Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 66.00 (-2.94 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mobikwik 590.00 (-1.67 %) mohan meakin 2,300.00 (-4.17 %) mohfl 20.00 (5.26 %) msei 4.00 (6.67 %) msil 34.00 (3.03 %) nayara energy 950.00 (5.56 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 410.00 (1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 55.00 (3.77 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 520.00 (4.00 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 290.00 (5.45 %) sterlite power 590.00 (1.72 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 855.00 (-0.58 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Sarnimal Investment Limited Annual Reports, Balance Sheet and Financials

Sarnimal Investment Limited (Sarnimal Investment) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Sarnimal Investment Limited

Sarnimal Investment Limited Balance Sheet (Rs)

Particulars

2023

2022

ASSEST

 

 

Non Current Asset

 

 

Deferred  Tax Asset

56,955.00

56,955.00

Other Non Current Asset

41860576

40891692

Total Non Current Asset

41,917,531.00

40,948,647.00

Current Asset

 

 

Inventories

3,200,000.00

 

Financial Asset

 

 

1.Trade Receivables

 

470000

2.Cash and Cash Equivalents

140,849.00

3,640,161.00

Current  Income  Tax  Asset

 

 

Other Current Asset

1,306,950.00

1,724,957.00

Total  Current Asset

4,647,799.00

5,835,118.00

TOTAL ASSEST

46,565,330.00

46,783,765.00

Equity and Liability

 

 

Equity

 

 

1.Equity Share Captial

44980000

44980000

Other Equity

1,231,218.00

1,178,422.00

Total Equity

46,211,218.00

46,158,422.00

Current Liability

 

 

Other  Current Liability

166,757.00

437,414.00

Provisions

187,354.00

187,931.00

Total  Current  Liability

354,111.00

625,345.00

Total  Equity and  Liability

46,641,061.00

47,330,302.00

Sarnimal Investment Limited Profit & Loss Statement (Rs)

PARTICULARS

2023

2022

Revenue from operations

3801076

2062073

Other Income

3570

 

Total income

3804646

2062073

Expenses

 

 

Purchase 

3500000

1058000

Change  in inventories

-3200000

 

Employee  Benefits   Expenses

672000

526000

Finance Cost

1021378

79610

Depreciation and  amortization expenses

1734684

304755

Total expenses

3728062

1968365

Profit before exceptional  items  and  Tax

76584

93708

Profit before tax

76584

93708

Tax Expenes

 

 

Current Tax

19912

24364

Profit For the year

56672

69344

Total Comprehensive Income

56672

69344

Earning Per Share:- Basic and Diluted

0.0013

0.0015

 Sarnimal Investment Limited Consolidated Cash Flow Statement (Rs)

Particulars

2023

2022

A. Cash flow from operating activities

76583.56

93708

Operating profit before working capital changes

76583.56

93708

Adjustment for:

 

 

Trade Receivables

470000

 

Inventories

-320000000

 

Other Assets

418007.73

-157505

Other Liability

-270657

-2252152

 

-2582649.3

-2409657

Cash Generated  From Operations

-2506065.4

-2315949

Taxes Paid

-24364.08

-4614

Cash  Flow From  Operating Activity

-2530429.5

-2320563

B. Cash flow from investing activities

 

 

Sale of Asset

 

5545000

Interest  Received

-968883.51

-340638.5

Net cash used in investing activities

-968883.51

5204361.5

C. Cash flow from financing activities

 

 

Net Decrease /Increase  in cash and cash Equivalents

-3499313

2883798.5

Opening  Balance  of Cash and  Cash Equivalents

3640161.62

756363.12

Closing  Balance  of Cash and  Cash Equivalents

140849

3640162

 Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:

1. Cash Flow from Operating Activities (2023):

The company generated 76,583.56 (in thousands) from its core operating activities.

This figure is a decrease from the 2022 operating cash flow of 93,708 (in thousands).

The decrease is primarily due to adjustments related to trade receivables, inventories, and other assets and liabilities.

After accounting for taxes paid, there is a net cash used in operating activities of -2,530,429.49 (in thousands).

2. Cash Flow from Investing Activities (2023):

The company had a net cash outflow of -968,883.51 (in thousands) in 2023.

This is a significant shift from 2022 when there was a net cash inflow from investing activities of 5,544,000 (in thousands).

The negative figure indicates that the company made substantial investments in - assets during 2023.

3. Cash Flow from Financing Activities (2023):

The net decrease in cash and cash equivalents for 2023 is -3,499,313 (in thousands).

This reflects a decrease in cash holdings during the year.

In contrast, 2022 saw a net increase in cash and cash equivalents of 2,883,798.5 (in thousands).

The opening balance of cash and cash equivalents in 2023 was 3,640,161.62 (in thousands), while the closing balance is 140,849 (in thousands), indicating a significant reduction in cash and cash equivalents.

In summary, the company faced financial challenges in 2023, as indicated by a decrease in cash generated from operating activities, significant investments, and a substantial decrease in cash and cash equivalents. It 's essential to carefully review and analyze these financial figures and consider consulting with financial experts or accountants for a more in-depth assessment of the company 's financial performance.

Bellow are the Financial Ratios

Particulars

2018

EBITDA

 257.91 %

Networth

 0.60 %

Debt/Equity Ratio

2.45

Return on Equity

0.59%

Total Assets

 33.86 %

Fixed Assets

 0.00 %

Current Assets

 -27.67 %

Current Liabilities

 2,152.18 %

Current Ratio

0.74

Here is a summary of the financial and operational metrics for Sarnimal Investment Limited for the year 2018:

1.EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization):

EBITDA is at an impressive 257.91%, indicating that the company generated a substantial operating profit relative to its total revenue. This suggests strong operational performance.

2. Net Worth:

The net worth of the company is 0.60%, which is relatively low. This indicates that the company 's total assets exceed its total liabilities by a small margin, which may suggest limited shareholder equity.

3. Debt/Equity Ratio:

The debt/equity ratio is 2.45, indicating that the company has a significant amount of debt relative to its equity. A higher debt/equity ratio may signify higher financial leverage but also increased financial risk.

4. Return on Equity (ROE):

The ROE is 0.59%, which is a low return on equity. It implies that the company is generating a relatively small profit for each unit of shareholder equity.

5. Total Assets:

Total assets increased by 33.86% compared to the previous period, which could signify growth in the company 's asset base.

6. Fixed Assets:

The percentage change in fixed assets is 0.00%, suggesting that there was no significant change in the company 's investment in long-term assets during the year.

7. Current Assets:

Current assets decreased by -27.67%, which indicates a reduction in short-term assets such as cash, accounts receivable, and inventory. This might be due to changes in the company 's working capital management.

8. Current Liabilities:

Current liabilities increased significantly by 2,152.18%, indicating a substantial increase in the company 's short-term obligations.

9. Current Ratio:

The current ratio is 0.74, which is less than 1.0. This suggests that the company may have difficulty meeting its short-term obligations with its current assets. It 's important to carefully manage liquidity in such situations.

In summary, Sarnimal Investment Limited had strong EBITDA and asset growth in 2018, but it also faced challenges with a high debt/equity ratio, low ROE, and significant changes in current assets and liabilities. It 's crucial to consider these metrics in the context of the company 's industry and business strategy for a more comprehensive analysis.

Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert