Hot Deals:
amol minechem 601.00 (0.17 %) anglo french drugs 930.00 (3.33 %) anugraha valve 280.00 (1.82 %) apl metals 40.00 (-2.44 %) apollo fashion 107.00 (1.90 %) archit nuwood 500.00 arkfin investments 50.00 arohan 202.00 (1.00 %) assam carbon 265.00 (1.92 %) avalokiteshvar 242.00 (0.83 %) axles india 610.00 (1.67 %) balmer lawrie 202.00 (1.00 %) bharat hotels 345.00 (1.47 %) bima mandi 235.00 (-2.08 %) bira 555.00 (-0.89 %) boat 1,380.00 (-1.43 %) c & s electric 840.00 (-1.18 %) cable corporation 13.00 (-0.76 %) capgemini 11,900.00 (0.85 %) care health 186.00 (-1.59 %) carrier aircon 545.00 (-0.91 %) cial 326.00 (0.31 %) csk 170.00 (-1.16 %) dalmia refract 260.00 (1.96 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 440.00 (3.53 %) electronica plastic 2,100.00 (-0.99 %) elgi ultra 400.00 elofic 2,100.00 (2.44 %) esl steel 46.00 (1.10 %) fincare business 86.00 (3.61 %) fincare sfbl 205.00 (1.49 %) fino paytech 133.00 (-1.48 %) flipkart india 231,001.00 (0.00 %) frick india 15,600.00 (-0.95 %) gkn driveline 1,325.00 (-0.38 %) godavari bio 71.00 (1.43 %) goodluck defence 235.00 (2.17 %) group pharma 300.00 gynofem healthcare 63.00 (-3.08 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,120.00 (-0.88 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-1.74 %) hella india 910.00 (1.11 %) hero fincorp 1,990.00 (-0.50 %) hexaware 700.00 (-2.78 %) hicks 1,450.00 (2.11 %) hira ferro 180.00 (2.86 %) honeywell electrical 6,200.00 (1.64 %) ikf finance 312.00 (0.65 %) incred financial 10.00 (1.01 %) incred holdings 165.00 (-1.79 %) india carbon 1,135.00 (-1.30 %) india exposition 121.00 (0.83 %) indian potash 3,250.00 (1.56 %) indian seamless 175.00 (2.94 %) indo alusys 25.75 (-0.96 %) indofil 1,030.00 (0.49 %) infinite computer 405.00 (1.25 %) inkel 29.00 (-3.33 %) jana small finance bank 75.00 kel 610.00 (-2.40 %) kial 126.00 (-1.56 %) klm axiva 15.75 (1.61 %) kurlon limited 1,255.00 (0.40 %) lava 49.00 (-2.00 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 3,050.00 (0.66 %) martin & harris 975.00 (-1.52 %) matrix gas 950.00 (-1.04 %) merino 3,350.00 (1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 410.00 (-2.38 %) mobikwik 595.00 (-0.34 %) mohan meakin 2,150.00 (2.38 %) mohfl 13.60 (-0.73 %) msei 1.15 (-0.86 %) msil 36.00 (2.86 %) nayara energy 595.00 (-0.83 %) nayara energy ncd 315.00 (3.28 %) ncdex 220.00 (-0.90 %) ncl buildtek 310.00 (3.33 %) ncl holdings 92.00 (1.10 %) northern arc 400.00 nsdl 825.00 (1.85 %) nse 5,700.00 (1.79 %) orbis financial 340.00 (0.29 %) oswal minerals 60.10 (-1.48 %) otis 3,700.00 (-0.67 %) oyo 43.50 (-1.14 %) panasonic appliances 262.00 (0.77 %) paymate india 520.00 (-0.95 %) pharmeasy 8.50 (-2.30 %) pharmed limited 480.00 (2.13 %) philips domestic 720.00 (-1.37 %) philips india 910.00 (-1.09 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 255.00 (-1.92 %) rapido 16,650.00 (0.03 %) rasoi 31,500.00 (0.32 %) reliance gic 505.00 (1.00 %) resins plastics 475.00 (3.26 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 345.00 (-1.43 %) sab miller 490.00 (2.94 %) sbi amc 2,170.00 (0.93 %) sbi general insurance 620.00 (3.33 %) scottish assam 480.00 (2.13 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,310.00 (-1.50 %) smile microfinance 55.00 (1.85 %) sterlite power 748.00 (-0.27 %) studds 915.00 (-1.08 %) svsml 315.00 (2.94 %) swiggy 355.00 (1.43 %) t stanes 810.00 (1.25 %) tata capital 1,040.00 (-0.95 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,300.00 (1.96 %) urban tots 92.00 (2.22 %) utkarsh coreinvest 310.00 (3.33 %) vadilal dairy 10.00 vikram solar 285.00 (-1.72 %) vivriti capital 1,150.00 (-0.86 %) waree energies 2,150.00 (-0.46 %)
×

