Company Number: 12582512

Analysis Date: 2025-07-29 13:44 UTC

Financial Health Assessment for CREATIVE SAUCE LTD as of 31 May 2024

---

1. Financial Health Score: D

Explanation:
The company shows significant financial distress symptoms with persistent net current liabilities, negative shareholders’ funds, and worsening working capital over the last few years. This grade reflects a weak financial position that requires urgent attention to avoid insolvency risks.

---

2. Key Vital Signs

Metric	2024 (£)	2023 (£)	Interpretation
Current Assets	1,437	3,430	Shrinking current assets indicates reduced liquidity.
Cash	754	292	Cash increased but remains very limited relative to liabilities.
Debtors	683	243	Rising debtors may indicate increasing sales or delayed collections.
Current Liabilities	23,905	21,153	Growing current liabilities signal rising short-term debts.
Net Current Assets (Working Capital)	-22,468	-17,723	Significant negative working capital — a critical warning sign of liquidity issues.
Shareholders’ Funds (Equity)	-19,742	-16,862	Deepening negative equity suggests accumulated losses exceeding capital.
Tangible Fixed Assets	2,727	862	Increase in fixed assets could be positive but not enough to offset liabilities.
Director Loan (within creditors)	22,126	18,271	Reliance on director’s loan to finance operations indicates external financing dependency.

---

3. Symptoms Analysis

• Liquidity Crisis: The company’s current liabilities surpass current assets by a large margin (net current liabilities of -£22,468), akin to a patient suffering from dehydration—lack of immediate cash to meet short-term obligations.
• Negative Equity: Shareholders’ funds are deeply negative at nearly -£20k, reflecting accumulated losses or debts exceeding assets. This is like a patient whose vital organs (equity) are failing.
• Rising External Debt: The director’s loan forms a substantial part of liabilities (£22,126), highlighting dependency on insider funding to keep the company afloat. This is similar to a patient relying on emergency medication rather than healthy lifestyle changes.
• Declining Current Assets: Current assets have dropped by more than half from £3,430 to £1,437, showing a reduction in liquid resources.
• Increasing Fixed Assets: The company has invested in tangible fixed assets (£2,727), which could be positive if these assets generate revenue, but they are illiquid and cannot cover short-term debts.
• Going Concern Statement: The director believes the company can continue as a going concern, but financial figures suggest serious risk without intervention.

---

4. Diagnosis

CREATIVE SAUCE LTD is currently in a state of financial distress characterized by a liquidity crunch and negative net worth. The company’s working capital deficit indicates it cannot comfortably cover its short-term debts with available assets, stressing its operational viability. The increasing reliance on director loans shows a fragile funding structure. Without significant improvement in cash flow or debt restructuring, there is a risk of insolvency.

---

5. Prognosis

If current trends continue—shrinking liquid assets, mounting liabilities, and continued negative equity—the company may face increasing financial strain. However, the recent increase in cash and fixed assets suggests attempts at investment or operational improvement. The prognosis depends on whether these investments translate into increased revenues and improved cash flows. Without corrective action, the financial health will likely deteriorate further.

---

6. Recommendations

• Improve Cash Flow Management: Prioritize collecting outstanding debtors and manage payables to reduce pressure on cash resources.
• Restructure Debt: Engage with the director to formalize repayment terms of the director’s loan or seek external financing to reduce the burden of short-term liabilities.
• Cost Control: Assess operational expenses critically to reduce cash outflows and improve net current assets.
• Asset Utilization: Evaluate the return on recent fixed asset investments to ensure they contribute positively to revenue generation.
• Financial Planning: Develop a robust financial forecast and scenario planning to monitor liquidity and solvency regularly.
• Seek Professional Advice: Consider financial restructuring advice or turnaround consultancy to address underlying business model challenges.

---