Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
DS Kulkarni Developers Limited |
Particulars |
2023 |
2022 |
ASSETS |
|
|
1. Non-current assets |
|
|
(a) Property, plant and equipment |
244.38 |
286.93 |
(c) Intangible assets |
5.46 |
5.46 |
(d) Financial assets |
|
|
Other financial assets |
5,330.69 |
9,891.46 |
(g) Other non-current assets |
1,430.31 |
1,388.11 |
Total non-current assets |
7,010.84 |
11,571.96 |
2. Current assets |
|
|
(a) Inventories |
1,57,168.00 |
1,57,168.00 |
(b) Financial assets |
|
|
i. Trade receivables |
2,663.88 |
2,663.88 |
ii. Cash and cash equivalents |
61.66 |
45.9 |
iv. Loans |
22,286.22 |
22,289.46 |
Total current assets |
1,82,179.76 |
1,82,167.24 |
Total assets |
1,89,190.60 |
1,93,739.20 |
EQUITY AND LIABILITIES |
|
|
Equity |
|
|
(a) Equity share capital |
2,580.10 |
2,580.10 |
(b) Other equity |
18,802.47 |
23,669.85 |
Total equity |
21,382.57 |
26,249.95 |
Liabilities |
|
|
1. Non-current liabilities |
|
|
(a) Financial liabilities |
|
|
i. Borrowings |
72,817.70 |
72,817.70 |
(d) Other non current liabilities |
2,134.25 |
2,134.25 |
Total non-current liabilities |
74,951.95 |
74,951.95 |
2. Current liabilities |
|
|
(a) Financial liabilities |
|
|
i. Borrowings |
10,579.90 |
10,396.01 |
ii. Trade payables |
6,041.78 |
5,909.90 |
iii. Other financial liabilities |
69,610.35 |
69,610.35 |
(c) Income tax liabilities (net) |
2,121.78 |
2,117.10 |
(d) Other current liabilities |
4,502.27 |
4,503.94 |
Total current liabilities |
92,856.08 |
92,537.30 |
Total liabilities |
1,67,808.03 |
1,67,489.25 |
Total equity and liabilities |
1,89,190.60 |
1,93,739.20 |
Particulars |
2023 |
2022 |
Revenue |
|
|
Other Income |
|
-4.59 |
Total Income |
|
-4.59 |
Expenses |
|
|
Depreciation and amortization expense |
42.55 |
60.18 |
Other Expenses |
264.06 |
210.87 |
Total expenses |
306.61 |
271.05 |
Profit/(loss) before exceptional items and tax |
-306.61 |
-266.46 |
Exceptional items |
-4,560.77 |
|
Profit/(loss) before Tax Expense |
-4,867.38 |
-266.46 |
Profit or Loss for the period |
-4,867.38 |
-266.46 |
Total comprehensive income for the period |
-4,867.38 |
-266.46 |
Paid-up equity share capital |
2,580.10 |
2,580.10 |
Reserves excluding Revaluation Reserves as per Balance Sheet of previous year |
18,802.47 |
23,669.85 |
Earnings per equity share |
|
|
(a) Basic |
-18.87 |
-1.03 |
(b) Diluted |
-18.87 |
-1.03 |
Particulars |
2023 |
2022 |
Cash flows from operating activities |
|
|
Profit / (Loss) before tax |
-4,867.38 |
-266.46 |
Adjustments for: |
|
|
Depreciation and amortisation expense |
42.55 |
60.18 |
Interest income |
- |
-4.59 |
Operating profit before changes in operating assets and liabilities |
-4,824.83 |
-210.87 |
Adjustments for changes in operating assets and liabilities: |
|
|
Increase / (decrease) in trade payables |
131.88 |
215.09 |
Increase / (decrease) in other current financial liabilities |
- |
-418.12 |
Increase / (decrease) in other current liabilities |
3.01 |
-4.14 |
(Increase) / decrease in other non-current financial assets |
4,560.77 |
|
(Increase) / decrease in other non-current assets |
-42.2 |
-37.2 |
Cash generated from/ (used in) operations |
-171.36 |
-455.24 |
Net cash generated from/ (used in) operating activities |
-171.36 |
-455.24 |
Cash flows from investing activities |
|
|
Realisation / (investment) in fixed deposit and margin money (net) |
|
-302.6 |
Interest received |
- |
4.59 |
Net cash used in investing activities |
- |
-298.01 |
Cash flows from financing activities |
|
|
Proceeds / (Repayments) of long term borrowings |
183.89 |
723.63 |
Proceeds from short term borrowings |
3.24 |
- |
Net cash generated from/ (used in) from financing activities |
187.13 |
723.63 |
Net (decrease) / increase in Cash and cash equivalents |
15.77 |
-29.62 |
Cash and cash equivalents at the beginning of the year |
45.89 |
75.51 |
Cash and cash equivalents at the end of the year |
61.66 |
45.89 |
Reconciliation of cash and cash equivalents as per the cash flow statement Cash and cash equivalents comprise of: |
|
|
Cash on hand |
0.2 |
0.2 |
Balance with banks in current accounts |
61.46 |
45.69 |
Cash and bank balances at the end of the year |
61.66 |
45.89 |
Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:
Cash Flows from Operating Activities:
In 2023, the company reported a profit before tax of -4,867.38 INR, indicating a loss. This was primarily due to various expenses and adjustments. After accounting for depreciation and amortization expenses of 42.55 INR, the operating profit before changes in operating assets and liabilities was -4,824.83 INR.
Adjustments for changes in operating assets and liabilities included an increase in trade payables of 131.88 INR and an increase in other current liabilities of 3.01 INR. There was also a significant increase in other non-current financial assets of 4,560.77 INR. These adjustments resulted in cash generated from operations of -171.36 INR and a net cash outflow of the same amount from operating activities in 2023.
In 2022, the company reported a profit before tax of -266.46 INR, also indicating a loss. After accounting for depreciation and amortization expenses of 60.18 INR and interest income of -4.59 INR, the operating profit before changes in operating assets and liabilities was -210.87 INR.
Adjustments for changes in operating assets and liabilities included an increase in trade payables of 215.09 INR, a decrease in other current financial liabilities of -418.12 INR, and a decrease in other current liabilities of -4.14 INR. There was also a decrease in other non-current assets of -37.2 INR. These adjustments resulted in cash generated from operations of -455.24 INR and a net cash outflow of the same amount from operating activities in 2022.
Cash Flows from Investing Activities:
In 2023, the company did not specify any investments or realizations in fixed deposits or margin money, and there was no interest received, resulting in a net cash flow of 0 INR in investing activities.
In 2022, the company reported a net investment of -302.6 INR in fixed deposits and margin money and received 4.59 INR in interest income, leading to a net cash outflow of -298.01 INR in investing activities.
Cash Flows from Financing Activities:
In 2023, the company received 183.89 INR from proceeds/repayments of long-term borrowings and 3.24 INR from short-term borrowings. This resulted in a net cash inflow of 187.13 INR from financing activities.
In 2022, the company received 723.63 INR from proceeds/repayments of long-term borrowings, while no information was provided for short-term borrowings. This resulted in a net cash inflow of 723.63 INR from financing activities.
Net (Decrease)/Increase in Cash and Cash Equivalents:
In 2023, the company experienced a net increase in cash and cash equivalents of 15.77 INR, ending the year with 61.66 INR compared to 45.89 INR at the beginning of the year.
In 2022, there was a net decrease in cash and cash equivalents of -29.62 INR, ending the year with 45.89 INR compared to 75.51 INR at the beginning of the year.
Reconciliation of Cash and Cash Equivalents:
Cash and cash equivalents consist of cash on hand (0.2 INR in both 2023 and 2022) and balance with banks in current accounts (61.46 INR in 2023 and 45.69 INR in 2022). This totals to cash and bank balances at the end of the year (61.66 INR in 2023 and 45.89 INR in 2022).