Unlisted Deals:
×

Cals Refineries Annual Reports, Balance Sheet and Financials

Last Traded Price 0.01 + 0.00 %

Cals Refineries Limited (Cals Refineries) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40 -3.97 (-0.11%) -132.20 (-3.56%) -218.19 (-5.75%) 216.45 (6.44%) 1120.60 (45.64%) 1369.09 (17.45%) 1756.61 (96.54%)
Cals Refineries Limited 0.00 (0.00%) 0.00 (0.00%) 0.00 (0.00%) 0.00 (0.00%) 0.00 (0.00%) 0.00 (0.00%)

CALS REFINERIES LIMITED Balance Sheet (In Lakhs)

Particulars

2017

2016

EQUITY AND LIABILITIES

   

Shareholders ' funds

   

(a) Share Capital

8,293.96

8,293.96

(b) Reserves and Surplus

-8,518.76

8,500.36

 

-224.8

-206.4

Share application money pending allotment

15.76

15.76

Non- current liabilities

   

(a) Long-Term Provisions

0.42

0.38

Current liabilities

   

(a) Short Term Borrowings

95.13

83.39

(b) Trade payables

112.89

114.47

(c) Other Current Liabilities

0.93

0.83

(d) Short Term Provisions

0.01

0.01

 

208.96

198.7

TOTAL

0.34

8.44

ASSETS

   

Non-current assets

   

(a)Fixed Assets

   

(i)Tangible Assets

0.22

0.32

(b) Long-term Loans and Advances

 

7.71

 

0.22

8.03

Current assets

   

(a) Cash and Cash Equivalents

0.03

0.32

(b) Short-term Loans and Advances

0.09

0.09

 

0.12

0.41

TOTAL

0.34

8.44

CALS REFINERIES LIMITED Profit & Loss Statement (In Lakhs)

Particulars

2017

2016

Income

 

 

Revenue from operations :

 

 

Other Income

0.4

3.02

Total Revenue

0.4

3.02

Expenditure

 

 

Employee Benefits Expenses

2.72

3.63

Finance Costs

0

0

Depreciation and Amortization Expenses

0.09

0.21

Other Expenses

8.28

11.82

Total Expenses

11.09

15.66

Profit/(Loss) before Exceptional Items

-10.69

-12.64

Exceptional Items

7.71

 

Profit/(Loss)

-18.4

-12.64

Earnings per equity share:

 

 

(1) Basic

0

0

(2) Diluted

0

0

CALS REFINERIES LIMITED Consolidated Cash Flow Statement (In Lakhs)

Particulars

2017

2016

CASH FLOW FROM OPERATING ACTIVITIES

 

 

Net Profit/ (Loss) before tax as per Statement of Profit and Loss

-18.4

-12.64

Adjustment for :

 

 

Depreciation and Amortization Expense

0.09

0.21

Loss on Fixed Assets Sold/Discarded

0.01

-

Operating Profit Before Working Capital Changes

-18.3

-12.43

Movements in working capital :

 

 

Increase/(Decrease) in Trade Payables

-1.58

1.33

Increase /(Decrease) in Long-Term Provisions

0.04

-1.12

Increase /(Decrease) in Short-Term Provisions

0

-0.03

Increase/(Decrease) in Other Current Liabilities

0.1

-0.17

Decrease /(Increase) in Long-Term Loans and Advances

7.71

-

Decrease /(Increase) in Short-Term Loans and Advances

0

-0.07

Cash Generated from /(used in) Operations

-12.03

-12.49

Net cash flow from/ (used in) Operating Activities (A)

-12.03

-12.49

CASH FLOW FROM FINANCING ACTIVITIES

 

 

Repayment of Short-Term Borrowings

-92.63

-

Proceeds from Short-Term Borrowings

104.37

12.63

Net Cash Flow from/(used in) Financing Activities (C)

11.74

12.63

Net Increase/(Decrease) in Cash and Cash Equivalents (A + B + C)

-0.29

0.14

Opening Balance of Cash and Cash Equivalents

0.32

0.18

Closing Balance of Cash and Cash Equivalents

0.03

0.32

 

-0.29

0.14

 Summary of Cash Flow from Operating and Financing Activities (2017-2016):

Cash Flow from Operating Activities:

1. Net Profit/(Loss) before tax:  The company reported a net loss before tax in both 2017 and 2016.

2. Adjustments:

   - Depreciation and Amortization Expense: A slight increase in depreciation from 2016 to 2017.

