The last ACL accounts showed:
Net assets balance: £6.6m - the mortgage was down to £15.6m
The profit stated was: 1m - the club contributed £1.2m in rent
But the next accounts will add approximately:
Olympics profit £1m
ccfc rent 0
... so the profit will show approximately zero (when they write off the rent owed by ccfc).
But the net assets will drop £1.2m as ACL will have to write off the rent owed.
So net assets balance will be around £5.5m with zero profit and the prospect of major losses going forward without the rent income from ccfc.
I've got to admire someone who does the maths
but I'm still not sure I understand how you've come to a valuation of ACL of £6m.
Perhaps it's because I haven't grasped what you mean by net assets. My understanding is that is the what the company could pay the shareholders after all of its liabilities are met, on an annual basis. I don't think that relates directly to the value of ACL, which I would suggest would be better defined by the value of the property they own or lease, their turnover, and their potential for profit.
Admittedly, their potential for profit is damaged by SISU's current actions, but the contract for rent is still in place. Either a deal will be struck, in which case they'll be something to put back on the plus side of the books, or it won't.
If there is no deal, and no football club as a tenant next season, I'd presume ACL would look to develop their income in other ways. I'd imagine that if nothing else the stadium and land has value without the club, given it could be redeveloped for other commercial and/or residential use. It's not a nice thought, but from a purely financial point-of-view I'd suggest ACL could value themselves far above £6m, with or without the club.