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 %)
×

Lakshmi Energy and Foods Ltd Annual Report and Financials

Lakshmi Energy and Foods Limited (LAKSHMIEFL) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Lakshmi Energy and Foods Limited

Lakshmi Energy and Foods Limited Balance Sheet (Rs In Million)

Particulars

2019

2018

ASSETS

 

 

1 Non-current assets

 

 

(a) Property, Plant and Equipment

7,641.25

1,993.95

(b) Capital work-in-progress

224.55

150.85

(c) Intangible Assets

392

392

(d) Financial Assets

 

 

Long term Investments

120.49

120.45

Others financial non-current assets

641.21

840.56

(e) Other non-current Assets

364.89

364.18

Total of Non-current assets

9,384.39

3,862.00

2 Current assets

 

 

(a) Inventories

5,421.92

8,256.96

(b) Financial Assets

 

 

Trade receivables

3,957.29

4,257.58

Cash and Cash Equivalents

7.5

18.67

(d) Other current assets

0.62

9.12

Total of Current assets

9,387.33

12,542.32

TOTAL OF ASSETS

18,771.72

16,404.32

EQUITY AND LIABILITIES

 

 

Equity

 

 

(a) Equity Share capital

147.26

139.94

(b) Other Equity

6,174.27

3,234.16

Total of Equity

6,321.53

3,374.10

Liabilities

 

 

1 Non-current liabilities

 

 

(a) Financial Liabilities

 

 

Long term borrowings

7,591.37

7,282.64

(b) Long Term Provisions

20.98

16.8

(c) Deferred tax liabilities (Net)

289.03

275.68

Total of Non-current liabilities

7,901.38

7,575.12

2 Current liabilities

 

 

(a) Financial Liabilities

 

 

Short term borrowings

4,382.75

4,418.09

Other financial current liabilities

53.75

394.37

(b) Other current liabilities

1.21

2.15

(c) Short term provisions

0.11

0.03

Total of Current liabilities

4,548.82

5,455.10

TOTAL OF EQUITY AND LIABILITIES

18,771.72

16,404.32

Lakshmi Energy and Foods Limited Profit & Loss Statement (Rs In Million)

Particulars

2019

2018

Revenue from operations

6,102.30

10,220.36

Other income

1.67

1.94

I. Total Revenue

6,103.98

10,222.30

II. Expenses :

 

 

Cost of materials consumed

329.13

2,089.17

Purchases of stock-in-trade

5,376.53

8,190.54

Changes in inventories of finished goods, work-in-progress and stock- in-trade

3,048.25

-1,460.38

Employee benefits expense

70.2

51.81

Finance costs

8.26

249.86

Depreciation and amortization

98.35

138.53

Other expenses

107.08

73.37

Total Expenses

9,037.80

9,332.90

III. Profit before tax

-2,933.83

889.4

Exceptional Items

0

924.53

Profit from ordinary activities before tax

-2,933.83

-35.13

IV. Tax expense:

 

 

Deferred tax

-5.38

-44.27

Total tax expense

-5.38

-44.27

V. Profit (Loss) for the period

-2,928.45

9.14

VI. Other Comprehensive Income

 

 

Fair valuation as deemed cost for Property, Plant and Equipment

5,717.91

0

VII. Total Comprehensive Income for the period (V+VI)

2,789.46

9.14

Earnings per equity share

 

 

Basic - Par value of Rs. 2 per share

-41.05

0.13

Diluted - Par value of Rs. 2 per share

-39.77

0.13

Lakshmi Energy and Foods Limited Consolidated Cash Flow Statement (Rs In Million)

Particulars

2019

2018

CASH FLOW FROM OPERATING ACTIVITIES

 

 

Net Profit before Tax

-2,933.83

889.4

Adjustments for :

 

 

Depreciation and Amortization

98.35

138.53

Adjustment to Investment carried at fair value through Profit and Loss account

-0.04

-0.03

Interest paid

8.26

249.86

Interest received

-0.11

-0.08

Provision for Gratuity

0.34

0

Provision for Leave Encashment

0.11

0

Provision for Bonus

0.19

0

Adjustment related to Extra Ordinary Items

0

-924.53

Adjustment related to reserves

-5,717.91

3.02

 

-5,610.81

-533.24

Operating Profit before Working Capital changes

-8,544.63

356.16

Adjustments for :

 

 

Decrease/(Increase) in trade & other receivables

308.79

395.26

Decrease/(Increase) in Inventories

2,835.04

-938.22

(Decrease)/Increase in sundry creditors/current liabilities

-870.94

-557.39

Cash generation from operations

-6,271.75

-744.19

NET CASH FLOW FROM OPERATING ACTIVITIES

-6,271.75

-744.19

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

Purchase of fixed assets

-27.75

-15.63

Revaluation/Sale of fixed assets

5,717.91

-0.58

Interest received

0.11

0.08

Increase in Capital WIP

-73.71

-11.2

Non Current Investment

0

7.5

Other Financial Non Current Assets

199.36

647.79

Other Non Current Assets

-0.7

-0.31

NET CASH FLOW FROM INVESTING ACTIVIITES

5,815.21

627.65

CASH FLOW FROM FINANCING ACTIVITIES

 

