7/30/2019 Fm Final Report
1/13
A project report on
GNFC
Working capital
Submitted by:
Mayuri jadav 44
Minaxi solanki 25
Priti sinha 34
7/30/2019 Fm Final Report
2/13
INTRODUCTION
Gujarat Narmada Valley Fertilizers Company Ltd. (GNFC), is a joint sector enterprisepromoted by
the Government of Gujarat and the Gujarat State Fertilizer Company Ltd.(GSFC). It was set up in
Bharuch, Gujarat in 1976. Located at Bharuch in an extremely prosperous industrial belt, GNFC draws
on the resources of the natural wealth of the land as well as the industrially rich reserves of the area.
GNFC started its manufacturing and marketing operations by setting up in 1982, one of the world's
largest single-stream ammonia-urea fertilizer complexes. Over the next few years, GNFC successfully
commissioned different projects - in fields as diverse as chemicals, fertilizers and electronics.
Since inception, GNFC has worked towards an extensive growth as a corporation. A growth which
respects the environment and springs from the progressive vision of GNFC.
GNFC today has extended its profile much beyond fertilizers through a process of horizontal
integration. Chemicals/Petrochemicals, Energy Sector, Electronics/Telecommunications and
Information Technology form ambitious and challenging additions to its corporate portfolio. GNFC has
an enterprising, strategic view towards expansion and diversification.
VISION STATEMENT
To be a technology driven, environmentally responsible Joint Sector Company manufacturing
Fertilizers, Commodity and Specialty Chemicals maintaining highest standards of operational
excellence and innovation for creating sustainable value for all stakeholders
MISSION STATEMENT
We shall -
be the leading provider of Chemicals and Agricultural inputs through adoption of State of the Art
Technologies and Business Processes;
have a firm commitment to quality, environment, health and safety;
enrich human resources and promote teamwork, innovativeness and integrity;
Achieve sustainable economic growth based on corporate excellence driven by ethical business
practices, professionalism, dynamism and social responsibility.
7/30/2019 Fm Final Report
3/13
ACHIEVEMENTS
Set up the world's largest single stream, fuel oil based Ammonia - Urea plant
All fertilizers under the brand name of Narmada, along with extensive support activities, have
been well accepted by the country's farmer community.
India's largest producer of Formic Acid, Acetic acid and Methanol.
India's only manufacturer of Glacial Acetic Acid through the cutting-edge Methanol route.
The only manufacturer of Toluene Di-isocyanate in South East Asia.
Record capacity utilizations in all plants, defying the vintage through ingeniously innovative
maintenance measures.
Development of the first indigenous, eco-friendly technology for H2S removal, CATSOL, a much
awarded product of the Company's R&D labs.
1. Calculation of Gross Working Capital
Gross Working Capital = Current Assets
Rs. In Lac
Sources of funds 2006-07 2007-08 2008-09 2009-10
Current assets
Inventories 38,846.52 38,599.79 43,075.71 40,503.38
Sundry debtors 60,527.55 38,968.35 28,871.65 1,668.11
Cash and bank balance 13,047.91 15,141.34 5,541.39 32,339.02
Interest accrued 141.48 447.65 0.00 0.00
Govt. of India Fertilizer Bonds 0.00 0.00 24,424.34 0.00
Loan and advances 28,465.60 27,240.05 21,725.62 25,385.93
Gross working capital 1,41,029.06 1,20,397.18 1,23,638.71 99,896.44
From the last 4 years data, we found that 2009-10 it decreases the value of gross working capital
is highest in the year 2006-07 i.e. 1, 41,029.06 but in the year 2009-10, it is 99,896.44 which show
that GNFC made lower investment in current assets and thereby was incapable to meet its current
liabilities satisfactorily.
7/30/2019 Fm Final Report
4/13
2. Calculation of Net Working Capital
Net Working Capital = Current Asset Current liabilities
Rs. In Lac
Sources of funds 2006-07 2007-08 2008-09 2009-10
Current assetsInventories 38,846.52 38,599.79 43,075.71 40,503.38
Sundry debtors 60,527.55 38,968.35 28,871.65 1,668.11
Cash and bank balance 13,047.91 15,141.34 5,541.39 32,339.02
Interest accrued 141.48 447.65 0.00 0.00
Govt. of India Fertilizer Bonds 0.00 0.00 24,424.34 0.00
Loan and advances 28,465.60 27,240.05 21,725.62 25,385.93
(A) Total Current Assets 1,41,029.06 1,20,397.18 1,23,638.71 99,896.44
Current liabilities
Liabilities 44,245.09 35,272.20 23,759.99 28,147.07
Provisions 9,723.65 13,594.99 13,176.61 14,158.65
(B)Total Current Liabilities 53,968.74 48,867.19 36,936.60 42,305.72
Net Working Capital
(AB) 87,060.32 71,529.99 86,702.11 57,590.72
Net Working Capital can be positive or negative. For GNFC, it is highest in the year 2006-07 i.e.
