Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Intertec Technologies Limited |
Particulars |
2023 |
2022 |
ASSETS |
|
|
Non-current assets |
|
|
(a)Property, Plant and Equipment |
49.96 |
100.28 |
(b)Other Intangible assets |
9.93 |
9.93 |
(c)Financial Assets |
|
|
(i) Investment |
487 |
908.51 |
(ii)Loans |
1,786.09 |
163.29 |
(d)Other non-current assets |
|
1,463.37 |
Current assets |
|
|
(a)Inventories |
1.2 |
1.2 |
(b)Financials Assets |
|
|
i.Trade receivables |
|
10.41 |
ii.Cash and Cash equivalents |
6.07 |
5.95 |
(c)Other current assets |
2 .40 |
|
Total Assets |
2 ,342.65 |
2,662.94 |
EQUITY AND LIABILITIES |
|
|
Equity |
|
|
(a)Equity Share Capital |
756.07 |
756.07 |
(b)Other Equity |
1 ,338.85 |
1,427.07 |
Liabilities |
|
|
Non-current Liabilities |
|
|
(a)Financial Liabilities |
|
|
i.Borrowings |
215.29 |
444.46 |
ii. Trade Payables |
|
|
(A) total outstanding dues of creditors other than micro enterprises and small enterprises. |
7.79 |
|
(b)Provisions |
|
4.85 |
(c)Other non-current liabilities |
17.33 |
|
Current Liabilities |
|
|
(a)Financial Liabilities |
|
|
i.Trade payables |
|
|
(A) total outstanding dues of creditors other than micro enterprises and small enterprises. |
3.35 |
29.37 |
(b)Other current Liabilities |
2.96 |
|
(c)Provisions |
1 |
1.12 |
Total Equity and Liabilities |
2 ,342.65 |
2 ,662.94 |
Particulars |
2023 |
2022 |
REVENUE |
|
|
Other income |
189.68 |
|
Total Revenue |
189.68 |
|
EXPENSES |
|
|
Depreciation and amortization expense |
|
4.37 |
Bad Debt Written off |
267.59 |
|
Other Expenses |
10.31 |
7.4 |
Total Expenses |
277.89 |
11.77 |
Profit/(Loss) before exceptional & tax |
-88.21 |
-11.77 |
Profit/(Loss) before tax |
-88.21 |
-11.77 |
Profit/(Loss) after tax before other Comprehensive Income |
-88.21 |
-11.77 |
Profit (Loss) and other comprehensive income for the period |
-88.21 |
-11.77 |
Earnings per equity share |
|
|
Basic and Diluted (1.17) (0.16) |
-1.17 |
-0.16 |
Weighted no of shares 75,60,735 |
75,60,735 |
75,60,735 |
Particulars |
2023 |
2022 |
A. Cash flows from operating activities |
|
|
Net Profit Before Taxation |
-88.21 |
-11.77 |
Adjustments for: |
|
|
Depreciation |
|
4.37 |
Profit on sale of Asset (Considered in Investment Activities |
-189.68 |
|
Operating Profit Before Working Capital Changes |
-277.89 |
-7.4 |
(Increase)/ Decrease in Current Assets, Loans & Advances |
391.83 |
|
Increase/(Decrease) in Current Liabilities |
-20.24 |
0.63 |
Working Capital changes |
371.59 |
0.63 |
Cash Generated from operations |
93.7 |
-6.77 |
Net cash from operating activities |
93.7 |
-6.77 |
B. Cash flows from Investment activities |
|
|
Sale of Fixed Asset |
240 |
|
Change in Long term Loans & Advances |
-121.74 |
-247.79 |
Net cash from Investing activities |
118.26 |
-247.79 |
C. Cash flows from financing activities |
|
|
Repayment of Loans, Deposits & Overdraft |
-211.84 |
254.18 |
Net cash from Financing activities |
-211.84 |
254.18 |
Net Increase / Decrease in cash and cash equivalents |
0.12 |
-0.38 |
Cash and cash equivalents at beginning of period |
5.95 |
6.33 |
Cash and cash equivalents at end of period |
6.07 |
5.95 |
Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:
A. Cash Flows from Operating Activities:
Net Cash from Operating Activities (2023): Rs 93.70
Net Cash from Operating Activities (2022): Rs -6.77
Explanation:
In 2023, the company generated Rs 93.70 from its core operating activities, indicating a positive cash flow.
In 2022, there was a net cash outflow of Rs -6.77 from operating activities, signifying a negative cash flow from its core operations.
B. Cash Flows from Investment Activities:
Net Cash from Investment Activities (2023): Rs 118.26
Net Cash from Investment Activities (2022): Rs -247.79
Explanation:
In 2023, the company received Rs 118.26 from investment activities, suggesting a positive cash flow, possibly from asset sales or other investment-related transactions.
In 2022, there was a net cash outflow of Rs -247.79 from investment activities, indicating that the company invested more in assets or acquisitions during that year.
C. Cash Flows from Financing Activities:
Net Cash from Financing Activities (2023): Rs -211.84
Net Cash from Financing Activities (2022): Rs 254.18
Explanation:
In 2023, the company had a net cash outflow of Rs -211.84 from financing activities, primarily due to loan repayments and deposits.
In 2022, there was a net cash inflow of Rs 254.18 from financing activities, suggesting the company received financing, potentially from loans or deposits.
Net Increase/Decrease in Cash and Cash Equivalents:
Net Increase in Cash and Cash Equivalents (2023): Rs 0.12
Net Decrease in Cash and Cash Equivalents (2022): Rs -0.38
Explanation:
In 2023, there was a slight net increase of Rs 0.12 in cash and cash equivalents, indicating a minor improvement in the company 's cash position.
In 2022, there was a net decrease of Rs -0.38 in cash and cash equivalents, implying a reduction in available cash during the year.
Cash and Cash Equivalents:
Cash and Cash Equivalents at the Beginning of 2023: Rs 5.95
Cash and Cash Equivalents at the Beginning of 2022: Rs 6.33
Cash and Cash Equivalents at the End of 2023: Rs 6.07
Cash and Cash Equivalents at the End of 2022: Rs 5.95
Particulars |
2023 |
2022 |
Current Ratio |
1.32 |
0.6 |
Debt-Equity Ratio |
0.1 |
0.2 |
Return on Equity Ratio |
-0.04 |
0.01 |
Return on Capital employed |
-0.04 |
-0.0028 |
Here is a summary of the financial and operational metrics for Intertec Technologies Limited
1.Current Ratio:
The current ratio is a measure of a company 's ability to meet its short-term obligations. In 2023, the company 's current ratio improved to 1.32, indicating a healthier short-term liquidity position compared to the previous year (0.6).
2.Debt-Equity Ratio:
2023: 0.1
2022: 0.2
The debt-equity ratio reflects the proportion of debt used to finance the company 's operations compared to equity. In 2023, the company reduced its debt financing, with a lower debt-equity ratio of 0.1, compared to 0.2 in 2022. This indicates a reduced reliance on debt for financing.
3.Return on Equity (ROE) Ratio:
ROE measures the company 's ability to generate profit from shareholders ' equity. In 2023, the company had a negative ROE of -0.04, indicating a loss on equity, whereas in 2022, the ROE was positive but relatively low at 0.01.
4.Return on Capital Employed (ROCE):
ROCE assesses the profitability of the company in relation to the capital employed. Both years had negative ROCE, with 2023 at -0.04 and 2022 at -0.0028, indicating that the company 's profitability did not cover the capital employed.