Company Number: 13309166

Analysis Date: 2025-07-20 15:58 UTC

Financial Health Assessment of RUSHMEAR LTD (as at 30 April 2024)

---

1. Financial Health Score: D

Explanation:
RUSHMEAR LTD shows concerning signs of financial distress, primarily due to persistent net liabilities (negative shareholders’ funds), worsening working capital, and heavy reliance on director loans. While the company holds valuable investment property assets, its liquidity position and equity base are weak, warranting a below-average score.

---

2. Key Vital Signs

Metric	2024 Value	Interpretation
Net Current Assets (Working Capital)	-£110,020	Negative and worsening, indicating a liquidity strain to meet short-term obligations.
Net Assets (Equity)	-£12,878	Negative equity reflects accumulated losses or liabilities exceeding assets; a symptom of financial distress.
Cash at Bank	£4,942	Very low cash reserves, insufficient to cover current liabilities (£258,967).
Current Liabilities	£258,967	High short-term debts, mainly director loans, creating repayment pressure.
Investment Property (Fixed Assets)	£356,109	Significant asset base that provides potential collateral or value recovery.
Director Loans (Other Creditors + Non-current Borrowings)	£371,961 (approx.)	Heavy reliance on director financing, with loans deferred but still creating a burden.
Revenue/Profitability	Not disclosed	Revenue and profit details are missing, limiting assessment of operational performance.

---

3. Diagnosis: Financial Health Analysis

• Liquidity Crisis ("Heart rhythm irregularity"): The company has a sharply negative working capital of £110,020, worsening from the previous year's negative £62,402. This means current liabilities far outstrip current assets, signaling difficulty in paying short-term debts as they fall due.

• Balance Sheet Weakness ("Low blood pressure"): Net liabilities of £12,878 indicate the company’s debts exceed its assets, reflecting accumulated losses or over-leverage. Negative equity is a classic sign of financial frailty and may hinder access to external finance.

• Reliance on Director Funding ("Life support system"): A large portion of creditors comprises director loans (£112,994 short-term + £258,967 long-term), who have agreed not to demand repayment imminently. This support is critical to ongoing operations but creates a dependency risk.

• Asset Strength ("Strong bones"): Investment properties valued at £356,109 provide a solid asset base. However, these are fixed assets, not liquid, and their value can fluctuate with market conditions.

• Operational Uncertainty ("Unknown symptoms"): Absence of turnover and profitability data limits the ability to assess operational cash flow health, which is essential to determine if the company can generate enough income to improve liquidity and repay debts.

• Going Concern Assumption ("Patient on life support"): Directors have adopted a going concern basis, supported by their loan deferrals. However, the underlying financial strain poses a risk if operational cash generation does not improve.

---

4. Recommendations: Treatment Plan for Financial Wellness

1. Improve Liquidity Immediately

   • Explore ways to increase cash reserves, such as accelerating debtor collections or negotiating extended payment terms with suppliers.
   • Consider short-term financing or overdraft facilities to bridge liquidity gaps.

2. Address Negative Equity

   • Inject additional equity capital if possible to strengthen balance sheet.
   • Alternatively, restructure debts with directors or external lenders to reduce immediate liabilities.

3. Enhance Operational Cash Flow

   • Prioritize operational efficiency and revenue generation to create a healthy cash flow.
   • Provide detailed management accounts to identify profit leakage or expense control opportunities.

4. Asset Utilization Review

   • Evaluate the potential to monetize or refinance investment properties to raise cash without losing core assets.
   • Consider professional valuation updates to reflect market value accurately.

5. Regular Financial Monitoring ("Vital signs check-up")

   • Implement monthly financial reviews focusing on cash flow, working capital, and debt levels.
   • Early detection of negative trends can prompt timely corrective measures.

6. Transparency and Reporting Improvement

   • Prepare and maintain detailed profit and loss accounts to diagnose operational health.
   • Engage with professional advisors for a comprehensive turnaround strategy.

---

Summary

RUSHMEAR LTD is currently exhibiting symptoms of financial distress, with liquidity pressures and negative equity overshadowing its strong investment property holdings. The company’s survival heavily depends on director loans and improved operational cash flow. Immediate action on liquidity management and balance sheet strengthening is essential to restore financial health and avoid further deterioration.

---