Unlisted Deals:
×

Mashaal Impex Limited Annual Reports, Balance Sheet and Financials

Last Traded Price 0.05 -0.20 %

Mashaal Impex Limited (Mashaal Impex) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Mashaal Impex Limited

Mashaal Impex Limited Balance Sheet (Amount in Rs.)

PARTICULARS

2017

2016

EQUITY AND LIABILITIES

 

 

Shareholders’ funds

 

 

Share capital

24,90,000

24,90,000

Reserves and surplus

-6,83,369

1,63,307

 

18,06,631

26,53,307

Current liabilities

 

 

Short Term Borrowings

1,48,690

-

Other current liabilities

5,73,435

-32,501

Short Term Provisions

-

56,308

 

7,22,125

88,809

Total

25,28,756

27,42,116

ASSETS

 

 

Non-current assets

25,00,000

25,00,000

Non-current investments

25,00,000

25,00,000

Current assets

 

 

Cash and cash equivalents

23,439

2,40,120

Short-term loans and advances

5,317

1,996

 

28,756

2,42,116

Total

25,28,756

27,42,116

 

Mashaal Impex Limited Profit & Loss Statement (Amount in Rs.)

PARTICULARS

2017

2016

Incomes

 

 

Revenue from operations

-

29,21,500

Other income

-

2,73,098

Total Revenue

-

31,94,598

Expenses

 

 

Purchase of Stock- in- Trade

-

28,60,000

Employee benefits expense

6,12,000

1,17,501

Other expenses

2,34,676

60,232

Total Expenses

8,46,676

30,37,733

Profit before tax

-8,46,676

1,56,865

Tax expense:

 

 

Current tax

-

48,473

Deferred tax

-

-

Total Tax expenses

-

48,473

Profit (Loss) for the year

-8,46,676

1,08,392

Earnings per equity share:

 

 

Basic

-3.4

0.44

Diluted

-3.4

0.44

 

Mashaal Impex Limited Consolidated Cash Flow Statement (Amount in Rs.)

PARTICULARS

2017

2016

Cash flows from operating activities

 

 

Net profit before tax and

extraordinary items

-8,46,676

1,56,865

Adjustments for:

 

 

Depreciation

-

-

(Profit)/Loss on Sale of Investments

-

-2,73,098

Operating Profit/(Loss) before working capital changes

-8,46,676

-1,16,233

(Increase)/Decrease in trade receivables

-

96,18,000

(Increase)/Decrease in short term loans & advances

-3,321

-

Increase /(Decrease) In Other Current Liabilities

540934

26,001

Increase /(Decrease) In Trade Payables

-

-37,59,400

Increase/(Decrease) in short Term provisions(except income tax provisions)

-

-

Income Taxes Paid

-56308

-

Net cash generated from/ (used in) operating activities (A)

-3,65,371

57,68,368

Cash flows from investment activities

 

 

Purchase of fixed assets

-

-

Sale/(Purchase) of Investments (net)

-

21,85,118

Net cash generated from/ (used in) investing activities (B)

-

21,85,118

Cash flows from financing activities

 

 

Loan Repaid

-

-80,50,000

Loans taken

148690

-

Issue of Share Capital

-

-

Net cash generated from/ (used in) financing activities (C)

1,48,690

-80,50,000

Net increase/(decrease) in cash/cash equivalents (A+B+C)

-2,16,681

-96,514

Cash and Cash Equivalents at beginning of the year

2,40,120

3,36,634

Cash and Cash Equivalents at end of the year

23,439

2,40,120

 

Certainly, here is a summary of the Cash Flow Statement for the years 2017 and 2016 broken down by activity wise in rupees:

 

Cash Flows from Operating Activities:

1. Net Profit Before Tax: The company experienced a substantial decrease in net profit before tax in 2017 compared to 2016, moving from a positive figure of 1,56,865 to a significant loss of -8,46,676.

2. Operating Profit/Loss Before Working Capital Changes: The operating profit before working capital changes also exhibited a considerable decline, dropping from -1,16,233 in 2016 to -8,46,676 in 2017, indicating challenges in the core business operations.

3. Working Capital Changes: The increase in trade receivables by 96,18,000, coupled with a notable decrease in trade payables by -37,59,400 and an increase in other current liabilities by 5,40,934, influenced the overall operating cash flow in 2016.

4. Income Taxes Paid: A sum of -56,308 was paid in income taxes in 2017, contributing to the overall outflow from operating activities.

5. Net Cash from Operating Activities: The net cash generated from operating activities decreased substantially, going from a positive 57,68,368 in 2016 to a negative -3,65,371 in 2017, indicating operational challenges and a significant cash outflow.

Cash Flows from Investing Activities:

6. Net Investment Activities: In 2016, the company engaged in significant investing activities, with a net cash outflow of 21,85,118 primarily attributed to the sale or purchase of investments.

Cash Flows from Financing Activities:

7. Loan Transactions: The company repaid loans amounting to -80,50,000 in 2017, resulting in a substantial outflow from financing activities. Additionally, it took a loan of 1,48,690 during the same period.

8. Net Cash from Financing Activities: The net cash from financing activities in 2017 was positive at 1,48,690, indicating that financing activities, including loan transactions, contributed positively to the overall cash position.

Net Change in Cash/Cash Equivalents:

9. Net Increase/(Decrease) in Cash: The company experienced a substantial decrease in cash/cash equivalents, with a net decrease of -2,16,681 in 2017 compared to a decrease of -96,514 in 2016.

Cash and Cash Equivalents:

10. Opening and Closing Balances: The cash and cash equivalents at the beginning of 2017 were 2,40,120, decreasing significantly to 23,439 at the end of the year. In 2016, the opening balance was 3,36,634, and it closed at 2,40,120.

Mashaal Impex Annual Report

Mashaal Impex Limited Annual Report -2017

Download
Support Megha Support Neha

News Alert