Working Capital Model

Giving the rapidly growing digital merchandising company the ability to demonstrate adequate working capital for a proposed acquisition.

Rapid turnaround

The first working version of the model was completed in a single week, to give an initial view to management

Streamlined figures

The model merged the complex accounts of two businesses, to create a single harmonised view

Uncertainty protection

Exchange rate volatility was evaluated to cover potential downside scenarios following the Brexit vote


Attraqt had agreed heads of terms to acquire the larger eCommerce software business Fredhopper, in a deal that would be financed by a share issue. To meet AIM requirements, the directors needed to show that the combined business would have adequate working capital. Both businesses had several entities that would need aggregating, as well as significant deferred revenue, so they needed a model that could run several scenarios to satisfy the reporting accountants.


We built a forecasting model with a focus on working capital adequacy for the combined business. This mapped the figures of both businesses to create a harmonised set of accounts, while incorporating analysis of the top 20 customers to produce an accurate unwind of their balance sheet positions. This was essential, since Fredhopper had received cash in advance for many of its contracts.


The new model was designed flexibly to allow sensitivities and scenarios to be defined, and, after being examined by the reporting accountants, it was accepted as a good basis for a working capital adequacy report and resulted in a successful acquisition.

Related Success Stories
We’re trusted modelling advisors across a wide range of business industries, including 10 FTSE 100 companies and Fund Managers with over £1.75 Trillion of assets under management.
Model Build

Alight Solar

Expanding activities into utility-scale solar generation through two financial models that support investment and financing decisions.


Enabling one of Germany's largest commercial banks to determine their borrowers' funding requirements and optimise their sources of funding.

Just Eat

Developing an integrated profit and loss, balance sheet and cashflow model to support the online takeaway delivery giant’s proposed £6.2bn merger deal.
Listen to - The Forward Thinking CFO Podcast
Episode 28 - Lawrence Edwards-smajda, Haier UK& Ireland