Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Bharat Ekansh Limited |
Particulars |
2023 |
2022 |
ASSETS |
||
Financial Assets |
||
Cash and Cash Equivalents |
3,610.00 |
1,246.43 |
Receivables |
||
(I) Trade Receivables |
9,791.15 |
4,478.03 |
Loans & Advances |
55,228.72 |
58,980.13 |
Investments |
2,425.00 |
2,425.00 |
Non-Financial Assets |
||
Property, Plant and Equipment |
22.68 |
26.48 |
Other Non-Financial Assets |
355.50 |
405.77 |
TOTAL |
71,433.58 |
67,561.84 |
LIABILITIES AND EQUITY |
||
Financial Liabilities |
||
(I) Trade Payables |
||
- Total outstanding dues other than MSME |
3,605.36 |
32.76 |
Non-Financial Liabilities |
||
Current Tax Liabilities (Net) |
144.35 |
76.24 |
Provisions |
144.00 |
61.00 |
Other Non-Financial Liabilities |
393.50 |
414.77 |
Equity |
||
Equity Share capital |
50,000.21 |
50,000.00 |
Other Equity |
17,176.16 |
16,976.86 |
TOTAL |
71,433.58 |
67,561.84 |
Particulars |
2023 |
2022 |
REVENUE FROM OPERATIONS |
|
|
Consultancy, Sale of Material |
11,565.99 |
2,015.41 |
Other Income |
127.47 |
|
Total |
11,693.46 |
2,015.41 |
EXPENSES |
||
Purchases -Building Material |
9,707.37 |
503.30 |
Financial Cost |
76.48 |
0.72 |
Employee Benefits Expense |
902.50 |
939.73 |
Depreciation and amortization expense |
6.26 |
1.93 |
Other Expenses |
657.18 |
276.87 |
Total |
11,349.79 |
1,722.55 |
Profit/(loss) before tax |
343.67 |
292.86 |
Tax expense: |
||
Current Tax |
144.35 |
76.24 |
Profit (Loss) for the period |
144.35 |
76.24 |
Other Comprehensive Income |
199.32 |
216.62 |
Total Comprehensive Income for the period |
199.32 |
216.62 |
Earnings per equity share (Face value of Rs 10/- each) |
||
Basics |
0.04 |
0.04 |
Diluted |
0.04 |
0.04 |
Particulars |
2023 |
2022 |
A. CASH FLOW FROM OPERATING ACTIVITIES: |
||
Net Profit/(Loss) before tax & exceptional items. |
343.67 |
292.86 |
Adjustment for: |
||
Depreciation on property plant equipment |
6.26 |
1.93 |
Operating Profit/(Loss) before working Capital Changes |
349.93 |
294.79 |
Adjustment for changes in: |
||
(Decrease)/Increase in Provisions |
121.07 |
1.66 |
(Decrease)/Increase in Trade payables |
3,572.61 |
-32.47 |
Decrease/(Increase) in Other Non-Financial Liabilities |
-21.27 |
291.29 |
Decrease/(Increase) in Non-Current Financial Assets |
50.27 |
|
(Increase)/ Decrease in Trade receivable |
-5,313.12 |
-1,485.18 |
(Increase)/ Decrease in Other current Assets |
3,751.41 |
-47,128.44 |
Net Cash from Operating Activities before Income Tax |
2,510.90 |
-48,058.35 |
Direct taxes paid (net of refund) |
-144.35 |
-76.24 |
Net cash from operating activities |
2,366.54 |
-48,134.23 |
B. CASH FLOW FROM INVESTING ACTIVITIES: |
||
Purchase of property, plant & equipment |
-19.40 |
|
Sale of property, plant & equipment |
16.95 |
47,758.23 |
Net cash used in Investing activities |
-2.45 |
47,758.23 |
C. CASH FLOW FROM FINANCING ACTIVITIES: |
||
Net Changes in Cash and Cash equivalents during the year |
2,364.09 |
-376.36 |
Cash and Cash equivalents at the beginning of the year |
1,246.43 |
1,622.79 |
Cash and Cash equivalents at the end of the year |
3,610.53 |
124.43 |
Net Increase/ (Decrease) |
2,364.10 |
-376.36 |
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 net profit before tax and exceptional items of ₹343.67 lakhs, a notable increase from the previous year 's ₹292.86 lakhs. This was largely attributed to an operating profit of ₹349.93 lakhs before accounting for working capital changes. Several adjustments affected the cash flow, including a substantial increase in provisions by ₹121.07 lakhs and a significant increase in trade payables by ₹3,572.61 lakhs, which contributed to a decrease in cash flow. On the positive side, there was a decrease in other non-financial liabilities by ₹21.27 lakhs and an increase in non-current financial assets by ₹50.27 lakhs. However, there was a substantial increase in trade receivables by ₹5,313.12 lakhs and a decrease in other current assets by ₹3,751.41 lakhs, resulting in a net cash flow from operating activities of ₹2,366.54 lakhs after accounting for direct taxes paid of -₹144.35 lakhs.
B. Cash Flow from Investing Activities:
In 2023, the company reported a net cash outflow of -₹2.45 lakhs in investing activities, which was a substantial decrease from the previous year 's ₹47,758.23 lakhs. The decrease can be attributed to the purchase of property, plant, and equipment amounting to -₹19.40 lakhs, which was offset by the sale of property, plant, and equipment, amounting to ₹16.95 lakhs. This represents a significant shift in investment strategy compared to the previous year.
C. Cash Flow from Financing Activities:
The net change in cash and cash equivalents during 2023 was ₹2,364.09 lakhs, indicating a positive trend, in contrast to a decrease of -₹376.36 lakhs in 2022. The company began the year with cash and cash equivalents of ₹1,246.43 lakhs, and by the end of the year, it had increased to ₹3,610.53 lakhs, representing a net increase of ₹2,364.10 lakhs. This suggests that the company improved its financing activities during 2023, resulting in a healthier cash position.
Particulars |
2023 |
EBITDA |
1,429.55 % |
Net Worth |
0.32 % |
Debt/Equity Ratio |
0 |
Return on Equity |
0.32% |
Total Assets |
0.71 % |
Fixed Assets |
-99.94 % |
Current Assets |
307.65 % |
Current Liabilities |
377.63 % |
Trade Receivables |
49.62 % |
Trade Payables |
67.09 % |
Current Ratio |
121.61 |
Here is a summary of the financial and operational metrics for Bharat Ekansh Limited
Financial Performance in 2023:
In 2023, the company 's financial performance is characterized by several key metrics that provide insights into its operations and solvency.
EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): The EBITDA for 2023 stands at a healthy 1,429.55%, indicating robust earnings before accounting for interest, taxes, and non-cash expenses.
Net Worth: The company 's net worth as a percentage of total assets is relatively low at 0.32%, suggesting that a significant portion of the company 's assets is financed by other sources.
Debt/Equity Ratio: The debt-to-equity ratio is 0, indicating that the company has no debt, which is a positive sign as it implies lower financial risk and interest expenses.
Return on Equity (ROE): The return on equity is 0.32%, reflecting the company 's ability to generate a modest return for its equity shareholders based on its net worth.
Asset Structure:
-Total Assets: Total assets constitute 0.71% of the company 's financial structure, reflecting a relatively modest asset base.
-Fixed Assets: A substantial decline of -99.94% in fixed assets suggests a reduction in long-term, tangible assets, which may be indicative of asset disposal or depreciation.
- Current Assets: The significant increase of 307.65% in current assets points to a substantial increase in the company 's liquidity and short-term assets.
Working Capital and Trade Relations:
-Current Liabilities: Current liabilities have surged by 377.63%, indicating an increase in the company 's short-term obligations. This might be attributed to higher trade payables and other current liabilities.
-Trade Receivables: Trade receivables have increased by 49.62%, suggesting that the company 's credit sales have grown, but it could potentially impact liquidity if not managed effectively.
-Trade Payables: Trade payables have also risen by 67.09%, which could signify an extension of credit terms to suppliers or an increase in the company 's purchasing activity.
Current Ratio:
The current ratio is an exceptionally high 121.61, indicating the company 's robust ability to cover its short-term obligations with its current assets. However, such an exceptionally high current ratio might suggest inefficiencies in asset management, and a closer analysis of the company 's working capital management is warranted.