Hot Deals:
adtech 70.00 (-4.11 %) agarwal bolts 1,200.00 (0.00 %) amol minechem 601.00 (0.17 %) anand i-power 20.00 anglo french drugs 745.00 (-0.67 %) apl metals 40.00 (-2.44 %) arkfin investments 50.00 arohan 150.00 (3.45 %) assam carbon 220.00 (2.33 %) auckland international 129.00 (-0.77 %) av thomas 16,800.00 (0.00 %) axles 500.00 (2.04 %) balmer lawrie 202.00 (1.00 %) bharat hotels 310.00 (3.33 %) bima mandi 235.00 (-2.08 %) bira 600.00 (0.84 %) boat 1,325.00 (-1.85 %) c & s electric 600.00 (1.69 %) cable corporation 13.00 (-0.76 %) capgemini 11,500.00 (0.88 %) care health 178.00 (-0.56 %) carrier aircon 525.00 (-1.87 %) cial 285.00 (1.79 %) csk 178.00 (-1.66 %) dalmia refract 255.00 (-1.92 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 425.00 (2.66 %) electronica plastic 2,100.00 (-0.99 %) elgi ultra 400.00 elofic 2,050.00 (-0.97 %) esl steel 46.00 (2.22 %) fincare business 72.00 (2.86 %) fincare sfbl 202.00 (1.00 %) finopaytech 154.00 (-1.28 %) flipkart india 231,001.00 (0.00 %) frick india 15,800.00 (3.95 %) gkn driveline 1,330.00 (-2.85 %) go digit general insurance ltd 354.00 (1.14 %) godavari bio 71.00 (1.43 %) goodluck defence 235.00 (-0.42 %) group pharma 300.00 gynofem healthcare 81.00 (1.25 %) hdb financial 1,060.00 (0.95 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,100.00 (-1.77 %) hella india 810.00 (1.25 %) hero fincorp 1,650.00 (0.61 %) hexaware 970.00 (2.11 %) hicks 1,450.00 (2.11 %) hira ferro 180.00 (2.86 %) honeywell electrical 4,700.00 (2.17 %) ikf finance 243.00 (1.25 %) incred financial 9.90 (-1.00 %) incred holdings 160.00 (3.23 %) india carbon 1,155.00 (-1.70 %) india exposition 145.00 (3.57 %) indian potash 3,100.00 (-1.59 %) indo alusys 25.75 (-0.96 %) indofil 790.00 (0.13 %) infinite computer 405.00 (1.25 %) inkel 21.00 (-4.55 %) ixigo 141.00 (-1.40 %) jana small finance bank 75.00 kel 625.00 (1.63 %) kial 122.00 (-2.40 %) klm axiva 15.00 (-1.32 %) kurlon limited 1,250.00 (2.46 %) lava 65.00 (-7.14 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 1,333.00 (-1.26 %) martin & harris 1,030.00 (0.98 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 430.00 (2.14 %) mobikwik 560.00 (-1.75 %) mohan meakin 1,900.00 (-1.30 %) mohfl 13.25 (1.92 %) msei 1.22 (1.67 %) msil 35.00 (-2.78 %) nayara energy 500.00 (3.09 %) nayara energy ncd 305.00 (1.67 %) ncdex 275.00 ncl buildtek 275.00 (3.77 %) ncl holdings 85.00 (3.66 %) nsdl 810.00 (1.25 %) nse 4,600.00 (1.10 %) orbis financial 295.00 (1.03 %) oswal minerals 60.10 (-1.48 %) otis 3,770.00 (0.53 %) oyo 45.00 (-2.17 %) panasonic appliances 211.00 (0.48 %) paymate india 525.00 (2.14 %) pharmeasy 9.90 (-1.00 %) pharmed limited 480.00 (2.13 %) philips domestic 590.00 (0.85 %) philips india 910.00 (-1.09 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 275.00 (-1.79 %) rapido 16,650.00 (0.03 %) rasoi 31,500.00 (0.32 %) reliance gic 480.00 (1.05 %) resins plastics 415.00 (-1.89 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 290.00 (1.40 %) sab miller 375.00 (-1.32 %) sbi amc 1,700.00 (1.80 %) sbi general insurance 620.00 (3.33 %) scottish assam 440.00 (-1.35 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,400.00 (3.70 %) smile microfinance 54.00 (3.85 %) sportskeeda 3,303.00 sterlite power 500.00 (-6.54 %) studds 970.00 (-0.51 %) svsml 315.00 (2.94 %) swiggy 350.00 (1.45 %) t stanes 770.00 (1.99 %) tata capital 1,100.00 (0.92 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,275.00 (-1.16 %) urban tots 60.00 (15.38 %) utkarsh coreinvest 290.00 (1.75 %) vadilal dairy 10.00 vikram solar 272.00 (0.74 %) waree energies 2,070.00 (0.98 %)
×

INKEL Ltd Annual report, Balance Sheet and Financials

Inkel Limited (INKEL) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Inkel Limited

Inkel Limited Balance Sheet (In Rs. Lakhs)

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

Inkel Limited Profit & Loss Statement (In Rs. Lakhs)

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

Inkel Limited Consolidated Cash Flow Statement (In Rs. Lakhs)

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.

Inkel Limited Key Financial Ratios

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.

Annual Report

Inkel Annual Report 2022-23

Download

Inkel Annual Report 2021-22

Download

Inkel Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha