ASSOCIATED ALCOHOLS & BREWERIES
|
ASSOCIATED ALCOHOLS & BREWERIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹29 Cr | ₹11 Cr | - | - | - |
| Total Reserves | ₹473 Cr | ₹394 Cr | ₹345 Cr | ₹295 Cr | ₹234 Cr |
| Securities Premium | ₹1.63 Cr | ₹1.63 Cr | ₹1.63 Cr | ₹1.63 Cr | ₹1.63 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹441 Cr | ₹363 Cr | ₹315 Cr | ₹277 Cr | ₹219 Cr |
| General Reserves | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
| Other Reserves | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹2.52 Cr | ₹0.56 Cr |
| Reserve excluding Revaluation Reserve | ₹473 Cr | ₹394 Cr | ₹345 Cr | ₹295 Cr | ₹234 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹520 Cr | ₹423 Cr | ₹363 Cr | ₹313 Cr | ₹252 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹30 Cr | ₹50 Cr | ₹67 Cr | ₹1.34 Cr | ₹1.93 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹50 Cr | ₹70 Cr | ₹76 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-20 Cr | ₹-20 Cr | ₹-9.10 Cr | ₹1.34 Cr | ₹1.93 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹14 Cr | ₹6.68 Cr | ₹3.21 Cr | ₹4.36 Cr | ₹5.21 Cr |
| Deferred Tax Assets | ₹2.85 Cr | ₹2.77 Cr | ₹2.77 Cr | ₹2.14 Cr | ₹1.65 Cr |
| Deferred Tax Liability | ₹17 Cr | ₹9.45 Cr | ₹5.98 Cr | ₹6.50 Cr | ₹6.86 Cr |
| Other Long Term Liabilities | ₹2.33 Cr | ₹3.31 Cr | ₹4.64 Cr | ₹0.81 Cr | ₹1.00 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.84 Cr | ₹1.79 Cr | ₹1.77 Cr | ₹23 Cr | ₹1.79 Cr |
| Total Non-Current Liabilities | ₹48 Cr | ₹62 Cr | ₹76 Cr | ₹30 Cr | ₹9.93 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹45 Cr | ₹37 Cr | ₹26 Cr | ₹47 Cr | ₹33 Cr |
| Sundry Creditors | ₹45 Cr | ₹37 Cr | ₹26 Cr | ₹47 Cr | ₹33 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹56 Cr | ₹63 Cr | ₹54 Cr | ₹29 Cr | ₹26 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.55 Cr | ₹0.98 Cr | ₹2.28 Cr | ₹1.79 Cr | ₹1.56 Cr |
| Interest Accrued But Not Due | ₹0.52 Cr | ₹0.71 Cr | ₹0.47 Cr | - | ₹0.01 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹54 Cr | ₹61 Cr | ₹51 Cr | ₹28 Cr | ₹24 Cr |
| Short Term Borrowings | ₹48 Cr | ₹33 Cr | ₹18 Cr | ₹2.61 Cr | ₹6.89 Cr |
| Secured ST Loans repayable on Demands | ₹48 Cr | ₹33 Cr | ₹18 Cr | ₹2.61 Cr | ₹6.89 Cr |
| Working Capital Loans- Sec | ₹48 Cr | ₹33 Cr | ₹18 Cr | ₹2.61 Cr | ₹6.89 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-48 Cr | ₹-33 Cr | ₹-18 Cr | ₹-2.61 Cr | ₹-6.89 Cr |
| Short Term Provisions | ₹36 Cr | ₹15 Cr | ₹15 Cr | ₹0.04 Cr | ₹22 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹35 Cr | ₹14 Cr | ₹15 Cr | - | ₹22 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.68 Cr | ₹0.60 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Total Current Liabilities | ₹185 Cr | ₹148 Cr | ₹113 Cr | ₹79 Cr | ₹87 Cr |
| Total Liabilities | ₹753 Cr | ₹633 Cr | ₹553 Cr | ₹422 Cr | ₹349 Cr |
| ASSETS | |||||
| Gross Block | ₹464 Cr | ₹351 Cr | ₹195 Cr | ₹187 Cr | ₹171 Cr |
| Less: Accumulated Depreciation | ₹113 Cr | ₹98 Cr | ₹84 Cr | ₹74 Cr | ₹61 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹351 Cr | ₹252 Cr | ₹110 Cr | ₹113 Cr | ₹111 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹32 Cr | ₹63 Cr | ₹110 Cr | ₹24 Cr | ₹9.23 Cr |
| Non Current Investments | ₹64 Cr | ₹44 Cr | ₹45 Cr | ₹25 Cr | ₹2.56 Cr |
| Long Term Investment | ₹64 Cr | ₹44 Cr | ₹45 Cr | ₹25 Cr | ₹2.56 Cr |
| Quoted | ₹48 Cr | ₹25 Cr | ₹21 Cr | ₹13 Cr | - |
| Unquoted | ₹16 Cr | ₹19 Cr | ₹24 Cr | ₹12 Cr | ₹2.56 Cr |
| Long Term Loans & Advances | ₹19 Cr | ₹21 Cr | ₹28 Cr | ₹43 Cr | ₹6.49 Cr |
| Other Non Current Assets | - | ₹4.36 Cr | ₹1.00 Cr | ₹24 Cr | ₹0.19 Cr |
| Total Non-Current Assets | ₹466 Cr | ₹385 Cr | ₹295 Cr | ₹228 Cr | ₹129 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹2.06 Cr | ₹16 Cr | - | - |
| Quoted | - | ₹2.06 Cr | ₹16 Cr | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹137 Cr | ₹104 Cr | ₹84 Cr | ₹65 Cr | ₹58 Cr |
| Raw Materials | ₹38 Cr | ₹38 Cr | ₹17 Cr | ₹13 Cr | ₹10 Cr |
| Work-in Progress | ₹11 Cr | ₹9.74 Cr | ₹11 Cr | ₹5.84 Cr | ₹7.25 Cr |
| Finished Goods | ₹65 Cr | ₹37 Cr | ₹33 Cr | ₹27 Cr | ₹24 Cr |
| Packing Materials | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr |
| Stores  and Spare | ₹6.82 Cr | ₹4.70 Cr | ₹7.56 Cr | ₹8.11 Cr | ₹5.07 Cr |
| Other Inventory | - | - | - | ₹0.11 Cr | ₹0.07 Cr |
| Sundry Debtors | ₹39 Cr | ₹35 Cr | ₹19 Cr | ₹24 Cr | ₹39 Cr |
| Debtors more than Six months | ₹4.19 Cr | ₹4.69 Cr | ₹3.89 Cr | ₹4.66 Cr | ₹3.96 Cr |
| Debtors Others | ₹39 Cr | ₹34 Cr | ₹18 Cr | ₹23 Cr | ₹36 Cr |
| Cash and Bank | ₹15 Cr | ₹41 Cr | ₹62 Cr | ₹81 Cr | ₹78 Cr |
| Cash in hand | ₹0.35 Cr | ₹0.39 Cr | ₹0.43 Cr | ₹0.29 Cr | ₹0.54 Cr |
| Balances at Bank | ₹15 Cr | ₹40 Cr | ₹61 Cr | ₹81 Cr | ₹78 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹9.57 Cr | ₹5.88 Cr | ₹5.35 Cr | ₹5.70 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹5.59 Cr | ₹5.96 Cr | ₹5.88 Cr | ₹5.35 Cr | ₹5.70 Cr |
| Other current_assets | ₹11 Cr | ₹3.61 Cr | - | - | - |
| Short Term Loans and Advances | ₹79 Cr | ₹57 Cr | ₹72 Cr | ₹19 Cr | ₹40 Cr |
| Advances recoverable in cash or in kind | ₹11 Cr | ₹4.54 Cr | ