Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Rishabh Enterprises Limited |
Particulars |
2023 |
2022 |
ASSETS |
||
NON CURRENT ASSETS |
||
Financial Assets |
||
Investments |
62,589.70 |
39,799.70 |
Loans |
100,300.00 |
105,800.00 |
TOTAL NON CURRENT ASSETS |
162,889.70 |
145,599.70 |
CURRENT ASSETS |
||
Inventories |
12,922.30 |
11,619.74 |
Financial Assets |
||
Cash and Cash Equivalnets |
1,354.39 |
952.57 |
Current Tax Assets |
154.68 |
371.71 |
Other Current Assets |
38,020.32 |
31,093.20 |
TOTAL CURRENT ASSETS |
52,451.69 |
44,037.22 |
TOTAL ASSETS |
215,341.38 |
189,636.92 |
EQUITY & LIABILITIES |
||
EQUITY |
||
Equity Share Capital |
100,000.00 |
100,000.00 |
Other Equity |
114,577.72 |
88,667.60 |
TOTAL EQUITY |
214,577.72 |
188,667.60 |
LIABILITIES |
||
CURRENT LIABILITIES |
||
Fianancial Liabilities |
||
Trade Payables |
762.80 |
959.69 |
Other Current Liabilities |
0.87 |
9.63 |
TOTAL LIABILITIES |
763.67 |
969.32 |
TOTAL |
215,341.38 |
189,636.92 |
Particulars |
2023 |
2022 |
INCOME |
||
Other Income |
7,716.90 |
8,120.60 |
TOTAL INCOME |
7,716.90 |
8,120.60 |
EXPENSES |
||
Changes in Inventories of Stock in Trade |
(1,302.56) |
(669.77) |
Payment to Employee |
2,400.00 |
2,400.00 |
Other Expenses |
2,873.33 |
3,481.56 |
Total EXPENSES |
3,970.77 |
5,211.79 |
Profit/Loss Before Tax |
3,746.33 |
2,908.81 |
Tax Expenses |
||
Current Tax |
615.00 |
563.58 |
Current Tax Expenses relating to prior years |
11.01 |
|
Profit/(Loss) for the year |
3,120.12 |
2,345.23 |
Other Comprehensive Income/(Loss) |
||
Items that will not be reclassified to Statement of Profit and Loss |
22,790.00 |
845.35 |
Total comprehensive income/(loss) for the year |
25,910.12 |
3,190.58 |
Earning per share (of Rs. 10 each) |
||
Basic |
0.31 |
0.23 |
Diluted |
0.31 |
0.23 |
Particulars |
2023 |
2022 |
A. CASH-FLOW FROM OPERATING ACTIVITIES: |
||
Net Profit Before Tax and Extra-ordinary Items |
3,746.13 |
2,908.81 |
Adjustment for |
||
Operating Profit before Working Capital Changes |
3,746.13 |
2,908.81 |
Changes in Working Capital: |
||
Increase/ (Decrease) in Trade Payables |
-196.89 |
697.36 |
Increase/ (Decrease) in Other Liabilities |
-8.76 |
9.63 |
(Increase)/ Decrease in Inventories |
1,302.56 |
-669.77 |
(Increase)/ Decrease in Non Current Assets |
||
(Increase)/ Decrease in Other Current Assets |
-7,308.54 |
|
Cash Generated from Operation |
(4,689.20) |
(4,362.52) |
Income Tax Paid |
-408.98 |
-812.06 |
NET CASH FROM OPERATING ACTIVITIES (A) |
-5,098.18 |
-5,174.58 |
B. CASH-FLOW FROM INVESTMENT ACTIVITIES: |
||
Sale of Investment |
||
Loan Given (Net) |
5,500.00 |
4,850.00 |
NET CASH FROM INVESTMENT ACTIVITIES (B) |
5,500.00 |
4,850.00 |
C. CASH FLOW FROM FINANCIAL ACTIVITIES |
||
NET CASH FROM FINANCING ACTIVITIES (C) |
||
Net Increase/ (Decrease) in Cash and Cash Equivalents (A+B+C) |
401.83 |
-324.58 |
Cash and Cash Equivalents - Beginning of the Year |
952.57 |
1,277.15 |
Cash and Cash Equivalents - End of the Year |
1,354.39 |
952.57 |
Net Cash and Cash Equivalents |
401.83 |
-324.58 |
The provided data outlines the cash flow statement for the years 2023 and 2022, categorized into operating activities, investment activities, and financial activities.
A. Cash Flow from Operating Activities:
- Net Profit Before Tax and Extra-ordinary Items increased from 2,908.81 in 2022 to 3,746.13 in 2023.
- Operating Profit before Working Capital Changes also rose to 3,746.13 in 2023.
- Changes in Working Capital include a decrease in Trade Payables by -196.89 and a decrease in Other Liabilities by -8.76. However, there was an increase in Inventories by 1,302.56 and a substantial increase in Other Current Assets by -7,308.54.
- Cash Generated from Operations decreased from -4,362.52 in 2022 to -4,689.20 in 2023.
- Income Tax Paid decreased from -812.06 in 2022 to -408.98 in 2023.
- Overall, Net Cash from Operating Activities showed a decrease from -5,174.58 in 2022 to -5,098.18 in 2023.
B. Cash Flow from Investment Activities:
- Sale of Investment and Net Loan Given both increased, resulting in a rise in Net Cash from Investment Activities from 4,850.00 in 2022 to 5,500.00 in 2023.
C. Cash Flow from Financial Activities:
- Net Cash from Financing Activities is not explicitly provided in the data.
- The Net Increase/(Decrease) in Cash and Cash Equivalents improved from -324.58 in 2022 to 401.83 in 2023.
- The Cash and Cash Equivalents at the beginning of the year were 952.57 in 2022 and increased to 1,277.15. By the end of 2023, it further rose to 1,354.39.
Ratios |
2023 |
EBITDA |
23.81 % |
Networth |
13.73 % |
Return on Equity |
1.45% |
Total Assets |
13.55 % |
Fixed Assets |
0.00 % |
Current Assets |
19.11 % |
Current Liabilities |
-21.22 % |
Trade Payables |
-20.52 % |
Current Ratio |
68.68 |
The provided data presents various financial ratios for the year 2023, offering insights into the company 's performance and financial health.
1. EBITDA Margin:
- EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) margin is reported at 23.81%, indicating the company 's ability to generate operating profits relative to its revenue.
2. Networth Ratio:
- The Networth ratio stands at 13.73%, reflecting the proportion of the company 's net assets to its total equity. This ratio provides insights into the company 's financial structure and stability.
3. Return on Equity (ROE):
- Return on Equity is calculated at 1.45%, representing the company 's ability to generate profits from shareholders ' equity. A higher ROE is generally considered favorable, but the reported value suggests a relatively modest return.
4. Total Assets Ratio:
- The Total Assets ratio is 13.55%, indicating the company 's ability to efficiently utilize its assets to generate revenue. This ratio is crucial for assessing asset management efficiency.
5. Fixed Assets Ratio:
- Interestingly, the Fixed Assets ratio is reported as 0.00%, suggesting either a negligible amount of fixed assets or a specific business model that relies less on fixed assets.
6. Current Assets and Liabilities:
- Current Assets ratio is relatively high at 19.11%, showcasing a healthy proportion of short-term assets in the company 's overall asset structure.
- Current Liabilities and Trade Payables ratios are reported as -21.22% and -20.52%, respectively. Negative values in these ratios may require further investigation, as they could indicate anomalies in reporting or unique financial circumstances.
7. Current Ratio:
- The Current Ratio is high at 68.68, suggesting that the company has sufficient short-term assets to cover its short-term liabilities. A ratio above 1.0 generally indicates a favorable liquidity position.