TLS (STRATHNAIRN) LTD

Executive Summary

TLS (Strathnairn) Ltd is in a phase of active development with increased assets and improved cash but shows symptoms of financial strain due to negative net equity and rising debt. While liquidity appears healthy in the short term, the company faces solvency risk without strengthening its capital base and managing debt prudently. Taking targeted actions to improve equity and cash flow conversion will enhance financial resilience and support sustainable growth.

TLS (STRATHNAIRN) LTD - Analysis Report

Company Number: 13083612

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

Financial Health Assessment for TLS (Strathnairn) Ltd

---

1. Financial Health Score: C

Explanation:
TLS (Strathnairn) Ltd shows mixed financial vital signs. While the company has demonstrated strong growth in current assets—particularly stocks/work in progress—and improved net current assets, it continues to carry net liabilities and negative shareholders’ funds. This indicates symptoms of financial distress but also signs of operational expansion. The company is not insolvent but remains vulnerable, warranting attention to its liquidity and capital structure.

---

2. Key Vital Signs

Metric	2024 (£)	2023 (£)	Interpretation
Current Assets	2,101,923	205,424	Significant increase, driven mainly by work in progress (WIP) stock. Growth suggests active project development. Healthy sign if WIP converts to sales.
Cash at Bank	218,430	1,069	Strong improvement in cash reserves, indicating better immediate liquidity ("healthy cash flow pulse").
Debtors	31,516	68,191	Reduction in receivables, potentially better cash collection or fewer sales on credit.
Current Liabilities	(1,820,932)	(181,671)	Sharp increase, mostly due to bank loans and amounts owed to parent company. Indicates growing short-term obligations—"heart under pressure."
Net Current Assets	1,807,594	172,689	Substantial improvement, showing working capital strength. Positive symptom for day-to-day operations.
Creditors Due After One Year	(1,820,932)	(181,671)	Large increase primarily from bank loans and parent company loans, raising concerns about long-term solvency and leverage.
Net Assets / Shareholders’ Funds	(13,338)	(8,982)	Negative and worsening net equity position—clear symptom of capital erosion.

---

3. Diagnosis

TLS (Strathnairn) Ltd is a young private limited company operating in building project development (SIC 41100). The company shows signs of active expansion with a large increase in stocks and work in progress, which is expected for a development company. The "healthy cash flow" improvement is positive but still modest relative to liabilities.

However, the company is experiencing symptoms of financial strain:

• Negative Net Assets: Despite increased current assets, net liabilities have grown, meaning total debts exceed assets. This signals that the company is technically insolvent on a balance sheet basis, a concerning symptom.
• High Leverage: The sharp rise in bank loans and amounts owed to the parent company indicates reliance on external financing. While this can fuel growth, it also raises the risk of distress if projects do not complete or convert to cash as planned.
• Working Capital vs Total Liabilities: The company has strong net current assets, which is a positive sign of liquidity in the short term. However, the long-term creditors and bank loans create a burden that currently outweighs shareholder equity.

Overall, TLS (Strathnairn) Ltd is in a precarious but not critical financial condition. The company’s financial "vital signs" suggest it is investing heavily in projects, but the capital structure is stretched, with equity deficits and increased debt.

---

4. Recommendations

To improve financial wellness and avoid worsening distress, TLS (Strathnairn) Ltd should consider:

1. Strengthen Equity Base:
   Inject additional equity capital or convert some debt, especially amounts owed to the parent company, into equity to repair the negative net asset position and improve solvency.

2. Manage Debt Levels:
   Negotiate longer repayment terms or refinancing of bank loans to reduce short-term liquidity pressure and align debt servicing with project cash flows.

3. Improve Cash Conversion Cycle:
   Focus on accelerating the conversion of work in progress into completed projects and cash receipts. This will improve liquidity and reduce reliance on external financing.

4. Regular Financial Monitoring:
   Closely monitor key financial ratios such as liquidity ratios, gearing, and cash flow forecasts to detect early symptoms of distress and respond proactively.

5. Cost Control and Profitability:
   Ensure project costs are controlled and profitability is maintained or improved to build retained earnings and support sustainable growth.

6. Transparent Communication:
   Maintain clear communication with stakeholders, including the parent company and lenders, regarding financial strategy and progress to maintain confidence.

---