   - Loss on Fixed Assets Sold/Discarded: Small losses reported in 2017.

3. Operating Profit Before Working Capital Changes: The operating profit before working capital changes improved slightly in 2017 compared to 2016.

4. Movements in Working Capital:

   - Trade Payables: A decrease in trade payables in 2017, impacting cash flow negatively.

   - Long-Term Provisions: An increase in long-term provisions in 2017.

   - Short-Term Provisions: A slight increase in short-term provisions in 2016.

   - Other Current Liabilities: A slight increase in other current liabilities in 2017.

   - Decrease in Long-Term Loans and Advances: A significant decrease in long-term loans and advances in 2017.

   - Decrease in Short-Term Loans and Advances: A decrease in short-term loans and advances in 2016.

5. Cash Generated from/(Used in) Operations: The cash generated from operations improved slightly in 2017 compared to 2016.

6. Net Cash Flow from/(Used in) Operating Activities (A): The net cash flow from operating activities shows a decrease in 2017 compared to 2016.

Cash Flow from Financing Activities:

1. Repayment of Short-Term Borrowings: Significant repayment of short-term borrowings in 2017.

2. Proceeds from Short-Term Borrowings: Increase in proceeds from short-term borrowings in 2017.

3. Net Cash Flow from/(Used in) Financing Activities (C): Net cash flow from financing activities increased in 2017 compared to 2016.

Overall Net Increase/(Decrease) in Cash and Cash Equivalents:

- A slight decrease in cash and cash equivalents in 2017 compared to a slight increase in 2016.

- Opening and closing balances of cash and cash equivalents are provided.

Bellow, are the Financial Ratios

Ratios

2016

EBITDA

-4.67 %

Networth

-6.52 %

Debt/Equity Ratio

-0.41

Return on Equity

N/A

Total Assets

0.00 %

Fixed Assets

-39.62 %

Current Assets

105.00 %

Current Liabilities

7.44 %

Trade Receivables

0.00 %

Trade Payables

1.18 %

Current Ratio

0

1. Profitability:

   - EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): A negative value of -4.67% indicates that the EBITDA is negative relative to some metric, potentially revenue or operating expenses.

   - Return on Equity (ROE): The value is stated as N/A, which usually indicates that there might be insufficient information to calculate ROE. It could be due to a negative net worth or missing values.

2. Financial Structure:

   - Net Worth: A negative value of -6.52% indicates a potential negative net worth, which could be a cause for concern as it suggests that the company 's liabilities exceed its assets.

   - Debt/Equity Ratio: A negative Debt/Equity Ratio of -0.41 is unusual and might be a data entry error. This ratio is typically expressed as a positive value. Please double-check the data.

3. Asset Management

   - Total Assets: A very small increase of 0.00% suggests stability in total assets.

   - Fixed Assets: A substantial decrease of -39.62% in fixed assets might indicate a significant reduction in long-term investments, potentially affecting the company 's capacity for future growth.

   - Current Assets: A significant increase of 105.00% in current assets might suggest an increase in short-term assets.

   - Trade Receivables: A value of 0.00% for trade receivables seems unusual and may need verification.

   - Trade Payables: A modest increase of 1.18% in trade payables.

   - Current Liabilities: A moderate increase of 7.44% in current liabilities.

   - Current Ratio: A value of 0 for the current ratio is unusual and might indicate potential issues with liquidity. Please double-check the data.

Support Megha Support Neha

News Alert