Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Inkel Limited |
Particulars |
2023 |
2022 |
I. EQUITY AND LIABILITIES |
|
|
(1) Shareholders ' Funds |
|
|
(a) Share Capital |
17,781.43 |
17,781.43 |
(b) Reserves and Surplus |
2,720.71 |
2,233.22 |
(2) Non - Current Liabilities |
- |
- |
(a) Long - Term Borrowings |
|
|
(b) Deferred Tax Liabilities (Net) |
24.84 |
86.09 |
(c) Other Long Term Liabilities |
20.79 |
34.08 |
(d) Long - Term Provisions |
150.32 |
153.04 |
(3) Current Liabilities |
|
|
(a) Short Term Borrowings |
4,502.00 |
2,551.99 |
(b) Trade Payables:- |
|
|
i. TotalO/S dues of micro small enterprises |
- |
- |
ii.Total O/S dues of creditors other than micro small enterprises |
3,650.59 |
3,583.27 |
(c) Other Current Liabilities |
3,998.33 |
3,196.98 |
(d) Short - Term Provisions |
452.33 |
102.93 |
TOTAL |
33,301.34 |
29,723.03 |
II. ASSETS |
|
|
(1) Non - Current Assets |
|
|
(a) Property, Plant, Equipment and Assets |
|
|
i. Property, Plant and Equipment |
4,999.51 |
5,242.26 |
ii. Intangible Assets |
25.53 |
5.31 |
iii. Capital Work in Progress |
54.46 |
1.77 |
(b) Non - Current Investments |
6,865.71 |
6,865.71 |
(c) Long - Term Loans and Advances |
149.76 |
427.48 |
(d) Other Non - Current Assets |
5,922.71 |
4,938.57 |
(2) Current Assets |
|
|
(a) Inventories |
77.18 |
1.17 |
(b) Trade Receivables |
8,409.44 |
5,634.51 |
(c) Cash and Cash Equivalents |
1,295.29 |
770.85 |
(d) Short - Term Loans and Advances |
4,849.64 |
5,217.95 |
(e) Other Current Assets |
652.11 |
617.45 |
TOTAL |
33,301.34 |
29,723.03 |
PARTICULARS |
2023 |
2022 |
Income |
|
|
I. Revenue from Operations |
6,732.64 |
5,531.28 |
II. Other Income |
1,384.21 |
408.84 |
III. Total Income (I+II) |
8,116.84 |
5,940.12 |
IV. Expenses |
|
|
(i) Cost of land acquired/building |
116.94 |
122.64 |
(ii) Purchases of Stock-in-Trade |
2,815.57 |
2,805.89 |
(iii) Changes in inventories of Stock-in-Trade |
-75.36 |
2.33 |
(iv) Employee Benefits Expense |
812.69 |
755.47 |
(v) Finance Costs |
176.46 |
152.96 |
(vi) Depreciation and Amortisation Expense |
132.05 |
140.6 |
(vii) Other Expenses |
2,397.50 |
1,679.52 |
(viii) Provisions |
270.52 |
158.5 |
Total Expenses |
6,646.38 |
5,817.91 |
V. Profit Before Tax (III - IV) |
1,470.47 |
122.21 |
VI. Tax Expense |
|
|
(1) Current Tax |
242 |
100.42 |
(2) Deferred Tax |
-61.25 |
-75.91 |
(3) Taxes relating to prior years |
2.06 |
-18.64 |
VII. Profit for the year (V - VI) |
1,287.65 |
116.34 |
VIII. Earnings per Equity Share |
|
|
Face value of share ₹ 10/- Basic |
0.72 |
0.07 |
Diluted |
0.72 |
0.07 |
PARTICULARS |
2023 |
2022 |
A.CASH FLOW FROM OPERATING ACTIVITIES |
|
|
Profit Before Tax |
1,470.47 |
122.21 |
Adjustments for: |
|
|
Depreciation and Amortisation expense |
132.05 |
140.6 |
Provision for Doubtful Advances |
- |
157.5 |
Provision for diminution in value of investment |
- |
1 |
Loss/(Profit) on sale of Assets (Net) |
-0.65 |
2.34 |
Interest Income |
-197 |
-149.75 |
Dividend received INKEL EKK Ltd & INKEL KSIDC |
-769.67 |
- |
Finance costs |
176.46 |
152.96 |
Share of (Profit)/Loss from Seguro-INKEL Consortium LLP |
- |
15.49 |
Conversion of fixed assets to current assets |
117.41 |
122.64 |
Operating profit before Working Capital Changes |
929.07 |
564.99 |
Changes in Working Capital |
|
|
Adjustments for Inc/Dec in Operating Assets |
|
|
Trade Receivables |
-2,774.93 |
-752.4 |
Short term loans and advances |
368.31 |
138 |
Other Non-Current Assets |
-984.14 |
-509.17 |
Inventories |
-76.01 |
214.29 |
Long term Loans and Advances |
277.72 |
- |
Other Current Assets |
-34.66 |
140.93 |
-3,223.71 |
-768.35 |
|
Adjustments for Inc/Dec in Operating Liabilities |
|
|
Trade Payables |
67.32 |
1030.7 |
Other Current Liabilities |
1.98 |
184.28 |
Short term Provisions |
349.4 |
-7.4 |
Long term Provisions |
-2.72 |
39.87 |
Other Long Term Liabilities |
-13.29 |
-1.09 |
402.69 |
1,246.36 |
|
Cash generated from Operations |
-1,891.95 |
1,042.99 |
Taxes Paid |
-244.06 |
-203.13 |
Net Cash Generated from Operating activities(A) |
-2,136.02 |
839.86 |
B.CASH FLOW FROM INVESTING ACTIVITIES |
|
|
Purchase of Fixed Assets including Capital WIP |
-46.66 |
-9.8 |
Capital WIP |
-52.69 |
- |
Loans and Advances (given)/repaid |
- |
-222.14 |
Interest received on loans/deposits |
197 |
131.1 |
Proceeds from sale of Fixed assets |
20.37 |
0.61 |
Dividend received INKEL EKK Ltd & INKEL KSIDC |
769.67 |
0 |
Net Cash Used in Investing activities(B) |
887.69 |
-100 |
C. CASH FLOW FROM FINANCING ACTIVITIES |
|
|
Proceeds from /(Repayment of) Short term borrowings |
1,950.01 |
6.08 |
Proceeds/(Repayment) from Long term borrowings |
- |
-387.14 |
Finance costs paid |
-176.46 |
-224.93 |
Dividend paid |
-0.8 |
-0.67 |
Dividend Distribution tax paid |
- |
- |
Net Cash Generated from Financing Activities(C) |
1,772.76 |
-606.66 |
Net increase in Cash and Cash equivalents |
524.43 |
133.2 |
Cash and Cash Equiv. at the beginning of the year |
770.85 |
637.65 |
Cash and Cash Equivalents at the end of the year |
1,295.28 |
770.85 |
Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:
A. Cash Flow from Operating Activities
- In 2023, the company reported a profit before tax of Rs. 1,470.47 lakhs, a significant increase from the previous year 's figure of Rs. 122.21 lakhs.
- Adjustments for various items, including depreciation, provisions, interest income, and finance costs, resulted in an operating profit before working capital changes of Rs. 929.07 lakhs.
- Changes in working capital, including decreases in trade receivables, other non-current assets, inventories, and increases in trade payables and other current liabilities, led to a net cash outflow from operating activities of Rs. -2,136.02 lakhs in 2023.
- Taxes paid during the year amounted to Rs. -244.06 lakhs.
B. Cash Flow from Investing Activities
- In 2023, the company had cash inflows from investing activities, including interest received on loans/deposits, proceeds from the sale of fixed assets, and dividend received.
- Cash outflows from investing activities included the purchase of fixed assets, capital work in progress, and loans and advances given/repaid.
- The net cash inflow from investing activities in 2023 was Rs. 887.69 lakhs.
C. Cash Flow from Financing Activities
- Cash flow from financing activities included proceeds from short-term borrowings, finance costs paid, and dividend payments.
- The net cash inflow from financing activities in 2023 was Rs. 1,772.76 lakhs.
Net Increase in Cash and Cash Equivalents
- The net increase in cash and cash equivalents for the entire year (A + B + C) was an increase of Rs. 524.43 lakhs in 2023, indicating a positive cash flow.
- The balance of cash and cash equivalents as of March 31, 2023, stood at Rs. 1,295.28 lakhs, compared to Rs. 770.85 lakhs as of March 31, 2022.
PARTICULARS |
2023 |
2022 |
Current ratio |
1.29 |
1.36 |
Debt Equity Ratio |
0.22 |
0.13 |
Return on Equity |
0.07 |
0.01 |
Inventory Turn Over Ratio |
70.54 |
1,202.66 |
Trade Receivable turnover Ratio |
0.8 |
0.98 |
Trade Payable Turnover Ratio |
1.36 |
1.19 |
Net Capital Turn Over Ratio |
3.96 |
3.45 |
Net Profit Ratio |
0.19 |
0.02 |
Return on Capital Employed |
0.06 |
0.01 |
Return on Investment |
0.06 |
0.01 |
Here is a summary of the financial and operational metrics for Inkel Limited
1. Current Ratio
- In 2023, the current ratio was 1.29, indicating that the company had Rs. 1.29 in current assets for every Rs. 1 in current liabilities.
- In 2022, the current ratio was slightly higher at 1.36, indicating a stronger liquidity position in the previous year.
2.Debt Equity Ratio
- In 2023, the debt-equity ratio was 0.22, suggesting that the company had a relatively low level of debt compared to its equity.
- In 2022, the debt-equity ratio was lower at 0.13, indicating an even lower level of debt relative to equity in the previous year.
3.Return on Equity (ROE)
- In 2023, the ROE ratio was 0.07%, indicating that the company generated a return of 0.07% on shareholders ' equity during the year.
- In 2022, the ROE ratio was even lower at 0.01%, suggesting a very minimal return on equity in the previous year.
4. Inventory Turnover Ratio
- In 2023, the inventory turnover ratio was exceptionally high at 70.54, suggesting that the company 's inventory was turned over very rapidly during the year.
- In 2022, the ratio was significantly lower at 1,202.66, indicating a much slower turnover of inventory in the previous year.
5. Trade Receivable Turnover Ratio
- In 2023, the trade receivables turnover ratio was 0.8, suggesting that the company collected its outstanding receivables approximately 0.8 times during the year.
- In 2022, the ratio was slightly higher at 0.98, indicating a slightly faster collection of receivables in the previous year.
6.Trade Payable Turnover Ratio
- In 2023, the trade payable turnover ratio was 1.36, indicating that the company paid its trade payables approximately 1.36 times during the year.
- In 2022, the ratio was 1.19, suggesting a similar turnover of trade payables in the previous year.
7.Net Capital Turnover Ratio
- In 2023, the net capital turnover ratio was 3.96, indicating the efficiency of the company in utilizing its capital to generate sales.
- In 2022, the ratio was slightly lower at 3.45, suggesting a slightly lower capital turnover in the previous year.
8.Net Profit Ratio
- In 2023, the net profit ratio was 0.19%, indicating that the company earned a net profit of 0.19% on its total revenue during the year.
- In 2022, the ratio was even lower at 0.02%, suggesting a very minimal net profit margin in the previous year.
9.Return on Capital Employed (ROCE)
- In 2023, the ROCE was 0.06%, indicating a return of 0.06% on the capital employed by the company.
- In 2022, the ROCE was also 0.01%, suggesting a very minimal return on capital employed in the previous year.
Return on Investment (ROI)
- In 2023, the ROI was 0.06%, indicating a return of 0.06% on the company 's total investment.
- In 2022, the ROI was also 0.01%, suggesting a very minimal return on investment in the previous year.