Unlisted Deals:
×

DS Kulkarni Developers Ltd Annual Report and Financials

Last Traded Price 0.01 -0.99 %

DS Kulkarni Developers Limited (DSKULKARNI) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
DS Kulkarni Developers Limited

DS Kulkarni Developers Limited Balance Sheet (Rs In Lakhs)

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

 DS Kulkarni Developers Limited Profit & Loss Statement (Rs In Lakhs)

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

 DS Kulkarni Developers Limited Consolidated Cash Flow Statement (Rs In Lakhs)

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).

DS Kulkarni Developers Ltd Annual Report 2022-23

Download
Support Megha Support Neha

News Alert