MOUSE AND GRAPE LTD

Executive Summary

Mouse and Grape Ltd is currently in a financially distressed position with significant negative equity and severe working capital deficiencies, heavily reliant on director loans for liquidity. The company’s ability to service new credit is doubtful, and without material improvement or security, credit facilities should be declined. Close monitoring of liquidity and capital structure is essential should circumstances change.

MOUSE AND GRAPE LTD - Analysis Report

Company Number: 13102651

Analysis Date: 2025-07-20 12:32 UTC

1. Credit Opinion: DECLINE
   Mouse and Grape Ltd demonstrates significant financial distress with persistent negative net assets and worsening working capital deficits. The current liabilities far exceed current assets by a substantial margin (£42,197 vs £9,277 in 2023), creating a net current liability position of £31,970. This raises serious concerns about the company's ability to meet short-term obligations and service any new credit. Despite director support via unsecured loans, the company’s negative equity position has deteriorated considerably from £-18,102 in 2022 to £-31,789 in 2023, reflecting ongoing losses and insufficient capital buffer. Given these financial weaknesses and the micro-entity scale, approval of new credit facilities is not recommended without significant improvement or guarantees.

2. Financial Strength:
   The balance sheet reveals a fragile financial position. Total fixed assets remain minimal (£5,877), and current liabilities have more than doubled in one year, primarily driving net liabilities. The absence of long-term debt is positive, but the company relies heavily on director loans for liquidity, which are unsecured and potentially not sustainable. Shareholders' funds are deeply negative, indicating accumulated losses exceed the minimal share capital (£1.05). The financial trajectory is negative with deteriorating solvency and capital structure, highlighting weak financial resilience.

3. Cash Flow Assessment:
   The net current liabilities of nearly £32k indicate a severe working capital deficiency, suggesting cash flow constraints that could impair operational continuity without external support. Current assets of £9,277, including some prepayments, are insufficient to cover immediate liabilities. The company’s trading model in food and beverage agency services likely involves receivables and inventory, but details are limited. The director’s contribution of unsecured loans mitigates some liquidity risk but underscores the lack of internal cash generation and weak cash flow management.

4. Monitoring Points:

• Net current assets/liabilities: Watch for improvements in working capital management and reduction of short-term debt.
• Net assets/shareholders’ funds: Track reversal of negative equity through profitability or capital injection.
• Timely filing of accounts and confirmation statements to monitor compliance and operational status.
• Director lending: Assess ongoing support and potential conversion to equity or repayment plans.
• Turnover and profit trends (not disclosed here but critical) to evaluate operational viability.