MERCIA MEMORIES LTD

Executive Summary

Mercia Memories Ltd shows a strong asset base in property but operates with a thin equity margin and significant debt, indicating financial vulnerability despite improved short-term liquidity. The company’s financial health is stabilizing but requires prudent debt management and liquidity strengthening to improve resilience. Strategic actions to boost equity and manage cash flow will be critical to ensure sustainable growth and avoid distress.

MERCIA MEMORIES LTD - Analysis Report

Company Number: 13602164

Analysis Date: 2025-07-29 17:02 UTC

Financial Health Assessment: MERCIA MEMORIES LTD (as of 31 August 2024)

---

1. Financial Health Score: C

Explanation:
Mercia Memories Ltd exhibits signs of a stabilizing but still fragile financial condition. The company has a substantial asset base mainly in property, which is a positive “heart” to the business. However, the balance sheet shows a narrow equity buffer and significant liabilities, indicating some “symptoms of distress” in liquidity and solvency that require careful management. The recent improvement in current assets and net current assets is encouraging but not yet robust enough for a higher grade.

---

2. Key Vital Signs

Metric	Value (2024)	Interpretation
Fixed Assets	£1,413,139	Strong asset base primarily in property, reflecting a “healthy skeleton” of tangible value.
Current Assets	£107,052	Improved from prior years, showing better liquidity but still modest relative to liabilities.
Cash at Bank	£15,219	Low cash reserves; a “weak pulse” in immediate liquidity.
Debtors	£91,833	Significant increase; potential cash inflow but risk of delayed collections (“slow circulation”).
Current Liabilities	£15,056	Very manageable short-term debts, indicating no immediate liquidity crisis.
Net Current Assets	£91,996	Positive working capital; “healthy blood flow” in short-term operations.
Long-Term Creditors	£1,429,668	High long-term debt secured on investment properties; a “heavy burden” on future cash flows.
Net Assets (Equity)	£56,537	Thin equity cushion; “fragile immune system” against shocks or losses.
Revaluation Reserve	£75,619	Reflects unrealized gains on property; provides some hidden strength.
Profit & Loss Reserve	-£19,094	Accumulated losses weakening retained earnings; “signs of past strain.”
Loans from Related Parties	£359,008	Interest-free loans from related companies; a potential “life support” but adds to liabilities.
Deferred Tax Liability	£18,930	Expected future tax on revaluation gains; a future “tax cost” to be mindful of.

---

3. Diagnosis

• Asset Base & Capital Structure: The company’s financial “heart”—its fixed assets mainly in real estate—is strong and has appreciated in value, with a new investment property addition in 2024. However, the net equity is very slim (£56.5k), indicating that liabilities nearly match assets. This thin equity base means the company has limited “resilience” against downturns or unexpected costs.

• Liquidity & Working Capital: The current assets have improved markedly, turning net current assets positive (£92k) after being negative in previous years. This suggests better short-term financial health, akin to a recovering “circulatory system” with improved cash flow management. However, cash on hand remains low, which could challenge day-to-day operations if cash inflows are delayed.

• Debt Levels: The company carries substantial long-term debt secured on its properties (£1.43M). While this is typical for property-based businesses, the high leverage represents a “heavy load” that requires consistent income or refinancing capacity to avoid distress. The presence of interest-free loans from related parties may be a temporary relief but also indicates potential dependency on insider support.

• Profitability & Reserves: The negative profit & loss reserve (-£19k) signals accumulated losses or distributions exceeding profits. The company is not reporting an audited profit and loss account, but the existence of deferred tax on revaluation gains suggests some unrealized value not yet crystallized in cash terms.

• Risk Factors: The company’s finances resemble a patient with a stable but vulnerable cardiovascular system—property assets provide vital strength, but thin equity and significant liabilities pose risk if markets turn or refinancing opportunities diminish. The related party loans and deferred tax liabilities are additional factors requiring monitoring.

---

4. Recommendations

• Strengthen Liquidity: Aim to increase cash reserves to provide a more robust “pulse” for daily operations. Accelerate debtor collections and consider short-term financing options if necessary.

• Manage Debt Prudently: Engage proactively with lenders to ensure sustainable repayment schedules. Explore opportunities to refinance or restructure long-term liabilities to reduce pressure.

• Build Equity: Consider capital injection or retained earnings strategies to thicken the equity buffer, enhancing the company’s “immune system” against financial shocks.

• Monitor Investment Property Market: Since a large portion of assets and loans are tied to real estate, regular valuation and market analysis are critical to preempt any impairment or liquidity issues.

• Transparency & Reporting: Although audit exemption applies, improving financial reporting and possibly commissioning an independent review could provide additional assurance to stakeholders and creditors.

• Related Party Transactions: Formalize and document related party loans and terms to ensure clarity and maintain corporate governance standards.

---