Company Number: 13880213

Analysis Date: 2025-07-20 12:48 UTC

Financial Health Assessment for ELLISON WEALTH MANAGEMENT LTD

---

1. Financial Health Score: B

Explanation:
Ellison Wealth Management Ltd exhibits solid financial fundamentals with strong net assets and positive shareholder equity. However, the presence of negative net current assets (working capital) and significant long-term liabilities signals moderate liquidity pressure. The company is not in distress but should monitor cash flow and manage liabilities prudently to maintain a healthy financial position.

---

2. Key Vital Signs

Metric	2024 Value	Interpretation
Net Assets (Shareholders’ Funds)	£634,007	Healthy equity base indicating the company’s net worth is positive and growing.
Net Current Assets (Working Capital)	-£143,125	Negative working capital shows current liabilities exceed current assets, a symptom of liquidity strain.
Cash Balance	£56,034	Cash on hand is moderate but has decreased significantly from prior year, warranting close monitoring.
Long-Term Liabilities	£482,333	High level of bank loans after one year; indicates leverage but manageable given asset base.
Profit and Loss Reserves	£110,968	Retained earnings are positive, showing profitability and ability to generate internal funds.
Intangible Assets (Goodwill)	£1,255,506	Significant goodwill asset amortised over 10 years; requires ongoing impairment testing.
Debt to Equity Ratio	~0.76 (Long-term debt £482,333 / Equity £634,007)	Moderate gearing; company uses debt but remains predominantly equity-financed.
Current Ratio	0.41 (Current Assets £98,428 / Current Liabilities £241,553)	Below 1 indicates potential short-term liquidity issues; risk of cash flow crunch.

---

3. Diagnosis: Financial Condition Assessment

Strengths:

• The company has built a solid equity base within two years of incorporation, with net assets increasing from £612k to £634k.
• Profitability is evident with consistent profits of £72k in the latest year and retained earnings growing after dividends.
• The moderate level of gearing is within a manageable range, supported by substantial intangible assets (goodwill) reflecting business acquisitions or brand value.

Symptoms of Concern:

• Negative working capital (net current assets) is a key symptom of liquidity stress, meaning the company may struggle to cover short-term obligations with current assets.
• Cash reserves have dropped by over 50% year-on-year, possibly reflecting increased operational or financing outflows.
• Current liabilities increased and now significantly exceed current assets, which can constrain day-to-day operational flexibility.
• The company carries significant bank loans both short and long-term, which require regular servicing and could pressure cash flows if revenues falter.

Contextual Notes:

• The company operates in financial services holding activities, a sector where intangible assets and goodwill are common, but these require careful impairment reviews to ensure they remain recoverable.
• The director owns 75-100% shares, indicating concentrated control which can be positive for decisiveness but increases reliance on the single major stakeholder.

---

4. Recommendations: Actions to Improve Financial Wellness

1. Improve Liquidity Management:

   • Tighten credit control to accelerate debtor collections and improve cash inflows.
   • Review payment terms with creditors to better align outflows with inflows.
   • Consider building a cash buffer to avoid liquidity crunches.

2. Debt Restructuring or Reduction:

   • Explore refinancing options to extend loan maturities or reduce interest costs.
   • Prioritize repayment of short-term bank loans to reduce current liabilities and improve working capital.

3. Monitor Goodwill and Asset Impairment:

   • Conduct regular impairment tests on goodwill to ensure asset values are not overstated, preserving accurate financial health indicators.

4. Profit Retention and Dividend Policy:

   • Maintain a balanced approach on dividends, ensuring adequate reinvestment into the business to support growth and strengthen reserves.

5. Operational Efficiency:

   • Evaluate cost structures and streamline operations to improve profitability and cash flow generation.

6. Regular Financial Reviews:

   • Implement frequent financial health checks to catch early symptoms of distress and adapt strategies proactively.

---

Medical Analogy Summary

Ellison Wealth Management Ltd shows a generally healthy "heart" (net assets and profitability) but exhibits "symptoms of distress" in its "circulatory system" (working capital and liquidity). The company's "immune system"—its equity and retained earnings—provides resilience, but without intervention, the liquidity strain could develop into a more serious financial ailment. Early diagnosis and treatment focusing on cash flow and debt management will help restore full financial vitality.

---