JAMES NICHOLAS HOMES SPV 1 LIMITED

Executive Summary

James Nicholas Homes SPV 1 Limited shows early signs of financial strain with negative net assets and a working capital deficit, reflecting liquidity challenges typical in property development. The company currently survives on parent company support, which is critical to its going concern status. To improve financial health, the company should focus on accelerating project turnover, enhancing cash management, and maintaining strong backing from its parent group.

JAMES NICHOLAS HOMES SPV 1 LIMITED - Analysis Report

Company Number: 13841490

Analysis Date: 2025-07-20 11:03 UTC

Financial Health Assessment of James Nicholas Homes SPV 1 Limited

---

1. Financial Health Score: C-

Explanation:
The company exhibits some concerning signs such as negative net assets and a working capital deficit, indicating financial strain. However, the going concern assumption is supported by parent company support, which provides a buffer and some stability. This grades the company as a "C-"—not healthy but not critically distressed due to external support.

---

2. Key Vital Signs

Metric	2024 Value	Interpretation
Current Assets	£1,696,217	Adequate short-term resources, mostly tied in stock (work in progress).
Cash	£1,527	Extremely low cash on hand, indicating tight liquidity.
Debtors	£137	Very low receivables, could indicate slow billing or minimal credit sales.
Current Liabilities	£1,709,050	High short-term obligations, slightly exceeding current assets.
Net Current Assets	£-12,833	Negative working capital (current assets < current liabilities), sign of liquidity strain.
Net Assets (Shareholders’ Funds)	£-12,833	Negative equity indicates accumulated losses or funding gaps.
Loan from Group Undertakings	£Nil (previously £1,479,368)	Loan fully repaid in 2024, reducing liabilities but cash remains low.
Stock (Work in Progress)	£1,694,553	Large inventory holding, typical for development projects but may be illiquid.

---

3. Symptoms Analysis

• Healthy Cash Flow?
  The extremely low cash on hand (£1,527) is a symptom of restricted liquidity, meaning the company may struggle to meet immediate expenses without external support.

• Working Capital Deficiency
  The negative net current assets suggest an imbalance between short-term resources and liabilities. This symptom points to potential cash flow problems and reliance on creditor or parent company financing.

• Negative Net Assets
  The company has a shareholders' deficit (£-12,833), indicating that liabilities exceed assets. This can be a red flag signaling past losses or undercapitalisation. However, the amount is relatively small, reflecting the company’s young age and small scale.

• Parent Company Support
  The company’s financials note that working capital needs are currently met through funds from the parent company, Salboy Property Limited. This external "life support" is critical to the company’s continuing operations and going concern status.

• Inventory Risks
  The bulk of current assets is work in progress stock (£1.69 million). While this is typical for a development business, inventory tied up in projects may not be quickly convertible to cash, posing a liquidity risk if projects are delayed or sales slow.

• Repayment of Group Loan
  The repayment of a significant intra-group loan in 2024 decreases liabilities but does not seem to have improved cash reserves, indicating that the company may have used other sources or assets to settle this debt.

---

4. Diagnosis

James Nicholas Homes SPV 1 Limited’s financial "pulse" shows signs of early-stage strain typical in property development ventures: negative equity, working capital deficit, and low cash reserves. These symptoms indicate the company is not yet financially "fit" on its own. However, the presence of parent company financial backing acts as an intravenous drip, sustaining the company’s operations and allowing it to continue despite underlying weaknesses.

The company is in a fragile financial state, with liquidity being a critical concern. Its balance sheet structure, dominated by work in progress inventory, reflects the long-term nature of its business but also limits immediate cash generation capability.

---

5. Prognosis

If the company continues to rely on the parent group for funding and manages its project completions efficiently, it has a fair chance to stabilize and improve its financial health. However, without increased cash flow from sales or additional equity injections, liquidity issues may intensify, potentially leading to distress.

The relatively small negative net asset position suggests that with effective project delivery and market conditions, recovery is possible. The company must prioritize converting inventory to cash and improving cash reserves.

---

6. Recommendations

• Enhance Cash Flow Management
  Implement tighter cash flow forecasting and controls to ensure the company does not run short of liquid funds.

• Accelerate Project Completions and Sales
  Focus on timely completion and sale of developments to convert work in progress into cash.

• Engage Parent Company for Strategic Support
  Maintain strong communication with the parent company to secure continued financial backing and explore possible equity injections if needed.

• Review Inventory Valuation Regularly
  Continuously assess the recoverability of work in progress to avoid overstatement of assets and anticipate impairments early.

• Explore Additional Financing Options
  Consider alternative financing sources or restructuring liabilities to ease short term pressure.

• Monitor and Manage Creditors
  Negotiate payment terms with suppliers and creditors to improve working capital dynamics.

---

Executive Summary