Complete Project 2023
Complete Project 2023
1 Executive Summary 6
3 Company Profile 3
4 Theoretical Methodology 4
5 Research Methodology
6 Data Analysis
7 Findings
8 Conclusion
9 Bibliography
7
EXECUTIVE SUMMARY
Executive summary is the quick review of the whole project
report the study of working capital management. The study was
conducted at the head office of Kirloskar Pneumatic Co. Ltd. Pune. At
Kirloskar Pneumatic date manufacturing facilities, including CNC
machines, Stringent quality control procedures and systems,
research & development, a foundry, heat treatment facilities, screw
rotor machine, gear grinding machines, metallurgical laboratories,
tool room, and integrated computer system, have all been set up
with the sole idea of achieving the highest standards of quality
performance. The executives & staff collected the data
&also made use of company records & annual reports. the data
collected were then compiled, tabulated, and analyzed.
Working capital management is a very important facet of
financial management due to:
1) Investments in current assets represent a substantial portion
of total investment.
2) investments in current assets & the level of current liabilities
have to be geared quickly to change sales.
Some of the points to be studied under this topic are:
How much cash should a firm hold?
How & when to pay the creditors of the firm?
What should be the firm’s credit policy?
8
OBJECTIVES
9
OVERVIEW OF KPCL
Established in 1958, Kirloskar pneumatic company limited started
with the manufacture of air compressors and pneumatic tools.
Immediately thereafter the company expanded its activation in the
field of air-conditioning and refrigeration machinery. Further
diversification in the manufacture of hydraulic power transmission
equipment followed.
Kirloskar pneumatic is held in high esteem for process system
engineering and turnkey project expertise. The result of its success in
this area is reflected in the company's association with virtually every
project and industry in the country.
At Kirloskar pneumatic, up-to-date manufacturing facilities, including
CNC stringent quality control procedures and system, Rand D,
foundry. heat treatment facilities, screw rotor machines, gear
grinding machines, metallurgical and metrological labs, a tool room,
and an integrated computer system have all been set up with the
sole idea of achieving the highest standards of quality and
performance.
KPLC is among the first few companies in India to secure the ISO
9001 certification in all its operations.
Companies’ products are manufactured under the survey of
renowned inspection agencies such as Lloyd's, MMD, IRS, NTPC, EIL,
PDIL, DGS and D, RITES, And many more. And are well accepted not
only in India but also in countries of Southeast Asia, Africa,the gulf,
the middle east, west Asia, Europe, and the U.S.
ACD (Air compressor divisiconsistssist of two subdivisions
。 ACD machine shop
。ACD assemb
10
11
ORGANIZATION CHART
Mr. Suhas Kolhatkar (Vice President)
Managers
Asst. Managers
Officers
12
INTRODUCTION
Management is the art of anticipating and preparing for risks and
uncertainties and overcoming obstacles. An essential precondition for
sound and consistent assets management is establishing sound and
consistent assets management policies covering fixed as well as
current assets. In modern financial management, efficient allocation
of funds has a great scope, in finance and profit planning, for the most
effective utilization of enterprise resources, the fixed and current
assets have to be combined in optimum proportions.
13
WHAT IS WORKING CAPITAL?
Working capital refers to the investment by the company in
short-term assets such as cash, and marketable securities. Net current
assets or net working capital refers to the current assets less than
current liabilities.
Symbolically, it means
Net Current Assets = Current Assets - Current Liabilities.
DEFINITIONS OF WORKING CAPITAL:
The following are the most important definitions of Working capital
1) "Working capital is the difference between the inflow and outflow
of funds. In other words, it is the net cash inflow
2) Working capital represents the total of all current assets. In other
words, it is the "Gross working capital, it is also known as "Circulating
capital" or "Current capital for current assets are rotating in their
nature.
3) Working capital is defined as "The excess of current assets over
current liabilities and provisions". In other words it is the "Net Current
Assets or Net Working Capital
IMPORTANCE OF WORKING CAPITAL
Working capital may be regarded as the lifeblood of the business.
