Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Encore Business System Limited |
Particulars |
2023 |
2022 |
Assets |
|
|
Non-current assets |
|
|
Property, plant and equipment |
571,056 |
926,645 |
Non-current investments |
4,500,000 |
4,500,000 |
Deferred tax assets (net) |
107,323 |
107,323 |
Total non-current assets |
5,178,379 |
5,533,968 |
Current assets |
|
|
Trade receivables, current |
- |
9,775,523 |
Bank balance other than cash and cash equivalents |
- |
2,160,223 |
Miscellaneous Expenditure not written off |
13,935,603 |
4,047,293 |
Short Term Loans & Advances |
500,000 |
500,000 |
Total current assets |
14,435,603 |
16,483,039 |
Total assets |
19,613,982 |
22,017,007 |
Equity |
|
|
Equity share capital Other equity |
30,974,210 |
30,974,210 |
Current liabilities |
|
|
Borrowings |
4,912,200 |
4,912,200 |
Trade payables |
|
2,022,525 |
Other current financial liabilities |
25,500 |
25,500 |
Other current liabilities |
560,705 |
585,616 |
Total current liabilities |
5,498,405 |
7,545,841 |
Total Liabilities |
19,613,982 |
22,017,007 |
Particulars |
2023 |
2022 |
Revenue from operations |
- |
24,589,600 |
Total Revenue |
- |
24,589,600 |
Expenses: |
|
|
Cost of materials consumed |
- |
1,646,500 |
Direct Expenses |
- |
16,700,145 |
Employee benefit expenses |
- |
677,565 |
Finance costs |
- |
7,980 |
Depreciation and amortization expenses |
355,589 |
580,875 |
Other expenses |
- |
3,682,322 |
Total expenses |
355,589 |
23,295,387 |
Profit before exceptional items and tax |
-355,589 |
1,294,213 |
Profit before extraordinary items and tax |
-355,589 |
1,294,213 |
Profit before tax |
-355,589 |
1,294,213 |
Tax expense: |
|
|
(1) Current tax |
- |
336,495 |
(2) Deferred tax |
- |
24,823 |
Profit (Loss) for the period from continuing operations |
-355,589 |
932,895 |
Profit (Loss) for the period |
-355,589 |
932,895 |
Particulars |
2023 |
2022 |
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
Profit for the year |
-3,55,589 |
12,94,213 |
Adjustments to reconcile profit and loss to net cash provided by operating activities |
|
|
Depreciation and amortization expenses |
3,55,589 |
5,80,875 |
Tax expenses |
0 |
3,36,495 |
Operating profit before working capital changes |
0 |
15,38,593 |
Net change in |
|
|
Other liabilities and provisions |
0 |
6,28,322 |
Cash generated from operations |
0 |
21,66,915 |
Net cash generated from operating activities |
0 |
21,66,915 |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
Proceeds from disposal of property, plant and equipment |
|
|
Net cash generated from investing activities |
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
Buy-back of equity shares |
|
|
Trade payables paid |
20,22,525 |
|
Interest paid |
1,37,698 |
|
Net cash used in financing activities |
-2160223 |
- |
Net change in cash and cash equivalents |
-2160223 |
21,66,915 |
Cash and cash equivalents at the beginning of the year |
21,60,223 |
6,692 |
Cash and cash equivalents at the end of the year |
0 |
21,60,223 |
NOTES FORMING PART OF FINANCIAL STATEMENTS |
-3,55,589 |
12,94,213 |
Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:
Cash Flows from Operating Activities:
2023:
Profit for the year: -3,55,589
This represents the net income or profit for the year, which is a loss of 3,55,589.
Adjustments to reconcile profit and loss to net cash provided by operating activities:
Depreciation and amortization expenses: 3,55,589
These are non-cash expenses that represent the decrease in value of assets over time. In this case, the company incurred depreciation and amortization expenses of 3,55,589.
Tax expenses: 0
The company did not incur any tax expenses during the year.
Operating profit before working capital changes: 0
This suggests that the operating profit before considering changes in working capital is zero.
Net change in other liabilities and provisions: 0
There is no net change reported in other liabilities and provisions.
Cash generated from operations: 0
The specific details of cash generated from operations are not provided.
Net cash generated from operating activities: 0
The net cash generated from operating activities is also reported as zero.
Cash Flows from Investing Activities:
Proceeds from disposal of property, plant and equipment: Not provided
The information regarding proceeds from the disposal of assets is not given.
Net cash generated from investing activities: Not provided
The overall net cash generated or used in investing activities is not disclosed.
Cash Flows from Financing Activities:
Buy-back of equity shares: Not provided
Details about the buy-back of equity shares are not given.
Trade payables paid: 20,22,525
This represents the amount paid towards trade payables during the year.
Interest paid: 1,37,698
The company paid 1,37,698 in interest.
Net cash used in financing activities: -2,16,02,23
The net cash used in financing activities is reported as -2,16,02,23, indicating a net outflow of cash from financing activities.
Net Change in Cash and Cash Equivalents:
Net change in cash and cash equivalents: -2,16,02,23
This is the net change in cash and cash equivalents during the year, indicating a decrease of 2,16,02,23.
Cash and Cash Equivalents:
Cash and cash equivalents at the beginning of the year: 21,60,223
The cash and cash equivalents at the beginning of the year were 21,60,223.
Cash and cash equivalents at the end of the year: 0
The cash and cash equivalents at the end of the year are reported as zero.
Additional Information:
Notes forming part of financial statements: -3,55,589
This figure might represent additional notes or adjustments to the financial statements, with a value of -3,55,589.
Please note that certain details, such as the proceeds from the disposal of assets or the buy-back of equity shares, are not provided, making it challenging to provide a complete analysis. If you have more specific questions or if there are additional details available, feel free to ask for further clarification.
Particulars |
2022 |
EBITDA |
-52.91 % |
Networth |
6.89 % |
Debt/Equity Ratio |
0.34 |
Return on Equity |
6.45% |
Total Assets |
7.72 % |
Fixed Assets |
-38.53 % |
Current Assets |
14.87 % |
Current Liabilities |
9.35 % |
Trade Receivables |
-0.64 % |
Trade Payables |
-20.14 % |
Current Ratio |
2.18 |
Here is a summary of the financial and operational metrics for Encore Business System Limited for the years 2022:
1. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization):
EBITDA: -52.91%
The EBITDA margin is negative, indicating that the company 's earnings before certain expenses are in a deficit. A negative EBITDA margin can be a cause for concern, as it suggests challenges in generating operational profits.
2. Networth:
Networth: 6.89%
This represents the net worth as a percentage of total equity. A positive net worth percentage is generally desirable, but the specific implications depend on the industry and company.
3. Debt/Equity Ratio:
Debt/Equity Ratio: 0.34
The debt/equity ratio is 0.34, suggesting a relatively low level of debt compared to equity. A lower ratio is generally considered favorable, indicating lower financial risk.
4. Return on Equity (ROE):
Return on Equity: 6.45%
ROE measures the profitability of shareholder equity. An ROE of 6.45% indicates the company 's ability to generate profits from its shareholder investments.
5. Total Assets:
Total Assets: 7.72%
The total assets have increased by 7.72%, indicating potential growth or changes in the asset base.
6. Fixed Assets:
Fixed Assets: -38.53%
The significant negative percentage for fixed assets suggests a substantial decrease in fixed asset value. This could be due to factors like depreciation, write-offs, or asset sales.
7. Current Assets:
Current Assets: 14.87%
The increase in current assets by 14.87% may indicate improved liquidity or changes in short-term asset composition.
8. Current Liabilities:
Current Liabilities: 9.35%
The increase in current liabilities by 9.35% may suggest increased short-term obligations.
9. Trade Receivables:
Trade Receivables: -0.64%
A slight decrease in trade receivables may indicate a more efficient collection of accounts receivable.
10. Trade Payables:
Trade Payables: -20.14%
A significant decrease in trade payables may suggest changes in the company 's payment terms or management of payables.
11. Current Ratio:
Current Ratio: 2.18
A current ratio above 1 indicates that the company has more current assets than current liabilities, suggesting short-term liquidity.