Company Number: 13937929

Analysis Date: 2025-07-19 12:24 UTC

Financial Health Assessment: ONSHORE TRADING CO LTD

---

1. Financial Health Score: C

Explanation:
ONSHORE TRADING CO LTD demonstrates some strengths such as positive net assets and investment in fixed assets, but also shows clear symptoms of financial distress, especially a severe working capital deficit in the latest year. The overall financial health is moderate with risks that require active management to avoid worsening liquidity problems.

---

2. Key Vital Signs

Metric	2024 (£)	2023 (£)	Interpretation
Fixed Assets	478,142	3,917	Significant increase due to acquisition of land/buildings; a long-term investment "organ transplant"
Current Assets	8,865	26,206	Shrunk sharply, signaling a reduced "energy reserve" (liquid assets)
Cash at Bank	3,865	26,206	Cash reserves have depleted substantially, indicating potential liquidity stress
Current Liabilities	438,914	6,050	Huge rise mainly due to "other creditors" (£409k), alarming "symptom of distress"
Net Current Assets (Working Capital)	(430,049)	20,156	Negative working capital shows liquidity pressure; company cannot cover short-term debts
Net Assets (Equity)	48,093	24,073	Positive net assets indicate some "core strength" and shareholder value preservation
Share Capital	300	300	No change; minimal equity base

---

3. Diagnosis

• Liquidity Crisis: The most critical symptom is the severe negative net current assets (£-430k) in 2024, a sharp deterioration from a positive £20k in 2023. This means current liabilities far exceed current assets, threatening the company's ability to meet short-term obligations. The spike in "other creditors" (£409k) is the main driver and could be loans, deferred payments, or accruals that require urgent attention.

• Asset Investment: The company has made a large investment in fixed assets (land and buildings) valued at £438k, which can be viewed as a strategic "organ transplant" to support future growth. However, these assets are not liquid and cannot be quickly converted to cash to relieve immediate cash flow issues.

• Cash Flow Weakness: Cash reserves have dropped from £26k to under £4k, reducing the company's "circulatory system" for operations.

• Equity Growth: Despite liquidity stress, net assets have doubled from £24k to £48k, due to retained earnings and asset revaluation/amortisation. This suggests the company is building some equity cushion but it is still small relative to liabilities.

• Small Company Status & Exemption: The company qualifies as a small entity and has taken advantage of audit exemptions, which is typical but means less detailed external scrutiny.

• Operating Scale: The company employs 2 people, indicating a micro/small scale operation, which adds pressure on cash flows when liabilities balloon.

Overall, the company shows signs of "acute liquidity distress" but still retains a "healthy heart" in terms of positive equity and strategic asset investments. The situation is serious but potentially recoverable with careful management.

---

4. Recommendations

1. Urgent Liquidity Management:

   • Engage with creditors, especially those under "other creditors" to negotiate payment terms/extensions.
   • Explore short-term financing solutions (overdraft, invoice financing) to ease cash flow.
   • Tighten cash flow monitoring and forecasting.

2. Working Capital Recovery:

   • Review inventory management to avoid stock obsolescence (currently £5k stock).
   • Accelerate debtor collections if applicable (though current assets are low).
   • Delay non-essential payments without damaging supplier relationships.

3. Asset Utilization:

   • Evaluate if part of the fixed assets (land/buildings) can be leveraged (e.g., sale and leaseback) to generate cash.
   • Ensure depreciation and amortisation are appropriately reflected in future financial planning.

4. Financial Reporting & Oversight:

   • Consider preparing more detailed management accounts and potentially audited accounts in future for greater transparency.
   • Directors should review financial strategy regularly and consider external financial advice.

5. Growth & Profitability Focus:

   • Develop strategies to increase turnover and profitability to improve cash inflows.
   • Control overheads strictly to avoid further liquidity strain.

---