Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Bootes Impex Tech Limited |
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 |
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 |
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.