Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
K2 Systems Limited |
PARTICULARS |
2018 |
2017 |
ASSETS |
|
|
NON CURRENT ASSETS |
|
|
Property ,plant and equipment |
0 |
0 |
Capital work in progress |
0 |
0 |
Other intangible assets |
0 |
0 |
Financial assets |
|
|
Investments in subsidiaries /associate etc..,at cost |
0 |
0 |
Loans |
0 |
0 |
Other financial assets |
0 |
0 |
Other non-current assets |
290035 |
0 |
TOTAL NON CURRENT ASSETS |
290035 |
0 |
2.CURRENT ASSETS |
|
|
Inventories |
0 |
0 |
Fixed assets |
|
|
Trade receivables |
0 |
381321 |
Cash and cash equivalents |
48959 |
31082 |
Bank balances other than (ii)above |
0 |
0 |
Loans |
|
|
Other financial assets |
0 |
0 |
Current tax assets (Net) |
0 |
0 |
Other current assets |
-46000 |
40548 |
|
0 |
0 |
TOTAL CURRENT ASSETS |
2959 |
452951 |
TOTAL ASSETS |
292994 |
452951 |
EQUITY AND LIABILITIES EQUITY |
|
|
Equity share capital |
3940000 |
3940000 |
Other equity |
-5308173 |
-5359729 |
Total equity Liabilities |
-1368173 |
-1419729 |
1.Non-current liabilities |
||
Financial liabilities |
0 |
0 |
Borrowings |
0 |
0 |
Other financial liabilities |
0 |
0 |
Provisions |
|
|
Deferred tax liabilities (net) |
0 |
0 |
Government grants |
0 |
0 |
Total non-current liabilities |
0 |
0 |
Current liabilities |
0 |
0 |
Financial liabilities |
|
|
Borrowings |
- |
0 |
Trade payables |
|
|
(A)micro, small, medium enterprises |
|
|
(B)other than MSMEs |
1534626 |
1705139 |
other financial liabilities |
0 |
0 |
Other current liabilities |
|
|
Government grants |
126541 |
167541 |
Provisions |
0 |
0 |
Total current liabilities |
1664167 |
1872680 |
Total liabilities |
292994 |
452951 |
Total equity and liabilities |
|
|
Corporate information and significant accounting polices |
-1075179 |
-966778 |
PARTICULARS |
2018 |
2017 |
|
INCOME |
|
|
|
REVENUE FROM OPERATIONS |
|
|
|
Sale of products(including subsidy) |
|
|
|
Sale of services |
591552 |
|
|
Other operating revenues |
306000 |
1078520 |
|
Other income |
0 |
0 |
|
TOTAL |
897552 |
1078520 |
|
Expenses |
|
|
|
Cost of materials consumed |
0 |
0 |
|
Purchase of stock in trade |
0 |
0 |
|
Changes in inventories of finished goods ,stock-in – trade and work in progress |
0 |
0 |
|
Power and fuel |
0 |
0 |
|
Employee benefits expense |
262000 |
531000 |
|
Finance cost |
1537 |
975 |
|
Depreciation and amortization |
0 |
0 |
|
Expense excise duty |
0 |
0 |
|
Other expenses |
455187 |
394204 |
|
TOTAL |
718724 |
926179 |
|
Loss before exceptional items and tax |
178828 |
152341 |
|
Exceptional items |
0 |
0 |
|
Loss before tax |
178828 |
152341 |
|
Tax expense |
|
|
|
a) Current tax |
46000 |
40724 |
|
c) Deferred tax |
81872 |
|
|
Loss after tax |
51556 |
99035 |
|
Other comprehensive income NIL |
0 |
0 |
|
Total other comprehensive income, net of tax |
0 |
0 |
|
Total comprehensive income |
51556 |
99035 |
|
Earnings per equity share of face value of Rs 1/-each Basic and diluted Corporate information and significant accounting policies |
0.13 |
0.25 |
PARTICULARS |
2018 |
2017 |
CASH FOLW FROM OPERATING ACTIVITIES |
|
|
Net Profit / Loss before tax and extraordinary item |
178828 |
1,52,341 |
Adjustments for: |
|
|
Depreciation |
- |
- |
Interest paid |
- |
- |
Other Income |
- |
- |
Misc. Exp. Written off |
- |
- |
Operating Profit before Working Capital Changes |
178828 |
152341 |
Adjustments for: |
|
|
Decrease in Trade Receivables |
381321 |
34500 |
Increase in Loans & Advances |
- |
- |
Decrease in other current liabilities |
-41000 |
|
Decrease in Sundry Creditors |
-17513 |
-640620 |
Cash Generated From Operations: |
348636 |
-606120 |
Tax paid |
-19795 |
13712 |
Net cash flow/(used) from operating activities (A) |
328841 |
-467491 |
CASH FLOW FROM INVESTING ACTIVITIES; |
|
|
Purchase of Fixed Assets |
- |
- |
Purchase of Investments |
- |
- |
Sale of Investments |
- |
- |
Net cash flow/(used) from investing activities (B) |
|
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
Issue of Share Capital |
- |
- |
Secured & Unsecured Loans taken Dividend & Dividend tax Paid |
-310063 |
464000 |
Net cash flow/(used) from financing activities (C) |
-329858 |
464000 |
"Net Increase / Decrease in Cash and Cash |
18778 |
-3491 |
equivalents (A+B+C)" |
|
|
Cash and cash equivalents as at beginning of the year |
30181 |
34763 |
Cash and cash equivalents as at end of the year |
48959 |
31082 |
Cash Flow from Operating Activities:
1. Net cash inflow from operating activities in 2018 was Rs.328,841, indicating positive cash generated from the core business operations.
2. In contrast, in 2017, there was a net cash outflow of Rs.-467,491, suggesting that more cash was used in operating activities than generated.
Cash Flow from Investing Activities:
3. Specific details about investing activities, including the purchase and sale of fixed assets or investments, are not provided, making it challenging to assess the impact on cash flow.
Cash Flow from Financing Activities:
4. Financing activities in 2018 resulted in a net cash outflow of Rs.-329,858, primarily due to unspecified activities. It includes possible repayment of loans or other financial obligations.
5. In 2017, there was a net cash inflow of Rs.464,000 from financing activities, possibly indicating an influx of funds through loans or other financial instruments.
Net Increase/Decrease in Cash and Cash Equivalents:
6. The overall cash position improved in 2018 with a net increase in cash and cash equivalents amounting to Rs.18,778. This positive trend suggests improved liquidity.
7. Conversely, in 2017, there was a net decrease of Rs.-3,491, indicating a reduction in cash and cash equivalents over the year.
Cash and Cash Equivalents:
8. Cash and cash equivalents at the beginning of 2018 were Rs.30,181, and by the end of the year, they increased to Rs.48,959, reflecting positive cash management.
9. In 2017, cash and cash equivalents started at Rs.34,763 and decreased to Rs.31,082 by the end of the year, signifying a decline in available cash.
PARTICULARS |
2014 |
EBITDA |
0.89 % |
Net worth |
11.05 % |
Debt/Equity Ratio |
-4.25 |
Return on Equity |
N/A |
Total Assets |
447.81 % |
Fixed Assets |
-16.18 % |
Current Assets |
492.90 % |
Current Liabilities |
1,640.27 % |
Trade Receivables |
1,222.80 % |
Trade Payables |
1,948.03 % |
Current Ratio |
1.16 |
1. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization):
EBITDA margin is 0.89%, indicating that the company 's EBITDA as a percentage of total revenue is relatively low.
2. Networth:
Net worth as a percentage of total equity is 11.05%. This metric represents the company 's ownership interest in its assets after deducting liabilities.
3. Debt/Equity Ratio:
The Debt/Equity Ratio is -4.25, which seems unusual. Typically, this ratio should be positive or zero. A negative value might suggest an inconsistent or unconventional accounting approach.
4. Return on Equity (ROE):
Return on Equity is marked as N/A, indicating that there might be missing or insufficient data to calculate this metric. ROE measures the profitability of a company in relation to its equity.
5. Total Assets:
Total assets are 447.81% of some reference value (possibly equity or revenue). This indicates that the company 's assets are significantly higher than the specified benchmark.
6. Fixed Assets:
The Fixed Assets percentage is -16.18%, which seems unusual. A negative value in this context may indicate an accounting anomaly or misinterpretation of the data.
7. Current Assets:
Current assets are 492.90% of some reference value, suggesting a substantial proportion of short-term assets in the company 's asset mix.
8. Current Liabilities:
Current liabilities are 1,640.27% of some reference value, indicating a high level of short-term obligations compared to the specified benchmark.
9. Trade Receivables:
Trade receivables are 1,222.80% of some reference value, suggesting a high proportion of sales that are yet to be collected.
10. Trade Payables:
Trade payables are 1,948.03% of some reference value, indicating a significant amount of unpaid bills. This might be due to extended payment terms with suppliers.
11. Current Ratio:
The current ratio is 1.16, calculated as current assets divided by current liabilities. A value above 1 suggests that the company has more current assets than current liabilities, which is generally considered a positive liquidity indicator.