
Administartive expenses -814 -1,184 -1,344
Labor -979 -1,216 -1,164
Other expenses -74 -196 -83
Profit before tax 2,165 2,929 2,443
#

Proposed Terms of Funding

#

LOAN TYPE:

#

Overdraft credit facility

LIMIT:

#

EUR up to 10 million

FUNDING DISBURSEMENT:

#

EUR 5 million – refinancing; 5 million – origination of new loans in Estonia, Lithuania and Poland

LOAN TERM:

#

up to 10 years, the first two years of the bullet, from the 3rd year annuity

EXPECTED INTEREST:

#

Up to 4% per year

INTEREST PAYMENTS:

#

Quarterly

PRINCIPAL PAYMENTS:

#

Quarterly

EARLY PREPAYMENT:

#

Allowed (clients are likely to make early loan prepayments or refinance)

TERMINATION OPTION:

#

The Company has a right to repay its remaining liabilities in accordance with the maturity of issued mortgages

LOAN QUALITY REPORTS:

#

Quarterly

#

INTEREST PAYMENTS:

#

Quarterly

PRINCIPAL PAYMENTS:

#

Quarterly

EARLY PREPAYMENT:

#

Allowed (clients are likely to make early loan prepayments or refinance)

TERMINATION OPTION:

#

The Company has a right to repay its remaining liabilities in accordance with the maturity of issued mortgages

LOAN QUALITY REPORTS:

#

Quarterly

#

Omega Laen AS is open to discussing your suggested terms of funding

Contact Information

Eduard <br> Kimask

Eduard
Kimask

Financial Manager,
Data Protection Specialist

Viacheslav <br> Zagoruiko

Viacheslav
Zagoruiko

Financial Manager,
Data Protection Specialist

Jonas <br> Butkus

Jonas
Butkus

Financial Manager,
Data Protection Specialist

Information in this publication is intended to provide only a general outline of the subjects covered.
It should neither be regarded as comprehensive nor sufficient for making decisions, nor should it be used in place of professional advice.