Atlas Cycle Annual Reports, Balance Sheet and Financials

Atlas Cycles Haryana Limited (Atlas Cycles Haryana) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Atlas Cycles Haryana Limited

Atlas Cycle (Haryana) Limited Balance Sheet (Rs In Lakhs)

Particulars

2023

2022

ASSETS

 

 

(1) Non - current assets

 

 

(a) Property, plant and equipment

2,101.77

3,319.86

(i) Investments

32

32

(ii) Other financial assets

14.06

12.83

(b) Deferred tax assets (net)

2,709.01

2,709.01

(c) Other non - current assets

1,678.28

1,667.00

Total non - curret assets

6,535.12

7,740.70

(2) Current assets

 

 

(a) Inventories

1,134.66

1,665.34

(i) Investments

-

4.93

(ii) Trade receivables

1,868.89

2,114.18

(iii) Cash and cash equivalents

35.38

124.94

(iv) Bank balance other than cash and cash equivalent

16.8

16.8

(v) Loans

1,613.86

1,592.17

(vi) Other financial assets

109.46

117.86

(b) Other current assets

235.8

243.03

Total curret assets

5,014.86

5,879.25

TOTAL ASSETS

11,549.98

13,619.95

EQUITY AND LIABILITIES

 

 

EQUITY

 

 

(a) Equity share capital

325.19

325.19

(b) Other equity

-3,554.68

-1,229.88

Inter unit balances

-0.4

-

Total Equity

-3,229.89

-904.69

LIABILITIES

 

 

(1) Non - current liabilities

 

 

(a) Financial liabilities

 

 

(ii) Other financial liabilities

813.88

1,183.86

(b) Provisions

29.88

31.39

Non - curret liabilities

843.76

1,215.25

Current liabilities

 

 

(a) Financial liabilities

 

 

(i) Borrowings

900

900

(ii) Trade Payables

10,365.63

10,383.86

(b) Other Current Liabilities

361.89

208.09

(c) Provisions

2,308.19

1,817.44

Total curret liabilities

13,935.71

13,309.38

Total Equity & Liabilities

11,549.58

13,619.95

Atlas Cycle (Haryana) Limited Profit & Loss Statement (Rs In Lakhs)

Particulars

2023

2022

Income

 

 

Revenue from operations

173.15

342.05

Other income

8

77.38

Total income

181.16

419.42

Expenses

 

 

Cost of material consumed

370.42

300.24

Change in Inventories of Finished Goods ,

28.96

158.27

Employee benefits expenses

701.86

1,330.07

Finance costs

4.59

10.09

Depreciation and amortization expenses

228.87

318.62

Other expenses

1,171.27

1,174.20

Total expenses

2,505.96

3,291.50

Profit / (loss) before exceptional items and tax

-2,324.80

-2,872.07

Profit / (loss) before tax

-2,324.80

-2,872.07

Profit / (loss) for the Year from continuing operations

-2325

-2,872

Total comprehensive income for the year

-2325

-2,872

Earnings per equity share (Refer Note 48)

 

 

(1) Basic

-35.75

-44.16

(2) Diluted

-35.75

-44.16

 Atlas Cycle (Haryana) Limited Consolidated Cash Flow Statement (Rs In Lakhs)

Particulars

2023

2022

CASH FLOW FROM OPERATING ACTIVITIES

 

 

Profit before exceptional items and tax as per statement of profit and loss

-2324.8

-2872.1

Adjustments for:

 

 

Depreciation & Amortisation

228.87

318.62

(Gain)/Loss on disposal of property, plant & equipment

548.8

19.79

Profit on Sale of Current Investments

-3.57

0

Provision for Bad Debts

235.5

475.1

Liability / Provisions no longer required written back

0

0

Interest Income

-5.11

-44.93

Finance costs

4.59

10.09

Operating Profit before Working Capital Changes

-1316

-2094

Working capital adjustments:

