THRIVE MS LTD

Executive Summary

Thrive MS Ltd is currently experiencing financial strain marked by negative working capital and growing net liabilities, posing risks to its liquidity and solvency. Prompt actions to improve cash flow, restructure debt, and strengthen equity are essential to stabilize the company’s financial health. With careful management and strategic interventions, Thrive MS Ltd can improve its outlook and avoid deeper distress.

THRIVE MS LTD - Analysis Report

Company Number: 13236829

Analysis Date: 2025-07-29 14:57 UTC

Financial Health Assessment of Thrive MS Ltd (As of 31 March 2024)

---

1. Financial Health Score: D

Explanation:
Thrive MS Ltd exhibits signs of financial distress indicated by persistent net liabilities and negative working capital over multiple years. While the company remains active and compliant with filing deadlines, the balance sheet shows a deteriorating financial position which warrants caution. This grade reflects the need for urgent attention to improve liquidity and solvency to ensure long-term viability.

---

2. Key Vital Signs

Metric	2024 (£)	Interpretation
Fixed Assets	826	Very low investment in long-term assets; typical for a micro entity.
Current Assets	17,381	Modest current assets mainly cash and receivables.
Current Liabilities	22,761	Debts and obligations due within 1 year exceed current assets.
Net Current Assets (Working Capital)	-3,846	Negative working capital ("symptom of cash flow strain").
Creditors due after 1 year	11,618	Long-term liabilities have increased significantly.
Net Assets (Shareholders’ Funds)	-14,638	Negative equity reflects accumulated losses and funding gaps.
Share Capital	289	Minimal paid-in capital, typical for micro companies.

---

3. Diagnosis: What the Financial Data Reveals

• Liquidity Concern: The company has consistently negative net current assets over the last 4 financial years, meaning it owes more in short-term liabilities than it holds in current assets. This "symptom of distress" suggests tight cash flow management and potential challenges in meeting immediate obligations without external financing or increased revenue.

• Solvency Pressure: Net liabilities have nearly doubled from £7,910 in 2023 to £14,638 in 2024, indicating growing accumulated losses and an erosion of shareholder funds. This sustained negative equity signals that the company’s liabilities exceed its assets, a "red flag" for solvency risk.

• Long-term Debt Increase: Creditors falling due after more than one year rose from £4,140 in 2023 to £11,618 in 2024, indicating either new loans or deferred payment arrangements. While some long-term financing can be healthy, the sharp increase suggests reliance on external funding to cover operational shortfalls.

• Asset Base: Fixed assets remain minimal and stable, appropriate for a micro entity in the health activities sector, implying the business is likely service-oriented rather than asset-intensive.

• Compliance and Governance: The company is active, with timely filing of accounts and returns, and has two directors who are also shareholders, ensuring direct control over the business. This is positive for governance and responsiveness.

---

4. Recommendations: Specific Actions to Improve Financial Wellness

• Improve Cash Flow Management:

  • Accelerate collection of receivables and tighten credit terms where possible.
  • Negotiate extended payment terms with suppliers to reduce pressure on short-term liabilities.

• Restructure Long-term Debt:

  • Engage with creditors to renegotiate repayment schedules or convert short-term liabilities into longer-term debt to ease liquidity constraints.

• Increase Capital Injection:

  • Consider raising additional equity capital from existing shareholders or external investors to strengthen the balance sheet and reduce reliance on debt.

• Cost Control and Revenue Growth:

  • Review operating expenses carefully to identify cost-saving opportunities without compromising service quality.
  • Explore strategies to increase sales or diversify revenue streams to improve profitability.

• Regular Financial Monitoring:

  • Implement monthly financial reviews focusing on cash flow forecasts and working capital to detect emerging issues early and respond proactively.

• Professional Advice:

  • Seek guidance from financial advisors or turnaround specialists who can help design a recovery plan and negotiate with creditors.

---

Medical Analogy

Thrive MS Ltd’s financial condition resembles a patient with chronic but manageable symptoms of cardiovascular strain: negative working capital is akin to poor blood circulation causing stress on the heart (cash flow), and increasing long-term liabilities mimic the build-up of pressure inside arteries (debt burden). Without intervention, the risk of systemic failure increases, but with timely lifestyle changes (financial restructuring and capital infusion), recovery is possible.

---