 

Proceeds From Shares Issued

7.32

6.96

Money Received against Share Warrants

-32.03

16.01

Security Premium Recevied

56.73

53.94

Proceeds/(Repayment) from Long - term borrowings

308.73

808.93

Proceeds/(Repayment) from Short - term borrowings

-35.34

-501.63

Long Term Provisions

148.2

-15

Interest paid

-8.26

-249.86

NET CASH FLOW FROM FINANCING ACTIVITIES

445.36

119.36

NET INCREASE IN CASH AND CASH EQUIVALENTS

-11.17

2.81

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR

18.67

15.86

CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR

7.5

18.67

Certainly, here is a summary of the Cash Flow Statement for the years 2019 and 2018:

CASH FLOW FROM OPERATING ACTIVITIES:

1. Net Profit before Tax:

In 2019, the company reported a net loss of Rs -2,933.83 million, a substantial decline from the net profit of Rs 889.4 million in 2018. This negative trend in net profit indicates financial challenges or operational issues.

2. Adjustments:

Depreciation and Amortization: The depreciation and amortization expenses increased slightly from Rs 138.53 million in 2018 to Rs 98.35 million in 2019, possibly reflecting changes in the asset base.

Adjustment to Investment carried at fair value: The adjustment to investments carried at fair value through the Profit and Loss account was negligible, indicating stability in the valuation approach.

Interest Paid and Received: Interest paid decreased from Rs 249.86 million in 2018 to Rs 8.26 million in 2019, while interest received also decreased slightly from -Rs 0.08 million in 2018 to -Rs 0.11 million in 2019.

Provisions: Provisions for gratuity, leave encashment, and bonus were recorded, reflecting the company 's commitment to employee benefits. These provisions increased slightly in 2019 compared to 2018.

Adjustment related to Extraordinary Items and Reserves: The adjustment related to extraordinary items was zero in 2019, in contrast to the significant adjustment of -Rs 924.53 million in 2018. Reserves saw a substantial negative adjustment of -Rs 5,717.91 million in 2019, indicating potential restructuring or impairment issues.

3. Operating Profit before Working Capital Changes:

The operating profit before working capital changes declined sharply from Rs 356.16 million in 2018 to -Rs 8,544.63 million in 2019. This substantial decrease suggests operational challenges or significant changes in the business environment.

4. Adjustments for Changes in Working Capital:

Decrease/(Increase) in Trade & Other Receivables: There was an increase of Rs 308.79 million in trade and other receivables in 2019, compared to an increase of Rs 395.26 million in 2018.

Decrease/(Increase) in Inventories: Inventories increased by Rs 2,835.04 million in 2019, in contrast to a decrease of -Rs 938.22 million in 2018.

(Decrease)/Increase in Sundry Creditors/Current Liabilities: Sundry creditors and current liabilities decreased by -Rs 870.94 million in 2019, while there was a decrease of -Rs 557.39 million in 2018.

5. Cash Generation from Operations:

The cash generation from operations was -Rs 6,271.75 million in 2019, indicating a substantial decrease from -Rs 744.19 million in 2018. This negative cash flow from operations suggests potential liquidity challenges or increased investment activities.

6. NET CASH FLOW FROM OPERATING ACTIVITIES:

The net cash flow from operating activities was -Rs 6,271.75 million in 2019, compared to -Rs 744.19 million in 2018, reflecting a significant decrease in cash generated from core business operations.

CASH FLOWS FROM INVESTING ACTIVITIES:

1. Purchase of Fixed Assets:

The company invested -Rs 27.75 million in fixed assets in 2019, a slight increase from -Rs 15.63 million in 2018.

2. Revaluation/Sale of Fixed Assets:

In 2019, the company reported a significant revaluation or sale of fixed assets amounting to Rs 5,717.91 million, compared to -Rs 0.58 million in 2018.

3. Other Investing Activities:

Other investing activities, including changes in non-current investments and financial assets, resulted in a net cash inflow of Rs 5,815.21 million in 2019, contrasting with an inflow of Rs 627.65 million in 2018. This positive change suggests strategic investments or divestments during the period.

CASH FLOW FROM FINANCING ACTIVITIES:

1. Proceeds from Shares Issued and Other Financing Activities:

The company received proceeds from the issuance of shares and other financing activities, resulting in a net cash inflow of Rs 445.36 million in 2019, compared to Rs 119.36 million in 2018.

NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS:

The net increase/(decrease) in cash and cash equivalents was -Rs 11.17 million in 2019, a decrease from Rs 2.81 million in 2018.

CASH AND CASH EQUIVALENTS:

1. Cash and Cash Equivalents at the Beginning of the Year:

In 2019, the company started with cash and cash equivalents amounting to Rs 18.67 million, compared to Rs 15.86 million in 2018.

2. Cash and Cash Equivalents at the End of the Year:

The year ended with cash and cash equivalents of Rs 7.5 million in 2019, a decrease from Rs 18.67 million in 2018.

Annual Report

Lakshmi Energy and Foods Annual Report 2017-18

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert