THE UNSEEN · EXIST
Cashflow
Cashflow from LIVE sheet snapshot · 5 Oct 2026
Opening (5-Oct)
£24.5K
Current week
Funding gap
£193.5K
To clear forecast low
Closing by week
Refresh from LIVE sheet
All
Actual
Forecast
Weekly detail
w/c 7-Sep
actual
£46.4K
In £1.9K
Out £18.5K
Net −£16.6K
Sales £1.9K
w/c 14-Sep
actual
£40.1K
In £1.4K
Out £7.7K
Net −£6.3K
Sales £1.4K
w/c 21-Sep
actual
£33.9K
In £12.0K
Out £18.2K
Net −£6.2K
Sales £4.5K
w/c 28-Sep
actual
£24.5K
In £33.2K
Out £41.6K
Net −£9.4K
Sales £512
w/c 5-Oct
forecast
−£2.9K
In £512
Out £27.9K
Net −£27.4K
Sales £512
w/c 12-Oct
forecast
−£26.4K
In £512
Out £24.0K
Net −£23.5K
Sales £512
w/c 19-Oct
forecast
−£45.3K
In £512
Out £19.4K
Net −£18.9K
Sales £512
w/c 26-Oct
forecast
−£103.5K
In £512
Out £58.7K
Net −£58.2K
Sales £512
w/c 2-Nov
forecast
−£117.3K
In £512
Out £14.2K
Net −£13.7K
Sales £512
w/c 9-Nov
forecast
−£122.8K
In £512
Out £6.0K
Net −£5.5K
Sales £512
w/c 16-Nov
forecast
−£131.2K
In £512
Out £8.9K
Net −£8.4K
Sales £512
w/c 23-Nov
forecast
−£157.0K
In £512
Out £26.4K
Net −£25.9K
Sales £512
w/c 30-Nov
forecast
−£157.8K
In £512
Out £1.2K
Net −£729
Sales £512
w/c 7-Dec
forecast
−£170.9K
In £512
Out £13.7K
Net −£13.2K
Sales £512
w/c 14-Dec
forecast
−£183.7K
In £512
Out £13.3K
Net −£12.8K
Sales £512
w/c 21-Dec
forecast
−£193.5K
In £512
Out £10.3K
Net −£9.8K
Sales £512
Funding challenges
Cash turns negative w/c 12-Oct
Forecast opening balance drops below zero without new funding or sales uplift.
Peak cash need w/c 26-Oct
Outflows of 58,696 against thin sales receipts — production / stock related.
Funding gap ~£193,518
Lowest forecast closing balance is w/c 21-Dec. Additional investment needed to stay solvent.
Watch forecast sales receipts
Cashflow forecast often seeds thin weekly sales — overwrite with real run-rate after sync.