Without insufficient working capital, any business organization cannot
run smoothly or successfully.
in the business, the Working capital is comparable to the blood of
the human body. Therefore the study of working capital is of major
importance to internal and external analysis because of its close
relationship with the current day-to-day operations of a business.
14
The inadequacy of mismanagement of working capital is the leading
cause of business
15
current assets refer to those assets which can be easily converted
into cash in the ordinary course of business, without disrupting the
operations of the firm,
16
✓ Gross Working Capita
✓Net Working Capital
17
Gross working capital-It is referred as total current assets.
Focuses on,
1) Optimum investment in current assets:
Excessive investments impairs firm's profitability, as idle
investment earns nothing. Inadequate working capital can threaten
solvency of the firm because of its inability to meet its current
obligations. Therefore there should be adequate investment in
current assets.
2)Financing of current assets:
Whenever the need for working capital funds arises, agreement
should be made quickly. If surplus funds are available they should be
invested in shortterm securities.
Net working capital (NWC)-defined by 2 ways. Difference between
current assets and current liabilities > Networking capital is that
portion of current assets which is financed with long term funds.
NET WORKING CAPITAL = CURRENT ASSETS – CURRENT LIABILITIES
If the working capitalis efficiently managed then liquidity and
profitability both will improve. They are not components of working
capital but outcome of working capital. Working capital is basically
related with the question of profitability versus liquidity & related
aspects of risk.
Implications of Not Working Capital:
Net working capital is necessary because the cash outflows and
inflours do not coincide. In general the cash outflows resulting from
payments of current liability are relatively predictable. The cash
inflows are however difficult to predict. More predictable the cash
inflows are, the less NWC will be required. But where the cash
inflows are uncertain, it will be necessary to maintain current assets
18
at level adequate to cover current liabilities that are there must be
NWC
For evaluating NWC position, an important consideration is trade off
between probability and risk.
The term profitability is measured by profits after expenses. The
term risk is defined as the profitability that a firm will become
technically insolvent so that it will not be able to meet its obligations
when they become due for payment. The risk of becoming
technically insolvent is measured by NWC.
If the firm wants to increase profitability, the risk will definitely
increase If firm wants to reduce the risk, the profitability will
decrease
PLANNING OF WORKING CAPITAL:
Working capital is required to run day to day business operations.
Firms differ in their requirement of working capital (WC) Firm's aim is
to maximize the wealth of shareholders and to eam sufficient return
from its operations.
WCM is a significant facet of financial management. Its importance
stams from two reasons:
• Investment in current asset represents a substantial portion of
total investment.
• Investment in current assets and level of current liability has to
be geared quickly to change in sales.
Business undertaking required funds for two purposes:
• To create productive capacity through purchase of fixed assets.
• To finance current assets required for running of the business.
The importance of WCM is reflected in the fact that financial
19
managers spend a great deal of time in managing current assets and
current liabilities.The extent to which profit can be earned is
dependent upon the magnitude of sales. Sales are necessary for
earning profits. However, sales do not
20
convert into cash instantly, there is invariably a time lag between
sale of goods and the receipt of cash. WC management affect the
profitability and liquidity of the firm which are inversely proportional
to each other, hence proper balance should be maintained between
two.
To convert the sale of goods into cash, there is need for WC in the
form of current asset to deal with the problem arising out of
immediate realization of cash against good sold. Sufficient WC is
necessary to sustain sales activity. This is referred to as the operating
or cash cycle.
WORKING CAPITAL CYCLE:
21
Each component of working capital (namely inventory, receivables
and payables) has two dimensions TIME and MONEY. When it comes
to managing working capital-TIME IS MONEY. If you can get money
to move faster around the cycle (eg. collect dues from debtors more
quickly) or reduce the amount of money tied up (eg. reduce
inventory levels relative to sales), the business will generate more
cash or it will need to borrow less money to fund working capital. As
a consequence, you could reduce the cost of bank interest or you'll
have additional free money available to support additional sales
growth or investment. Similarly, if you can negotiate improved terms
with suppliers eg. get longer credit or an increased credit limit, you
effectively create free finance to help fund future
It can be tempting to pay cash, if available, for fixed assets e.g.
computers. plant, vehicles etc. If you do pay cash, remember that
this is now longer available for working capital. Therefore, if cash is
tight, consider other ways of financing capital investment-loans,
equity, leasing etc. Similarly, if you pay dividends or increase
drawings, these are cash outflows and, like water flowing down a
plughole, they remove liquidity from the business.
