Unlisted Deals:
×

Bootes Impex Annual Reports, Balance Sheet and Financials

Last Traded Price 2,900.00 + 0.00 %

Bootes Impex Tech Limited (Bootes Impex) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40 3.15 (0.09%) -256.18 (-7.16%) -470.36 (-12.40%) -46.63 (-1.38%) 697.57 (26.56%) 1136.79 (14.97%) -32.11 (-0.96%)
Bootes Impex Tech Limited 100.00 (3.57%) 50.00 (1.75%) 1520.00 (110.14%) 1800.00 (163.64%) 1800.00 (163.64%)

Bootes Impex Tech Limited Consolidated Balance Sheet (Rs in Hundreds)

Particulars

31-03-2024

31-03-2023

Equity

 

 

Share Capital

7,10,631.90

1,000.00

Reserve and Surplus

12,26,251.88

37,203.05

Non Current Liabilities

 

 

Long term Borrowings

29,810.57

-

Current Liabilities

 

 

Short term Borrowings

52,415.00

1,26,999.00

Trade Payable

 

 

Other than micro and small enterprises

3,89,589.75

6,647.58

Other Current Liabilities

37,836.63

2,60,913.59

Short term Provisions

3,25,286.03

25,245.11

Total Equity and Liabilities

27,71,821.76

4,58,008.33

Non-Current Assets

 

 

Property, Plant and Equipment

56,488.36

12,431.33

Non-current Investments

490.00

490.00

Deferred Tax Assets (Net)

1,238.05

19.46

Current Assets

 

 

Trade Receivable

16,32,391.14

2,68,911.92

Cash And Cash Equivalents

4,62,747.64

4,980.35

Short term Loans and Advances

5,03,619.81

1,69,319.18

Other current assets

1,14,846.35

1,856.09

Total Assets

27,71,821.35

4,58,008.33

 Bootes Impex Tech Limited Consolidated Profit & Loss Statement (Rs in Hundreds)

Particulars

2023-24

2022-23

Revenue

 

 

Revenue from Operation

19,56,908.60

4,14,691.61

Other Income

289633.76

23,604.52

Total Revenue

22,46,542.36

4,38,296.13

Expenses

 

 

Cost of Materials Consumed

5,27,790.88

70676.15

Personnel and employee benefit expenses

361372.19

1,69,740.18

Finance Costs

1341.19

-

Depreciation and Amortization Expenses

16762.98

4971.05

Other Expenses

196446.56

158240.69

Total Expenses

11,03,713.80

4,03,628.07

Profit before Tax

11,42,828.56

34,668.06

Current Tax

2,41,219.15

9,110.09

Deferred Tax charhe/(credit)

1218.59

19.46

Profit / (Loss) for the period

9,02,828.00

25,577.43

Earnings per Equity Share:

 

 

Basic

12.7

255.77

Diluted

12.7

255.77

 Bootes Impex Tech Limited Consolidated Cash Flow Statement (Rs in Hundreds)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Net Profit before Tax

11,42,829.00

34,668.00

Adjustment for:

 

 

Add: Depreciation

16,763.00

4,971.00

Add: Interest and finance charges

1,341.00

-

Less: Interest Income

-1,762.00

-

Operating Profit before Working Capital Charges

11,59,171.00

39,639.00

Decrease/(Increase) in Trade & other receivables

-13,63,479.00

-2,60,141.00

Decrease/(Increase) in other receivables

-1,12,990.00

329.00

Decrease/(Increase) in non current investments

-

-1,489.00

Decrease/(Increase) in Loan & advances

-3,34,301.00

1,59,868.00

Increase/(Decrease) Current liabilites

2,28,194.00

84,411.00

Net Changes in Working Capital

-15,82,576.00

-17,023.00

Cash generated from Operations

-4,23,405.00

22,616.00

Taxes

9,129.55

-

Net Cash Flow From Operating Activates

-4,32,535.00

22,616.00

Cash Flow from Investing Activities

 

 

Purchase of fixed assets

-60,820.00

-13,920.00

Interest received

1,762.00

-

Net Cash Flow From Investing Activities

-59,258.00

-13,920.00

Cash Flow from Operating Activities

 

 

Increase/(Repayment) of share capital

59,631.90

-

Increase/(Repayment) of share premium

9,35,842.83

-

Interest & finance charges

-1,341.00

-

Increase/(Repayment) of long term loan

29,811.00

-

Increase/(Repayment) of short term loan

-74,584.00

-7,001.00

Net Cash Flow From Financing Activities

9,49,360.00

-7,001.00

Net Increase /(Decrease) In cash & Cash Equivalents

4,57,767.00

1,695.00

Cash  & Cash equivalents at the beginning of the Year

4,980.00

3,285.00

Cash  & Cash equivalents at the end of the Year

4,62,748.00

4,980.00

 Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Cash Flow from Operating Activities:

The company reported a net profit before tax of ₹11,42,829 (hundreds) in 2024, a significant increase from ₹34,668 in the previous year. This sharp rise indicates strong operational performance. Adjustments were made for non-cash expenses like depreciation of ₹16,763 and interest and finance charges of ₹1,341, adding back to the profit, while the interest income of ₹1,762 was deducted.

Despite this robust profit, changes in working capital had a significant negative impact on cash flow. There was a large increase in trade and other receivables by ₹13,63,479, signaling that the company is facing delays in collecting payments or has extended credit to customers. Other receivables also increased by ₹1,12,990, and loans and advances rose by ₹3,34,301, further straining cash flow. Although current liabilities increased by ₹2,28,194, the net working capital changes resulted in a significant cash outflow of ₹15,82,576.

As a result, cash generated from operations showed a negative cash flow of ₹4,23,405, compared to a positive inflow of ₹22,616 in the previous year. After accounting for tax payments of ₹9,129.55, the net cash flow from operating activities was ₹-4,32,535, reflecting a substantial outflow due to working capital changes, despite higher profits.

Cash Flow from Investing Activities:

In the investing section, the company made a purchase of fixed assets totaling ₹60,820, which represents capital investments likely aimed at future growth. The only inflow from investing activities was interest income of ₹1,762, which slightly offset the outflow.

Thus, the net cash flow from investing activities amounted to a negative ₹59,258, indicating ongoing investments in fixed assets, but with no significant inflows to balance this spending.

Cash Flow from Financing Activities:

The financing activities had a significant positive contribution to cash flow. The company raised ₹59,631.90 through share capital and a substantial ₹9,35,842.83 in share premium, which provided major inflows of cash. Additionally, the company took on a long-term loan of ₹29,811, although there was a repayment of short-term loans amounting to ₹74,584. After accounting for interest and finance charges of ₹1,341, the net cash flow from financing activities was a strong ₹9,49,360, a major improvement compared to the outflow of ₹7,001 in the prior year.

Net Increase/Decrease in Cash and Cash Equivalents:

Due to the large inflows from financing activities, the company experienced a net increase in cash and cash equivalents of ₹4,57,767, a sharp rise from the ₹1,695 increase seen in the previous year. This significant boost helped strengthen the company 's liquidity, allowing it to end the year with ₹4,62,748 in cash and cash equivalents, compared to ₹4,980 at the beginning of the year.

Bootes Impex Annual Reports

Bootes Impex Consolidated Annual Report 2023-24

Download
Support Megha Support Neha

News Alert