Cash Flow Statement (Indirect Method)
Built from TB: PAT + non-cash add-backs ± working-capital changes. Reconciles to opening + closing bank balance.
Q2 FY2024-25 (Jul-Sep 2024)
Consultant view — includes per-ledger inflows/outflows, voucher counts, skipped journals, per-ledger variance, and cross-checks.
The business generated ₹51,560 of cash this period — bank + petty cash grew by this amount.
Cash Reconciliation
Opening + Net CF = Closing · the identity that proves every ₹ is accounted for
Indirect Cash Flow Statement
Full line-by-line build from PAT — including per-ledger detail for every working-capital and non-cash adjustment
Starts from PAT (from the P&L). Non-cash items are added back. WC deltas are computed from opening vs closing balances in the TB. Tax & interest paid come from the Payments Register (voucher-level).
| Profit After Tax (PAT) | ₹377,262.00 |
| = Operating profit before WC changes | ₹377,262.00 |
|
−(Increase) / Decrease in Trade Receivables
Δ (TB opening→closing) = 188,300.00 across 1 ledger(s). Non-cash components excluded from working capital to avoid double counting (e.g. bad-debt write-offs reduce Debtors without affecting cash)
Ledgers: Sundry Debtors
|
−₹188,300.00 |
|
＋Increase / (Decrease) in Trade Payables
Δ (TB opening→closing) = 36,238.00 across 3 ledger(s)
Ledgers: Provisions, Sundry Creditors, Partner Reimbursement (Rahul)
|
₹36,238.00 |
|
−(Increase) / Decrease in Tax Prepayments (TDS Recv / Advance Tax)
Δ = 41,500.00 across 2 ledger(s)
Ledgers: TDS Receivable 24-25, TDS Reveivable 23-24
|
−₹41,500.00 |
|
＋Increase / (Decrease) in Duties & Taxes (aggregate)
Δ = 2,860.00 across 1 ledger(s)
Ledgers: Duties & Taxes
|
₹2,860.00 |
| = Cash generated from operations | ₹186,560.00 |
| Net Cash from Operating Activities | ₹186,560.00 |
| Net Cash from Investing Activities | ₹0.00 |
|
＋Profit & Loss A/c (current-year PAT sits here until appropriated)
Cr movement − Dr movement = 271,800.00
Ledgers: Profit & Loss A/c
|
₹271,800.00 |
|
−Drawings / Capital withdrawn — Rahul Nathani
Cr movement − Dr movement = -135,000.00
Ledgers: Rahul Nathani
|
−₹135,000.00 |
|
−(Less) Current-year PAT share appropriated to partners
PAT is already captured in Operating (via the PBT starting point). Its appropriation into Partner Capital / P&L A/c is a book entry — deducted here to avoid double-counting.
|
−₹271,800.00 |
| Net Cash from Financing Activities | −₹135,000.00 |
| Net Increase / (Decrease) in Cash | ₹51,560.00 |
Direct ↔ Indirect reconciliation
Section-by-section — voucher-sourced Direct vs TB-Δ Indirect. Large variance ⇒ specific mapping/tagging gap
| Section | Direct (voucher) | Indirect (TB Δ) | Variance | Likely cause if variance ≠ 0 |
|---|---|---|---|---|
| Operating net | 186,560.00 | 186,560.00 | 0.00 | — reconciles cleanly |
| Investing net | 0.00 | 0.00 | 0.00 | — reconciles cleanly |
| Financing net | -135,000.00 | -135,000.00 | 0.00 | — reconciles cleanly |
| Net Cash Flow (all sections) | 51,560.00 | 51,560.00 | 0.00 | |
| TB Bank/Cash period movement (ground truth) | 51,560.00 | |||
Financing drill-down
| Partner / Capital outflow (Direct — from payment vouchers) | 135,000.00 |
| Partner / Capital inflow (Direct — contributions) | 0.00 |
| Direct net (Capital contributions − Drawings) | -135,000.00 |
| Loan taken (Direct) | 0.00 |
| Loan repaid (Direct) | 0.00 |
| Direct net (Borrowings) | 0.00 |
Operating reconciliation — line-by-line variance: 0 (reconciled)
(Indirect build vs Direct voucher breakdown) If Indirect Operating ≠ Direct Operating, the gap lives in exactly one (or two) of the lines below.
| Indirect Operating build | Amount |
|---|---|
| Profit After Tax (PAT) | 377,262.00 |
| = Operating profit before WC changes | 377,262.00 |
|
(Increase) / Decrease in Trade Receivables
Δ (TB opening→closing) = 188,300.00 across 1 ledger(s). Non-cash components excluded from working capital to avoid double counting (e.g. bad-debt write-offs reduce Debtors without affecting cash)
Ledgers: Sundry Debtors
|
-188,300.00 |
|
Increase / (Decrease) in Trade Payables
Δ (TB opening→closing) = 36,238.00 across 3 ledger(s)
Ledgers: Provisions, Sundry Creditors, Partner Reimbursement (Rahul)
|
36,238.00 |
|
(Increase) / Decrease in Tax Prepayments (TDS Recv / Advance Tax)
Δ = 41,500.00 across 2 ledger(s)
Ledgers: TDS Receivable 24-25, TDS Reveivable 23-24
|
-41,500.00 |
|
Increase / (Decrease) in Duties & Taxes (aggregate)
Δ = 2,860.00 across 1 ledger(s)
Ledgers: Duties & Taxes
|
2,860.00 |
| = Cash generated from operations | 186,560.00 |
| Net Cash from Operating Activities | 186,560.00 |
| Direct Operating (from vouchers) | Amount |
|---|---|
| Inflows | |
|
Trade Receivables
10 ledger(s): Ekadrisht Capital Private Limited, Finaccle Advisory Private Limited, Fund It Up, GA Design, …
|
788,540.00 |
| Outflows | |
|
Operating Expense
6 ledger(s): Data Entry Charges, Indian Instute of Corporate Affairs, Kundan Thanvi, Mahesh Thakkar, …
|
−287,473.28 |
|
GST Payable
3 ledger(s): CGST, IGST, SGST
|
−139,440.00 |
|
Office & Admin
4 ledger(s): Digital Signature Charges, MCA Charges, Office Expenses, Telephone Expenses
|
−57,282.42 |
|
Travel & Field
2 ledger(s): Business Meeting Expenses, Travelling Expense
|
−53,757.86 |
|
Employee Cost
1 ledger(s): Staff Welfare Expenses
|
−44,272.24 |
|
TDS Payable
1 ledger(s): TDS Payable
|
−17,500.00 |
|
office & Admin
1 ledger(s): PTEC for Partners
|
−2,254.19 |
| Direct Operating Net | 186,560.00 |
How to use this: scan for the component on the
Indirect side whose sign/magnitude doesn't match a corresponding
category on the Direct side. Common suspects:
(a) a "Provisions / Bad Debts / Write-offs" add-back that's
larger than expected — means an expense got tagged non-cash
that actually hit the bank;
(b) a WC line whose Δ is big but the matching Direct category is
small (mis-tagged wc_component);
(c) "Income Tax paid" line smaller than the Direct "Tax Paid"
category — means some tax payments used ledger names the
Indirect regex doesn't catch (e.g. "TCS", "Professional Tax").
Per-ledger Operating variance 37 ledgers · every rupee traced
Sum of the Δ column equals the Operating variance between methods. Rows with Δ > 0 = Indirect over-counts; Δ < 0 = Indirect under-counts. Sort: biggest absolute variance first.
| Ledger | Nature | Category | Indirect Op | Direct Op | Δ (Ind − Dir) | Indirect classification rule applied |
|---|---|---|---|---|---|---|
| Professional Fees | income | Revenue | 863,000.00 | 0.00 | 863,000.00 | income (+Cr−Dr = 863,000.00−0.00) |
| Fund It Up | — | — | 0.00 | 236,000.00 | -236,000.00 | (ledger seen only in Direct) |
| Mindcraft Software Private Limited | — | — | 0.00 | 210,600.00 | -210,600.00 | (ledger seen only in Direct) |
| Sundry Debtors | asset | Trade Receivables | -188,300.00 | 0.00 | -188,300.00 | asset Receivable — −(Dr−Cr) = −(1,023,340.00−835,040.00) |
| Professional Expense | expense | Professional Fees | -183,000.00 | 0.00 | -183,000.00 | expense (−(Dr−Cr) = −(183,000.00−0.00)) |
| Kundan Thanvi | — | — | 0.00 | -126,000.00 | 126,000.00 | (ledger seen only in Direct) |
| Professional Services (IGST) | expense | Professional Fees | -123,000.00 | 0.00 | -123,000.00 | expense (−(Dr−Cr) = −(123,000.00−0.00)) |
| SHREEARTH FINANCIAL (Creditor) | — | — | 0.00 | -108,000.00 | 108,000.00 | (ledger seen only in Direct) |
| NK SARRAF & ASSOCIATES | — | — | 0.00 | 91,800.00 | -91,800.00 | (ledger seen only in Direct) |
| GA Design | — | — | 0.00 | 81,000.00 | -81,000.00 | (ledger seen only in Direct) |
| CGST | — | — | 0.00 | -47,070.00 | 47,070.00 | (ledger seen only in Direct) |
| SGST | — | — | 0.00 | -47,070.00 | 47,070.00 | (ledger seen only in Direct) |
| IGST | — | — | 0.00 | -45,300.00 | 45,300.00 | (ledger seen only in Direct) |
| Finaccle Advisory Private Limited | — | — | 0.00 | 43,200.00 | -43,200.00 | (ledger seen only in Direct) |
| TDS Receivable 24-25 | asset | TDS Receivable | -41,500.00 | 0.00 | -41,500.00 | asset nan — −(Dr−Cr) = −(46,500.00−5,000.00) |
| S S M G & ASSOCIATES LLP | — | — | 0.00 | 37,400.00 | -37,400.00 | (ledger seen only in Direct) |
| Niket Nathani HUF | — | — | 0.00 | -31,500.00 | 31,500.00 | (ledger seen only in Direct) |
| Reneusleep India Private Limtied | — | — | 0.00 | 30,000.00 | -30,000.00 | (ledger seen only in Direct) |
| Ekadrisht Capital Private Limited | — | — | 0.00 | 21,600.00 | -21,600.00 | (ledger seen only in Direct) |
| Koshar Resources India Private Limited | — | — | 0.00 | 21,600.00 | -21,600.00 | (ledger seen only in Direct) |
| Partner Reimbursement (Rahul) | liability | Partner Reimbursement | 18,538.00 | 0.00 | 18,538.00 | liability Payable — +(Cr−Dr) = +(188,538.00−170,000.00) |
| Sundry Creditors | liability | Trade Payables | 17,700.00 | 0.00 | 17,700.00 | liability Payable — +(Cr−Dr) = +(326,040.00−308,340.00) |
| TDS Payable | — | — | 0.00 | -17,500.00 | 17,500.00 | (ledger seen only in Direct) |
| Savio Monteiro | — | — | 0.00 | 15,340.00 | -15,340.00 | (ledger seen only in Direct) |
| Mahesh Thakkar | — | — | 0.00 | -9,440.00 | 9,440.00 | (ledger seen only in Direct) |
| Data Entry Charges | — | — | 0.00 | -7,213.40 | 7,213.40 | (ledger seen only in Direct) |
| Indian Instute of Corporate Affairs | — | — | 0.00 | -5,319.88 | 5,319.88 | (ledger seen only in Direct) |
| Office Expenses | expense | Office & Admin | -50,940.00 | -45,931.32 | -5,008.68 | expense (−(Dr−Cr) = −(50,940.00−0.00)) |
| Subscription (Professional) | expense | Office & Admin | -5,000.00 | 0.00 | -5,000.00 | expense (−(Dr−Cr) = −(5,000.00−0.00)) |
| Staff Welfare Expenses | expense | Employee Cost | -49,100.00 | -44,272.24 | -4,827.76 | expense (−(Dr−Cr) = −(49,100.00−0.00)) |
| Travelling Expense | expense | Travel & Field | -40,120.00 | -36,175.20 | -3,944.80 | expense (−(Dr−Cr) = −(40,120.00−0.00)) |
| Duties & Taxes | liability | Duties & Taxes | 2,860.00 | 0.00 | 2,860.00 | liability nan — +(Cr−Dr) = +(182,840.00−179,980.00) |
| Business Meeting Expenses | expense | Travel & Field | -19,500.00 | -17,582.66 | -1,917.34 | expense (−(Dr−Cr) = −(19,500.00−0.00)) |
| Telephone Expenses | expense | Office & Admin | -10,000.00 | -9,016.75 | -983.25 | expense (−(Dr−Cr) = −(10,000.00−0.00)) |
| PTEC for Partners | expense | office & Admin | -2,500.00 | -2,254.19 | -245.81 | expense (−(Dr−Cr) = −(2,500.00−0.00)) |
| Digital Signature Charges | expense | Office & Admin | -2,478.00 | -2,234.35 | -243.65 | expense (−(Dr−Cr) = −(2,478.00−0.00)) |
| MCA Charges | expense | Office & Admin | -100.00 | -100.00 | 0.00 | expense (−(Dr−Cr) = −(100.00−0.00)) |
| Totals | 186,560.00 | 186,560.00 | -0.00 | |||
| Engine's Indirect Op (from `indirect_operating_net`) | 186,560.00 | 186,560.00 | 0.00 | Must match the Totals row above (within paisa of rounding). Any mismatch ⇒ attribution rule bug. | ||
How to read this: each ledger contributes a specific amount to Indirect Operating (per accrual rules: income ⇒ +Cr−Dr, expense ⇒ −(Dr−Cr), asset WC ⇒ −(Dr−Cr), liability WC ⇒ +(Cr−Dr)). Direct attributes cash flow per actual voucher processing. Where the two diverge by a non-trivial amount, it's a specific mapping / classification / treatment issue on that ledger — not "rounding". Click a row's ledger name in a future version to see every voucher that touched it.
Equity ledgers pulled into Indirect engine 4 ledger(s) · debug Financing variance
Everything here contributes to raw_eq_delta; PAT is subtracted at end. If your P&L A/c or Reserves ledger is missing from this list, that's why Financing variance = PAT — my mask didn't catch it.
| Ledger | Nature tag | Category | Δ (Cr − Dr) | Included because |
|---|---|---|---|---|
| Prateek Agrawal | equity | Partner's Capital | 0.00 | nature=equity |
| Rahul Nathani | equity | Partner's Capital | -135,000.00 | nature=equity |
| Sakshi Nathani Partner A/c | equity | Partner's Capital | 0.00 | nature=equity |
| Profit & Loss A/c | equity | Retained Earnings | 271,800.00 | nature=equity + name matches P&L/Reserves pattern + category='Retained Earnings' matches |
| raw_eq_delta (sum of above) | 136,800.00 | |||
If Direct's partner-drawings figure ≠ Indirect's equity Δ (after PAT
adjustment), that's a mapping/tagging problem. The Direct figure
comes from actual Dr <Partner> / Cr Bank voucher lines —
this is ground truth. If Indirect says something different,
investigate the partner-ledger TB classification or PAT value.