87,060.32 which decrease in 2009-10 by 57,590.72. So it shows negative sign thereby indicating
that GNFC was unable to meet its current obligations since its current liabilities exceed current
assets.
WORKING CAPITAL POSITION
1. Net Working Capital Ratio:
Net Working Capital Ratio = Net Working Capital
Total Assets
Rs. In Lac
Particulars 2006-07 2007-08 2008-09 2009-10
Net Working Capital 87,060.32 71,529.99 86,702.11 57,590.72
7/30/2019 Fm Final Report
5/13
Total Assets 2,54,536.78 2,53,341.22 2,88,554.64 3,19,811.9
Net Working Capital Ratio 0.34 0.28 0.30 0.18
Working capital is a measure of the margin of protection for current creditors. It reflects the ability
to finance current operations. Relating the level of sales arising from operations to the underlying
working capital measures how efficiently working capital is employed. A low ratio may indicate an
inefficient use of working capital while a very high ratio often signifies overtrading - a vulnerable
position for creditors.
As shown in the calculation, net working capital is lowest in 2009-10 compare to all previous
years. That means company has less working capital and it is not able to meet its current
obligation. So we can say that the last year working capital position is not good.
2. Investment in inventories:
Rs. In Lac
Particulars 2006-07 2007-08 2008-09 2009-10
Stores & Spares 19,342.98 19,966.31 23,447.60 26,867.56
Raw Material 5,269.92 5,774.87 6,406.32 10,133.78
Work in Process 580.18 3,447.03 1,968.82 252.00
Finished Goods 13,653.44 9,411.58 11,252.97 3250.04
Total Inventories 38,846.52 38,599.79 43,075.71 40,503.38
we can say that the total investment in inventories is decreased year by year except 2008-09, but
in 2009-10 it is decreased again which showing lower investment in inventory indicating less
blocking of current capital.
CALCULATION OF OPERATING CYCLE OF GNFC
1. Inventory Conversion Period
The inventory conversion is the sum of raw material conversion period, work in process and
finished goods conversion period:
Raw material conversion period is the time period between receiving the raw material and
sending them for production. It is the period of stocking the raw materials for usage.
Work-in-progress conversion period is the time period when the raw materials are
received for production and the time for their dispatch.
7/30/2019 Fm Final Report
6/13
Finished goods conversion period is the time of storage of finished goods in the
warehouse until they are sold.
ICP = RMCP + WIPCP + FGCP
I) Raw Material Conversion Period (RMCP)RMCP = Average raw material inventory
Raw material consumption per day
Raw material consumption per day = Raw material consumption / 360
Average raw material inventory = (opening stock of RM + closing stock of RM)/2
RMCP FOR FOUR YEARS:
Particulars 2006-07 2007-08 2008-09 2009-10
Average raw material inventory 5274.77 5522.39 6090.59 8270.05
Raw material consumption per day 292.01 341.99 343.35 346.56
RMCP (in days) 18 16 18 24
II) Work in Process Conversion Period (WIPCP)
WIPCP = Average work in process inventory
Cost of production per day
Average work in process inventory = (Opening WIP + Closing WIP) / 2
Cost of production per day = (Raw material consumed + Power, fuel and other utilities +
Stores chemicals + Opening WIP Closing WIP) / 360
WIPCP FOR FOUR YEARS:
Particulars 2006-07 2007-08 2008-09 2009-10
Average work in process inventory 1,793.74 2,013.61 2,707.93 1,110.41
Cost of production per day 382.39 439.89 463.35 459.17
WIPCP (in days) 5 5 6 2
7/30/2019 Fm Final Report
7/13
III) Finished Goods Conversion Period (FGCP)
FGCP = Average Finished goods inventory
Cost of goods sold per day
FGCP FOR LAST FOUR YEARS:
Particulars 2006-07 2007-08 2008-09 2009-10
Average Finished goods inventory 8,795.65 11,532.51 10,322.28 7,251.51
Cost of goods sold per day 685.36 854.79 752.38 692.47
FGCP (in days) 15 13 14 10
ICP FOR LAST FOUR YEARS:
Particulars 2006-07 2007-08 2008-09 2009-10
Raw Material Conversion Period 18 16 18 24
Work in Process Conversion Period 5 5 6 2
Finished Goods Conversion Period 15 13 14 10
Inventory Conversion Period(in days) 38 34 38 36
The inventory conversion period is the time required to obtain materials for a product,
manufacture it, and sell it.
From the above chart, we can see that GNFC is better in last year in converting the inventory
into finished goods. But raw material conversion period need to be improved.
2. Debtors Conversion Period (DCP):
Debtors Conversion Period = Debtors * 360
Credit Sales
7/30/2019 Fm Final Report
8/13
Particulars 2006-07 2007-08 2008-09 2009-10
Debtors 60,527.55 38,968.35 28,871.65 1,668.11
Credit Sales per day 760.91 953.86 811.13 726.24
DCP(in days) 80 41 36 2
The debtors conversion period represents the length of time required to collect the sales
receipts. It can be called process of cash inflow.
From the above calculation, the conversion periods are fluctuating. It was highest in 2006-07 i.e.
80 days which affects adversely to the firm. In 2009-10, it decreases from 80 days to 2 days which
is fair & good for GNFC.
3. Gross Operating Cycle (GOC):
Gross Operating Cycle = Inventory conversion period + Debtors conversion period
Particulars 2006-07 2007-08 2008-09 2009-10
Inventory Conversion period(in days) 38 34 38 36
Debtors conversion period(in days) 80 41 36 2
GOC(in days) 118 75 74 38
The gross operating cycle of a firm is equal to the length of the inventories and receivables
conversion periods.From the above calculation, we can say that gross operating cycle is highest in
2006-07 i.e. 118 days because of high collection period. However in 2009-10, it is decreased to 38days because of low collection period and low conversion period which is a good sign.
4. Payable Deferred Payment (PDP):
Payable Deferred Payment = Creditors * 360
Credit Purchase
Credit Purchase = Raw material consumed + power, fuel and other utilities + stores
And chemicals + packing material + purchase of good for sale +
Closing stock of raw material + closing stock of stores and spares-
(Opening stock of RM + Opening stock of stores and spares)/360
7/30/2019 Fm Final Report
9/13
Particulars 2006-07 2007-08 2008-09 2009-10
Creditors 39,389.51 30,174.94 17,018.55 22,752.84
Credit Purchase per day 511.99 645.36 569.10 501.87
PDP(in days) 77 47 30 45
Payable deferred payment is the time that lapse between the dates of various resources received
on credit and the date when payment is made The days are lowest in the year 2008-09 i.e. 30
days & in the year 2009-10, it is increased to 45 days which shows liberal collection policy of
creditors towards company.
5. Net Operating Cycle (NOC):
Net Operating Cycle = Gross Operating Cycle Payable Deferred Period
Particulars 2006-07 2007-08 2008-09 2009-10
Gross Operating Cycle 118 75 74 38
Payable Deferred Period 77 47 30 45
Net Operating Cycle (in days) 41 28 44 (7)
The difference between gross operating cycle and payable deferred period is known as net
operating cycle. The net operating cycle is 44 days in 2008-09. However in 2009-10, the cycle
days are again reduced to a noticeable level which was a good sign showing better management
of funds by the firm.
7/30/2019 Fm Final Report
10/13
FINDINGS
The value of gross working capital is highest in the year 2006-07 i.e. 1, 41,029.06 but in the
year 2009-10 it is 99,896.44 which show that GNFC made lower investment in current
assets.
Net working capital of GNFC was better in 2008-09 in comparison to 2007-08 but has
decreased in 2009-10 showing incapability of company to meet its current requirements.
Net working capital position of GNFC has deteriorated from 2008-09 to 2009-10 thereby
indicating poor working capital management.
Inventory conversion period for GNFC is better in last year in converting the inventory into
finished goods. But raw material conversion period need to be improved.
Payable deferred periods are lowest in the year 2008-09 i.e. 30 days & in the year 2009-10,
it is increased to 45 days which shows liberal collection policy of creditors towardscompany.
Gross operating cycle is highest in 2006-07 i.e. 118 days because of high collection period.
However in 2009-10, it is decreased to 38 days because of low collection period and low
conversion period which is a good sign.
The net operating cycle is 44 days in 2008-09. However in 2009-10, the cycle
days are again reduced to a noticeable level which was a good sign showing better
management of funds by the firm.
7/30/2019 Fm Final Report
11/13
BALANCESHEET (Rs. In Lacks)
PARTICULARS 31.3.2010 31.3.2009 31.3.2008 31.3.2007 31.3.2006
SOURCE OF
FUNDS:
SH.HOLDERS
FUNDS:
Share capital 15541.88 15543.74 15543.74 15543.74 14647.62
Res & surplus 192363.00 185867.88 169026.13 141518.60 103080.80
207904.88 201411.62 184569.87 157062.34 117728.42
Loan funds:
Secured loans 29000.53 10284.95 31046.38 34836.37 26761.36
Unsecured loans 26505.00 25305.00 305.00 322.11 475.17
55505.53 35589.95 31351.38 35158.48 27236.53
Deferred Tax:
Deferred tax liab 25526.32 26305.75 23598.65 24033.56 18765.00
Less: deferred
tax, assets
2479.09 2850.22 2002.18 836.07 759.49
23047.23 23455.53 21569.47 23197.49 18005.51
Total 286457.64 260457.10 237517.72 215418.31 162970.46
Application
funds:
Fixed Assets:
Gross block 308424.97 302799.58 275053.07 267728.77 213788.79
Less: dept. 191489.85 179851.06 168030.19 157096.07 128679.18
Net block 116935.12 122948.52 107022.88 110632.68 85109.61
Capital W.I.P 102980.34 41967.41 25921.16 2875.04 4862.82
219915.46 164915.93 132944.04 113507.72 89972.43
Investment: 8951.46 33263.4 33043.69 14850.27 21820.27
Current Assets,
Loans & Adv.
Interest Accrued
On Investments
0.00 0.00 447.65 141.48 141.48
Inventories 40503.38 43075.71 38599.79 38846.52 26957.87Sundry debtors 1668.11 28871.65 38968.35 60527.55 43012.40
Cash & bank
balances
32339.02 5541.39 15141.34 13047.91 5501.95
Loan & advance 25385.93 21725.62 27240.05 28465.60 12663.63
99896.44 123638.71 120397.18 141029.06 88277.38
Less: current
liabilities &
provision
Current liabilities 28147.07 23759.99 35272.20 44245.09 26295.87Provision 14158.65 13176.61 13594.99 9723.65 10902.56
42305.72 36936.60 48897.19 53968.74 37198.43
Net current 57590.72 62277.77 71529.99 87060.32 51078.95
7/30/2019 Fm Final Report
12/13
assets
Miscellaneous
Expenditure:
VRS
compensation
- - - - 98.81
Premium on
repayment
- - - - -
98.81
Total 286457.64 260457.10 237517.72 215418.31 162970.46
PROFIT & LOSS A/Cs (Rs. In Lacks)
Particulars 2009-10 2008-09 2007-08 2006-07 2005-06INCOME:
Sales & ser 271277.75 306228.02 365344.17 297666.61 228133.38
Less: excise duty 9833.12 14222.41 21952.96 21739.87 13375.67
Sales (net) 261444.63 292005.61 343391.21 273926.74 214757.71
Other income 8628.26 6534.06 4916.63 3534.35 7995.62
270072.89 298539.67 348323.66 277459.43 223280.72
EXPENDITURE:
Purchase 6264.59 30641.17 63665.56 40212.52 24667.72
Manufacturing exp 177580.75 181360.00 177770.92 148964.90 116146.61Stock of finished
goods & stock in
process
9719.75 (360.18) 1375.01 (5077.09) (342.26)
7/30/2019 Fm Final Report
13/13
Marketing, adm &
other exp.
20606.90 14544.48 17751.56 15313.18 12870.76
Personal exp. 19682.71 22131.15 19016.67 16886.56 13305.02
Interest (net) 2338.20 2692.18 70.77 1263.66 3624.00
Depreciation 11695.92 11972.57 11051.70 10957.02 8859.43
Prior period adj. - - - (6.06)
Research &development exp.
195.39 - - - -
248084.21 263169.22 290702.19 228520.75 178625.22
RPOFIT BEFORE
TAX
21988.68 35370.45 57621.47 48938.68 44655.50
Less: provision for
current tax
10013.24 10527.66 20797.27 17444.74 15968.00
Add: provision for
deferred tax
(408.30) 1859.06 (681.93) 564.88 1167.00
Less: provision forPBT
0.00 232.00 222.10 192.25 382.20
Add: provision for
taxation
0.00 0.00 4.27 780.08 -
PROFIT AFTER
TAX
12383.74 22751.73 37288.30 32646.65 29472.30
Add: bal from
previous year
49164.41 52322.23 47761.80 35977.83 33603.86
Add: P & L A/C - - - 6678.86 -
Amount available for
appropriation
61548.15 75073.96 85050.10 75489.67 63076.16
APPROPRIATION
General reserved 10000.00 20000.00 25000.00 20000.00 20000.00
Proposed dividend 5051.11 5051.11 6605.30 6605.30 6225.24
Tax On Dividend 838.93 858.44 1125.57 1122.57 873.09
Balance Carried to
Balance Sheet
45658.11 49164.41 52322.23 47761.80 35977.83
61548.15 75073.96 85050.10 75489.67 63076.16