 

 

Decrease/ (Increase) in trade and other receivables

9.79

20.1

Decrease/ (Increase) in Inventories

530.67

445.29

Decrease/ (Increase) in Other Non Current Financial Assets

-1.23

-0.58

Decrease/ (Increase) in Other Non Current Assets

-11.28

0.38

Decrease/ (Increase) in Current Loans

-21.69

-18.83

Decrease/ (Increase) in Other Current Assets

7.23

31.8

Decrease/ (Increase) in Other Current Financial Assets

8.4

27.59

Decrease/ (Increase) in Bank Balances other than cash equivalents

0

1.91

Increase/ (decrease) Other Non-Current Financial Liabilities

-369.98

361.48

Increase/ (decrease) in Non Current Provisions

-1.51

-38.2

Increase/ (decrease) in trade and other payables

-18.23

43.64

Increase/ (decrease) in Other Current Liabilities

153.81

-111.28

Increase/ (decrease) in Provisions

490.75

917.74

Net cash flows generated from (used in) operating activities after exceptional items

-539

413

CASH FLOW FROM INVESTING ACTIVITIES

 

 

Purchase of property, plant & equipment, including CWIP and capital advances

-1.1

-1.45

Sale, plant & equipment, including CWIP and capital advances

441.52

398.46

Sale/(Purchase) of Investment/Provision for investment

8.5

0

Interest Received

5.11

44.93

Net cash flows generated from (used in) investing activities

454

442

CASH FLOW FROM FINANCING ACTIVITIES

 

 

Interest Paid

-4.59

-10.09

Net cash flows generated from (used in) financing activities

-5

-10

Net increase (decrease) in cash and cash equivalents

-89.55

19.5

Cash and cash equivalents at the beginning of the year

124.94

105.44

Cash and cash equivalents at year end

35

125

Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:

2023:

Cash Flow from Operating Activities:

Profit before exceptional items and tax: In 2023, the company reported a profit before exceptional items and tax of -Rs 2324.8.

Adjustments: Various adjustments were made, including depreciation & amortization of Rs 228.87, (gain)/loss on disposal of property, plant & equipment of Rs 548.8, profit on sale of current investments of -Rs 3.57, provision for bad debts of Rs 235.5, interest income of -Rs 5.11, and finance costs of Rs 4.59.

Operating Profit before Working Capital Changes: The operating profit before working capital changes in 2023 was -Rs 1316.

Working capital adjustments: The company made various working capital adjustments, resulting in a net cash flow generated from (used in) operating activities after exceptional items of -Rs 539.

Cash Flow from Investing Activities:

Purchase of property, plant & equipment: The company spent -Rs 1.1 on the purchase of property, plant & equipment, including CWIP and capital advances.

Sale of property, plant & equipment: The sale of property, plant & equipment, including CWIP and capital advances, generated Rs 441.52.

Sale/(Purchase) of Investment/Provision for investment: There was a net positive cash flow of Rs 8.5 related to the sale or purchase of investments.

Interest Received: The company received Rs 5.11 in interest income.

Net cash flows generated from (used in) investing activities in 2023 were Rs 454.

Cash Flow from Financing Activities:

Interest Paid: The company paid -Rs 4.59 in interest.

Net cash flows generated from (used in) financing activities were -Rs 5.\

Net Increase (Decrease) in Cash and Cash Equivalents:

Cash and cash equivalents at the beginning of the year were Rs 124.94.

Cash and cash equivalents at year-end were Rs 35.

The net decrease in cash and cash equivalents from the beginning to the end of the year in 2023 was -Rs 89.55.

2022:

Cash Flow from Operating Activities:

Profit before exceptional items and tax: In 2022, the company reported a profit before exceptional items and tax of -Rs 2872.07.

Adjustments: Various adjustments were made, including depreciation & amortization of Rs 318.62, (gain)/loss on disposal of property, plant & equipment of Rs 19.79, provision for bad debts of Rs 475.1, interest income of -Rs 44.93, and finance costs of Rs 10.09.

Operating Profit before Working Capital Changes: The operating profit before working capital changes in 2022 was -Rs 2094.

Working capital adjustments: The company made various working capital adjustments, resulting in a net cash flow generated from (used in) operating activities after exceptional items of Rs 413.

Cash Flow from Investing Activities:

Purchase of property, plant & equipment: The company spent -Rs 1.45 on the purchase of property, plant & equipment, including CWIP and capital advances.

Sale of property, plant & equipment: The sale of property, plant & equipment, including CWIP and capital advances, generated Rs 398.46.

Sale/(Purchase) of Investment/Provision for investment: There was a net positive cash flow of Rs 0 related to the sale or purchase of investments.

Interest Received: The company received Rs 44.93 in interest income.

Net cash flows generated from (used in) investing activities in 2022 were Rs 442.

Cash Flow from Financing Activities:

Interest Paid: The company paid -Rs 10.09 in interest.

Net cash flows generated from (used in) financing activities were -Rs 10.

Net Increase (Decrease) in Cash and Cash Equivalents:

Cash and cash equivalents at the beginning of the year were Rs 105.44.

Cash and cash equivalents at year-end were Rs 125.

The net increase in cash and cash equivalents from the beginning to the end of the year in 2022 was Rs 19.5.

Below are the Financial Ratios

Particulars

2023

2022

Debtors Turnover

1079.35

618.09

Inventory Turnover Ratio

655.3

486.87

Interest Coverage Ratio

-506.63

-283.91

Current Ratio

0.38

0.44

Debt Equity ratio

-0.28

-0.97

Operating Profit Margin Ratio

-1350.27

-847.88

Net Profit Margin Ratio

-1345.65

-840.45

Return on Net worth

-71.56

-310.31

Here is a summary of the financial and operational metrics for Atlas Cycle (Haryana)  Limited for the years 2023 and 2022:

2023:

Debtors Turnover:

In 2023, the Debtors Turnover ratio was 1079.35, indicating that the company converted its debtors into cash or sales approximately 1079 times during the year. This high turnover may suggest efficient management of accounts receivable.

Inventory Turnover Ratio:

The Inventory Turnover Ratio in 2023 was 655.3, indicating that the company 's inventory was turned over approximately 655 times during the year. A high turnover ratio can indicate efficient inventory management.

Interest Coverage Ratio:

The Interest Coverage Ratio in 2023 was -506.63. This negative ratio suggests that the company 's earnings were insufficient to cover its interest expenses, which could be a financial concern.

Current Ratio:

In 2023, the Current Ratio was 0.38, indicating that the company 's current assets were only 38% of its current liabilities. This suggests potential liquidity challenges.

Debt Equity Ratio:

The Debt Equity Ratio in 2023 was -0.28, which is negative. A negative ratio indicates that the company had more equity than debt, which is generally considered a healthy financial position.

Operating Profit Margin Ratio:

The Operating Profit Margin Ratio was -1350.27 in 2023, indicating that the company had a significant operating loss relative to its revenue.

Net Profit Margin Ratio:

The Net Profit Margin Ratio was -1345.65 in 2023, indicating that the company experienced a substantial net loss in relation to its total revenue.

Return on Net Worth:

In 2023, the Return on Net Worth was -71.56, reflecting a negative return on shareholders ' equity. This implies that the company 's profitability was inadequate relative to its net worth.

2022:

Debtors Turnover:

In 2022, the Debtors Turnover ratio was 618.09, suggesting a high turnover of debtors, similar to 2023.

Inventory Turnover Ratio:

The Inventory Turnover Ratio in 2022 was 486.87, also indicating efficient inventory turnover.

Interest Coverage Ratio:

The Interest Coverage Ratio in 2022 was -283.91, suggesting insufficient earnings to cover interest expenses, similar to 2023.

Current Ratio:

In 2022, the Current Ratio was 0.44, indicating slightly better current liquidity compared to 2023.

Debt Equity Ratio:

The Debt Equity Ratio in 2022 was -0.97, also reflecting a strong equity position.

Operating Profit Margin Ratio:

The Operating Profit Margin Ratio was -847.88 in 2022, indicating a significant operating loss, similar to 2023.

Net Profit Margin Ratio:

The Net Profit Margin Ratio was -840.45 in 2022, reflecting a substantial net loss, similar to 2023.

Return on Net Worth:

In 2022, the Return on Net Worth was -310.31, still indicating a negative return on shareholders ' equity.

Annual Report

Atlas Cycles (Haryana) Limited Annual Report 2023

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert