F
Acuere Consultancy
February 2025
Quick pick
Fiscal year
Custom date range
vs: nothing prior period last year
custom ▾
Comparing February 2025 vs h2-fy25-26
Fiscal year
Custom date range

Working Capital

Cash is king. This page answers three questions in 30 seconds: where is my money stuck, what you owe short-term, and what should I do this week. Every number is sliceable by segment.

Ageing as of
2025-02-28
✓ Live (recomputed from today)
Days customers take to pay
252 days
Industry norm: 30–45 days
Days you take to pay vendors
9 days
Healthy stretch: 30–60 days
Cash cycle (days locked up)
243 days
DSO − DPO · lower is better
Money owed to you
₹0
Customers' total outstanding

Where your cash is stuck

Money you've earned or paid but not yet in your hands

Customer dues (receivables)
Invoices sent, not yet collected
₹359,901
TDS refund pending
Withheld by customers, claim back from govt
₹206,028
Total stuck ₹565,929
By Geography
Untagged · 3 customers ₹342,201 (95.1%)
Delhi · 1 customer ₹17,700 (4.9%)

What you owe (short-term)

Three economically distinct buckets — not all of them are 'funding' in the real sense

Real working-capital funding

Genuine third-party capital

Someone is actually lending you money or delaying their claim so you can operate. More of this is good — others funding your growth.

Vendor credit (trade payables)
Vendors billed you, you haven't paid — their money working for you
₹141,600
Customer advances
Customers paid you before delivery — their money in your bank
₹0
Subtotal · real funding ₹141,600

Book accruals (future payments expected)

Accounting-recognised, not cash-in-hand

These are accounting entries recognising liabilities you expect to pay in future (audit fees, bonuses, known expenses). Nobody gave you this money — it's just your books recording a future outflow.

Provisions
Expected future liabilities (audit fee, bonuses, repairs, warranty)
₹52,450
Subtotal · book accruals ₹52,450

Don't mistake this for cash sitting with you — these represent future outflows your P&L has already booked as expense.

Total short-term obligations
Real funding + tax floats + book accruals
₹191,081

Net working capital position

NWC = Current Assets − Current Liabilities. Matches the Home KPI tile and the balance sheet — one number, everywhere. Breakdown below separates trade-cycle cash (receivables/payables/taxes) from book accruals so you can see what's driving it.

Current Assets
₹786,769
debtors + cash + TDS + GST + inventory + prepaid
Net Working Capital
₹726,949
Cash locked up in WC
Current Liabilities
₹59,820
creditors + advances + tax + provisions + ST borrowings
Trade-cycle breakdown
Cash stuck (trade + tax)
₹565,929
receivables + TDS receivable + input GST
Trade-cycle net
₹374,848
Short-term obligations
₹191,081
Of which real funding: ₹141,600
Receivables breakdown · aged as of 2025-02-28
Total receivables
₹359,901
outstanding from every customer
Overdue (31+ days)
₹342,201
= 95.1% of total (₹342,201 ÷ ₹359,901)
Overdue (60+ days, higher risk)
₹312,701
= 86.9% of total — collection probability drops sharply

Tally cross-party netting detected

Your Creditors Ageing file shows gross payables that the TB's Sundry Creditors line is not reflecting — because a vendor's credit balance is grouped inside a debtor ledger. Working Capital view uses the ageing-file gross figures.

TB Sundry Creditors is under-stating gross obligations by ₹141,600. Below, Trade Payables is read from the ageing file — the party-level truth.

Trade receivables vs trade payables (gross)

Read from the ageing files — the party-level truth. Independent of how Tally groups the ledgers.

Trade Receivables (gross)
₹359,901
from Debtors Ageing file
Net
₹218,301
Trade Payables (gross)
₹141,600
from Creditors Ageing file

How old is the money owed to you

Older the bucket, lower the collection odds

Current ₹17,700
1-30 days ₹0
31-60 days ₹29,500
61-90 days ₹182,900
90+ days ₹129,801

Industry rule of thumb: anything past 90 days has < 50% collection probability.

Top customers by outstanding
GALLEON SHIPPING LTD ₹153,400
Reneusleep India Private Limtied ₹114,400
UTF TECHNOLOGIES INDIA PRIVATE LIMITED ₹74,401
NK SARRAF & ASSOCIATES ₹17,700

Top customer = 43% of total outstanding · concentration risk critical

What to do this week

Computed from TB + Debtors Ageing + P&L waterfall. DSO = (Receivables ÷ Revenue) × period days · DPO = (Payables ÷ Purchases) × period days · Cash Cycle = DSO − DPO (services firms have no inventory, so no DIO component).