22
If you…… Then………
•Collect receivables (debtors) •You release cash from the cycle.
Faster.
•Collect receivables debtors •your receivables soak up cash
Slower.
• Get better credit (in terms of • Your increase your cash
Duration from suppliers. Resources.
• Shift inventory faster •you free up cash.
•Move inventory slower. •You consume more cash.
23
Operating cycle:
The working capital cycle refers to the length of time between the
firms paying the cash for materials, etc entering into production
process/stock & the inflow of cash from debtors (sales), suppose a
company has certain amount of cash it will need raw materials. Some
raw materials will be available on credit but, cash will be paid out for
the other part immediately. Then it has to pay labour costs & incurs
factory overheads. These three combined together will constitute
work in progress. After the production cycle is complete, work in
progress will get converted into sundry debtors Sundry debtors will
be realized in cash after the expiry of the credit period This cash can
be again used for financing raw material, work in progress etc. thus
there is complete cycle from cash to cash wherein cash gets
converted into raw material, work in progress, finished goods and
finally into cash again. Short term funds are required to meet the
requirements of funds during this time period. This time period is
dependent upon the length of time within which the original cash
gets converted into cash again. The cycle is also known as operating
cycle or cash cycle.
24
Working capital cycle can be determined by adding the number of
days required for each stage in the cycle. For example, company
holds raw material on average for 60 days, it gets credit from the
supplier for 15 days, finished goods are held for 30 days & 30 days
credit is extended to debtors. The total days are 120, ie, 60-
15+15+15+30+30 days is the total of working capital.
Thus the working capital cycle helps in the forecast, control &
management of working capital. It indicates the total time lag & the
relative significance of its constituent parts. The duration may vary
depending upon the business policies. In light of the facts discusses
above we can broadly classify the operating cycle of a firm into three
phases viz.
1 Acquisition of resources.
2 Manufacture of the product and
3 Sales of the product (cash/credit).
First and second phase of the operating cycle result in cash
outflows, and be predicted with reliability once the production
targets and cost of inputs are known.
However, the third phase results in cash inflows which are not
certain because sales and collection which give rise to cash inflows
are difficult to forecast accurately.
Operating cycle consists of the following
• Conversion of cash into raw-materials • Conversion of raw-material
into work-in-progress:
• Conversion of work-in-progress into finished stockConversion of
finished stock into accounts receivable through sales and
• Conversion of accounts receivable into cash In the form of an
equation, the operating cycle process can be expressed.
25
26
BALANCED WORKING CAPITAL POSITION
Nature of Business:
The working capital requirements of a firm are basically influenced
by the nature of its business. Trading and financial firms have a very
small investment in fixed assets but require a large sum of money to
be invested in working capital. Retail stores, for example, must carry
large stocks of a variety of goods to satisfy the varied and continu
demandsmand of their customers. Some manufacturing businesses,
such as tobacco manufacturers and construction firms, also have to
invest substantially in working capital and a nominal amount in fixed
assets. In contrast, public utilities have a very limited need for
working capital and have to invest abundantly in fixed assets. Their
working capital requirements are nominal because they may have
only cash and supply services, not products. Thus, no funds will be
tied up in debtors and stock (inventories). Working capital requires
most of the manufacturing concerns to fall between the two extreme
requirements of trading firms and public utilities. Such concerns have
29
to make adequate investments in current assets depending upon the
total assets structure and other variables
31
between six to twenty-four months. On the other hand, the
manufacturing cycle of products such as detergent powder, soaps,
chocolate etc. may be a few hours. An extended manufacturing time
span means a larger tie-up of funds in inventories. Thus, if there are
alterative technologies of manufacturing a product, the technological
process with the shortest manufacturing cycle may be chosen. Once
a manufacturing technology has been selected, it should be ensured
that manufacturing cycle is completed within the specified period.
This needs proper planning and coordination at all levels of activity.
Any delay in manufacturing process will results in accumulation of
work-in- process and waste of time. In order to minimize their
investment in working capital, some firms, especially firm
Manufacturing industrial products have a policy of asking for
advance payment from their customers. Non-manufacturing firms,
service and financial enterprises do not have a manufacturing cycle.
A strategy of constant production may be maintained in order to
resolvethe working capital problems arising due to seasonal changes
in the demand for the firm product. A steady production policy will
cause inventories to accumulate during the off- reason periods and
the firm will be exposed to greater inventory costs and risks. Thus, if
costs and risks of maintaining a constant production policy, varying
its production utilized for manufacturing varied products, can have
the advantage of diversified Activities and solve their working capital
problems. They will manufacture the original product line during its
increasing demand and when it has an off season, other products
may be manufactured to utilize physical resources and working
force. Thus, production policies will differ from firm to firm,
depending on the circumstances of individual firm.
32
REQUIREMENTS OF FUNDS
33
SOURCES OF WORKING CAPITAL
If you have insufficient working capital and try to sales, you can
easily overstretch the financial resources of the business. This is
called overtrading. Early warming signs include;
34
1) Pressure on existing cash
2) Exceptional cash generating activities eg offering high
discounts forearly cash payment.
3) Bank overdraft exceeds authorized limit.
4) Seeking greater overdrafts or lines of credit.
5) Part-paying suppliers or other creditors.
6) Paying bills in cash to secure additional supplies
7) Management pre-occupation with surviving rather than
managing
8) Frequent short-term emergency requests to the bank (to
help pay wages, pending receipt of a cheque)
35
cash, at par and/or at a premium, Shares sold at par are sold nominal
value only so if Rs. 10 share is sold at par, the company selling the
share will receive Rs. 10 for every share it issues.
If a share is sold at a premium, as many shares are these days, then
the isue price will be the par value plus an additional premium.
36
DEBENTURES
Debentures are loans that are usually secured and are said to have
either fixed or floating charges with them.
A secured debenture is one that is specifically tied to the financing of
a particular asset such as a building or a machine. Then, just like a
mortgage for a private house, the debenture holder has a legal
interest in that asset and the company cannot dispose of it unless
the debenture holder agrees. If the debenture is for land and/or
buildings it can be called a mortgage debenture.
Debenture holders have the right to receive their interest payments
before any dividend is payable to shareholders and, most
importantly, even if a company makes a loss, it still has to pay its
interest charges. If the business fails, the debenture holders will be
preferential creditors and will be entitled to the repayment of some
or all of their money before the shareholders receive anything.
37
your sales ledger operations and to use more sophisticated credit
rating systems. Once you have set up a factoring arrangement with a
Factor, it works this way:
Once you make a sale, you invoice your customer and send a copy of
the invoice to the factor and most factoring arrangements require
you to factor all your sales. The factor pays you a set proportion of
the invoice value within a pre-arranged time-typically, most factors
offer you 80-85% of an invoice's value within 24 hours.
The major advantage of factoring is that you receive the majority of
the cash from debitors within 24 hours rather than a week, three
weeks or even longer.
INVOICE DISCOUNTING
Invoice discounting enables you to retain the control and
confidentiality of your own sales ledger operations.
The client company collects its own debts. "Confidential invoice
discounting ensures that customers do not know you are using
invoice discounting as the client company sends out invoices and
statements as usual. The invoice discounter makes a proportion of
the invoice available to you once it receives a copy of an invoice sent.
Once the client receives payment, it must deposit the funds in a bank
account controlled by the invoice discounter. The invoice discounter
will then pay the remainder of the invoice, less any charges.
The requirements are more stringent than for factoring. Different
invoice discounters will impose different requirements
OVERDRAFT FACILITIES
Many companies have the need for external finance but not
necessarily on a long-term basis. A company might have small cash
flow problems from
38
time to time but such problems don't call for the need for a formal
long-term loan. Under these circumstances, a company will often go
to its bank and arrange an overdraft. Bank overdrafts are given on
current accounts and the good point is that the interest payable on
them is calculated on a daily basis. So if the company borrows only a
small amount, it only pays a little bit of interest. Contrast the effects
of an overdraft with the effects of a loan.
TRADE CREDIT
This source of finance really belongs under the heading of working
capital management since it refers to short-term credit. By a Tine of
credit" they mean that a creditor, such as a supplier of raw materials,
will allow us to buy goods now and pay for them later. Why do they
include lines of credit as a source of finance? They, if they manage
their creditors carefully they can use the line of credit they provide
for us to finance other parts of their business.
Take a look at any company's balance sheet and see how much they
have under the heading of Creditors falling due within one year - let's
imagine it is Rs. 25,000 for a company. If that company is allowed an
average of 30 days to pay its creditors then they can see that
effectively it has a short term loan of Rs. 25,000 for 30 days and it
can do whatever it likes with that money as long as it pays the
creditor on time.
39
CASH MANAGEMENT
40
CASH MANAGEMENT:
Cash management is one of the key areas of WCM. Apart from the
fact that it is the most liquid asset cash is the common denominator
to which all current assets, that is, receivables & inventory get
eventually converted into cash.
Cash is oil of lubricate the ever-turning wheels of business without it
the process grinds to a shop.
Motives for holding cash-
Cash with reference to cash management is used in two senses:
1)It is used broadly to cover currency and generally accepted
equivalents of cash, such as cheques, drafts and demand deposits in
banks.
2)It includes near-cash assets, such as marketable securities & time
deposits in banks.
The main characteristic of these is that they can be readily sold &
converted into cash. They serve as a reserve pool of liquidity that
provides cash quickly when needed. They provide short term
investment outlet to excess cash and are also useful for meeting
planned outflow of funds.
CASH IS MAINTAINED FOR FOUR MOTIVES:
A. Transaction motive:
Transaction motive refer to the holding of cash to meet routine cash
requirements to finance the transactions which a firm cames on in
variety of transactions to accomplish its objectives which have to be
paid for in the form of cash. Eg. payment for purchases, wages, and
operating expenses. financial charges like interest, taxes, dividends
etc. Thus the requirement of cash balances to meet the routine need
is known as the transaction motive and such motive refers to the
41
holding of cash to meet anticipated obligations whose timing is not
perfectly synchronized with cash receipts.
B. Precautionary motive:
A firm has to pay cash for the purposes which can not be predicted
or anticipated. The unexpected cash needs at the short notice may
be due to:
Floods, strikes & failure of customer
Slow down in collection of current receivables
Increase in cost of raw material
Collection of some order of goods as customer is not satisfied
The cash balance held in reserves for such random and unforeseen
fluctuations in cash flows are called as precautionary balance. Thus,
precautionary cash provides a cushion to meet unexpected
contingencies. The more unpredictable are the cash flows, the larger
is the need for such balance.
C. Speculative motive:
It refers to the desire of the firm to take advantage of opportunities
which present themselves at unexpected moment & which are
typically outside the normal course of business. If the precautionary
motive is defensive in nature, in that firms must make provisions to
tide over unexpected contingencies, the speculative motive
represents a positive and aggressive approach. The speculative
motive helps to take advantages of
> An opportunity to purchase raw material at reduced price on
payment of immediate cash.
42
A chance to speculate on interest rate movements by buying
securities when interest rates are expected to decline.
Make purchases at a favorable price.
Delay purchase of raw material on the anticipation of decline in
prices.
43
OBJECTIVES OF CASH MANAGEMENT:
1 To meet the cash disbursement needs-
In the normal course of business firms have to make payment of
cash on a continuous and regular basis to the supplier of goods,
employees and so son. Also the collection is done from the debtor,
Basic objective is to meet payment schedule that is to have sufficient
cash to meet the cash disbursement needs of the firm.
44
There are following costs included in the short cash-
> Transaction cost: this is usually the brokerage incurred in relation
to the some short-term near-cash assets like marketable securities.
> Borrowing costs: these include interest on loan, commitment
charges & other expenses relating to loan Loss of cash discount that's
a loss because of temporary shortage ofcash.
> Cost associated with deterioration of credit rating
> Penalty rates: By a bank to meet a shortfall in compensating
balances
1) Excess cash balance-cost associated with excessively large cash
balances is known as excess cash balance cost. If large funds are idle
the implication is that the firm has missed the opportunity to invest
those funds and has thereby lost interest. This loss of interest is
primarily the excess cost.
2) Procurement & Management cost-cost associated with
establishing and operating cash management staff and activities.
They are generally fixed and accounted for by salary, handling of
securities etc.
3) Uncertainty - the first requirement in cash management is a
Precautionary cushion to cope with irregularities in cash flows,
unexpected delays in collection &disbursements, defaults and
unexpected cash needs.
The impact can be reduced through:
> Improved forecasting of tax payments, capital expenditure,
dividends etc.
> Increased ability to bomow through overdratt facility.
45
46
DEBTORS MANAGEMENT
47
The objective of Debtors management
Debtor management, or credit control, is everything you do to get
your clients and customers to pay their invoice as soon as possible.
For the cash flow of your company, it is important to keep the item
'debtors' on your balance sheet as low as possible compared to your
turnover.
Assessing customers for credit and minimizing debtors
48
Credit application form – The signature of the customer that
they have read and understood all the credit terms and
conditions and have agreed to abide by them.
Customer approval to conduct a credit check.
Credit check conducted and analysed.
Three trade credit references supplied and checked.
Comprehensive details of all directors, partners or owners.
A deed of indemnity and guarantee provided by all the
directors of a ‘company’ customer.
Each customer’s credit limit and credit period should be set, agreed
with the customer, and enforced. The credit limit and credit period
reduce the credit risk to acceptable levels whilst maximising sales.
49
Advantages of Debtor
50
Impact on Growth of the Business: If the large amount is
blocked with the debtors, then the business will be left with no
or little money required for the growth of the business.
Conclusion
51
CREDITORS MANAGEMENT
52
MANAGING PAYABLES (CREDITORS)
Creditors are a vital part of effective cash management and should
be managed carefully to enhance the cash position.
53
• Can you arrange (with confidence) to have delivery of supplies
staggered or on a just-in-time basis?
There is an old adage in business that if you can buy well then you
can sell well. Management of your creditors and suppliers is just as
important as the management of your debtors. It is important to
look after your creditors- slow payment by you may create feeling
and can signal that your company is inefficient (or in trouble!).
54
INVENTORY MANAGEMENT
55
INVENTORY MANAGEMENT
Managing inventory is a juggling act. Excessive stocks can place a
heavy burden on the cash resources of a business. Insufficient stocks
can result in lost sales, delays for customers etc.
The key is to know how quickly your overall stock is moving or, put
another way, how long each item of stock sit on shelves before being
sold. Obviously, average stock-holding periods will be influenced by
the nature of the business. For example, a fresh vegetable shop
might tum over its entire stock every few days while a motor factor
would be much slower as it may carry a wide range of rarely-used
spare parts in case somebody needs them.
56
The key issue for a business is to identify the fast and slow stock
movers with the objectives of establishing optimum stock levels for
each category and, thereby, minimizing the cash tied up in stocks.
•Can you remove slow movers from your product range without
compromising best sellers?
Remember that stock sitting on shelves for long periods of time ties
up money, which is not working for you. For better stock control, try
the following :
57
• Consider having part of your product outsourced to another
manufacturer rather than make it yourself.
Higher than necessary stock levels tie up cash and cost more in
insurance, accommodation costs and interest charges.
58
RESEARCH METHODOLOGY
Primary Data:
Secondary Data:
59
DATA ANALYSIS
OF
KIRLOSKAR PNEUMATIC
COMPANY
60
RATIO ANALYSIS
CURRENT ASSET - INVENTORY
ACID TEST RATIO =
CURRENT LIABILITIES
RATIO
1.6
1.4
1.2
0.8
0.6
0.4
0.2
0
2018 2019 2020 2021 2022
61
PROFIT AND LOSS ANALYSIS
PROFIT&LOSS
90
80
70
60
50
40
30
20
10
0
2018 2019 2020 2021 2022
PROFIT&LOSS
62
WORKING CAPITAL RATIO
NET SALES
WCTR = --- ---------------
NET WORKING CAPITAL
PARTICULARS 2018 2019 2020 2021 2022
WCTR
9
0
2018 2019 2020 2021 2022
WCTR
63
PROFIT AND LOSS ACCOUNTS
March22 March21 March20 March19 March18
INCOME:
64
Depreciation 35.22 37.59 32.56 21.85 17.25
Other Write- .00 .00 .00 .00 .00
offs
EBIT 116.23 85.57 73.12 80.38 72.91
Interest 2.11 1.69 1.21 .15 .23
EBT 114.12 83.88 71.92 80.23 72.68
Taxes 29.20 20.04 18.42 24.97 22.74
Profit and Loss 84.92 63.84 53.49 55.26 49.94
for the Year
Non Recurring -.87 .38 -2.45 -.72 .65
Items
Other Non-Cash .00 .00 .00 .00 .00
Adjustments
65
Cash Flow Statement
Particulars Mar22 Mar21 Mar20 Mar19 Mar18
66
Balance Sheet
Kirloskar Pneumatic Company Ltd
Mar22 Mar21 Mar20 Mar19 Mar18
Particulars
Liabilities
Share 12.89 12.85 12.84 12.84 12.84
Capital
Reserves & 645.57 575.79 481.78 480.99 448.75
Surplus
Net Worth 659.46 588.64 494.62 493.83 461.59
67
Sundry 298.83 308.10 189.10 183.52 208.69
Debtors
Cash and 38.80 52.36 30.00 31.92 61.29
Bank
Loans and 38.52 50.48 43.29 54.55 35.12
Advances
Total Current 578.90 518.18 421.59 366.33 394.52
Assets
Rs (in
Crores)
68
Statement of changes in Working capital (2019-20)
Rs (in crores)
Particular 2019 2020 Increase Decrease
A)Current Assets:
a)Inventories 96.34 159.20 62.86 -
b)Sundry Debtors 183.52 189.10 5.58 -
c)Cash and bank 31.92 30.00 - 1.92
d)Loan and advance 54.55 43.29 - 11.26
Total Current Assets 366.33 421.59
B)Current Liabilities:
a) Current Liabilities 244.61 240.78 3.83 -
b) Provisions 9.15 12.00 - 2.85
Total Current Liabilities 253.77 252.78 72.27 16.03
69
Statement of changes in Working capital (2020-21)
Rs (in crores)
Particular 2020 2021 Increase Decrease
A)Current Assets:
a)Inventories 159.20 107.24 - 51.96
b)Sundry Debtors 189.10 308.10 119 -
c)Cash and bank 30.00 52.36 22.36 -
d)Loan and advance 43.29 50.48 7.19 -
Total Current Assets 421.59 518.18
B)Current Liabilities:
a) Current Liabilities 240.78 288.22 - 47.44
b) Provisions 12.00 10.02 1.98 -
Total Current Liabilities 252.78 298.24
70
Statement of changes in Working capital (2021-22)
Rs (in crores)
Particular 2021 2022 Increase Decrease
A)Current Assets:
a)Inventories 107.24 202.75 95.51 -
b)Sundry Debtors 308.10 298.83 - 9.27
c)Cash and bank 52.36 38.80 - 13.56
d)Loan and advance 50.48 38.50 - 11.98
Total Current Assets 518.18 578.90
B)Current Liabilities:
a) Current Liabilities 288.22 354.08 - 65.86
b) Provisions 10.02 12.09 - 2.07
Total Current Liabilities 298.24 366.18
Thi
Interpretation:
71
The statement shows a decrease in working capital in the year
2021-22 by the decrease in cash & bank balance, inventories, loans
& advances.
A)Current Assets:
B)Current Liabilities:
72
Total Current 273.33 253.77 252.78 298.24 366.18
Liabilities
Conclusions
73
Findings
74
Bibliography
75