Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Goldedge Estate And Investments Limited |
Particulars |
2023 |
2022 |
ASSETS |
|
|
Financial Assets |
|
|
Cash and cash equivalents |
14.63 |
20.67 |
Bank Balance other than cash & cash equivalents |
217 |
217 |
Loans |
183.05 |
183.05 |
Investments |
154.21 |
153.06 |
Other Financial assets |
41.66 |
29.08 |
|
610.55 |
602.86 |
Non-financial Assets |
|
|
Current tax assets (net) |
3.98 |
7.54 |
Deferred tax Assets (Net) |
0.18 |
0.18 |
|
4.16 |
7.72 |
Total Assets |
614.71 |
610.59 |
LIABILITIES AND EQUITY |
|
|
LIABILITIES |
|
|
Financial Liabilities |
23.1 |
24.1 |
Other financial liabilities |
|
|
|
23.1 |
24.1 |
Non-Financial Liabilities |
|
|
Provisions |
0.32 |
0.32 |
Other non-financial liabilities |
0.29 |
- |
|
0.61 |
0.32 |
EQUITY |
|
|
Equity Share capital |
512.24 |
512.24 |
Other Equity |
78.76 |
73.93 |
|
591 |
586.17 |
Total Liabilities and Equity |
614.71 |
610.59 |
Particulars |
2023 |
2022 |
Revenue from Operations |
|
|
Interest Income |
25.87 |
38.78 |
Total Income |
25.87 |
38.78 |
Expenses |
|
|
Finance Cost |
- |
6.95 |
Employee Benefit Expenses |
9.36 |
11.05 |
Other Expenses |
6.68 |
7.41 |
Total Expenses |
16.04 |
25.41 |
|
9.83 |
13.37 |
Share of Profits of Associate : Cox Distillery Private Ltd. |
1.15 |
0.97 |
Profit Before Tax (I+III-II) |
10.98 |
14.33 |
Tax Expense: |
|
|
Current Tax |
2.48 |
3.38 |
Earlier Year Tax |
3.67 |
- |
Profit for the Year (IV-V) |
4.84 |
10.96 |
Other Comprehensive Income (OCI) |
|
|
Items that will not be reclassified to Profit & Loss |
|
|
(a) Re-measurement of post defined employment obligations |
- |
- |
(b) Income Tax relating to these items |
- |
- |
Other Comprehensive Income (net of tax) |
- |
- |
Total Comprehensive Income (VI+VII) |
4.84 |
10.96 |
Earnings Per Equity Share of Rs. 10/- Each Paid Up |
|
|
Basic & Diluted |
0.09 |
0.21 |
Particulars |
2023 |
2022 |
Cash Flow from Operating Activities |
|
|
Net profit before taxation & extraordinary item |
10.98 |
14.33 |
Adjustment for: |
|
|
Provision for Standard Assets |
- |
-1.24 |
Finance Cost |
- |
6.95 |
Share of profits of associate |
-1.15 |
-0.97 |
Operating profit before working capital changes |
9.83 |
19.07 |
Adjustment for: |
|
|
Decrease/(Increase) in Other assets |
-12.58 |
500.35 |
(Decrease)/Increase in Other liabilities |
-0.71 |
-40.99 |
Cash generated from operations |
-3.45 |
478.44 |
Income Tax Paid |
2.59 |
0.19 |
Cash Flow from Operating activities (A) |
-6.04 |
478.25 |
Cash Flow from Investing activities |
|
|
Net Cash from Investing activities (B) |
- |
- |
Cash Flow from Financing activities |
|
|
Proceeds from Borrowings (Other than Debt Securities) |
- |
-614.58 |
Finance Cost |
- |
-6.95 |
Net Cash Flow from Financing activities (C) |
- |
-621.53 |
Net Increase in cash & cash equivalents (A+B+C) |
-6.04 |
-143.27 |
Cash & Cash equivalents at beginning of year |
20.67 |
163.94 |
Cash & Cash equivalents at end of period |
14.63 |
20.67 |
Here is a summary of the Cash Flow Statement for the years 2023 and 2022:
1. Net profit before taxation & extraordinary item:
In 2023, the company reported a net profit before taxation and extraordinary items of ₹10.98 million, reflecting a decrease from ₹14.33 million in 2022. This decline indicates a reduction in the company 's overall profitability.
2. Adjustment for Provision for Standard Assets:
There were no provisions made for standard assets in either 2023 or 2022. This suggests that the company did not set aside any funds for potential losses on standard assets during these periods.
3. Finance Cost:
The finance cost represents the expenses incurred by the company for borrowing funds. In 2022, the company incurred finance costs amounting to ₹6.95 million. However, in 2023, no finance costs were provided, indicating a change in the financing structure or reduced borrowing activities.
4. Share of profits of associate:
The share of profits of associates refers to the company 's portion of profits earned from its investments in associated companies. In 2023, the company incurred a loss of ₹1.15 million from its share of profits of associates, which was slightly higher than the loss of ₹0.97 million incurred in 2022.
5. Operating profit before working capital changes:
The operating profit before working capital changes represents the company 's earnings from its core business operations before considering changes in working capital. In 2023, the operating profit stood at ₹9.83 million, a decrease from ₹19.07 million in 2022, indicating a decline in operational efficiency or performance.
6. Adjustment for Decrease/(Increase) in Other assets:
Other assets represent non-current assets not classified under standard categories like property, plant, and equipment or intangible assets. In 2023, there was a significant decrease in other assets amounting to ₹12.58 million. This contrasts sharply with the situation in 2022 when there was a substantial increase of ₹500.35 million in other assets. Such fluctuations may indicate changes in investment strategies or asset management.
Ratio |
2023 |
2022 |
Interest Coverage Ratio |
0 |
2.92 |
Current ratio |
10.03 |
11.23 |
Operating Profit Margin |
63.82% |
52% |
Net Profit Margin |
14.24% |
26% |
Return on Net Worth |
1.69% |
1.72% |
Summary of Financial Ratios for the years 2023 and 2022:
1. Interest Coverage Ratio:
In 2023, the interest coverage ratio was 0, indicating that the company 's operating profit was insufficient to cover its interest expenses. This suggests a concerning financial situation regarding debt servicing.
In contrast, the interest coverage ratio was healthier in 2022, at 2.92, implying that the company 's operating profit was nearly three times its interest expenses, signalling a more comfortable financial position in terms of debt repayment capability.
2. Current Ratio:
The current ratio measures the company 's ability to cover its short-term liabilities with its short-term assets. In 2023, the current ratio was 10.03, indicating a very high level of liquidity, with current assets exceeding current liabilities significantly.
Similarly, in 2022, the current ratio was also high at 11.23, suggesting ample liquidity and a strong ability to meet short-term obligations.
3. Operating Profit Margin:
The operating profit margin represents the percentage of revenue that remains after deducting operating expenses. In 2023, the operating profit margin was 63.82%, reflecting a significant increase from the previous year 's margin of 52%. This indicates improved efficiency in controlling operating costs and generating profits from core business activities.
4. Net Profit Margin:
The net profit margin measures the percentage of revenue that remains as net income after all expenses, including taxes and interest. In 2023, the net profit margin was 14.24%, which decreased notably from 26% in 2022. This suggests a decrease in overall profitability, possibly due to higher expenses or lower revenues.
5. Return on Net Worth:
Return on Net Worth (RoNW) evaluates the profitability of the company in relation to its shareholder 's equity. In 2023, the RoNW was 1.69%, slightly lower than the 1.72% recorded in 2022. This indicates a relatively stable performance in generating profits in proportion to shareholder investment over the two years.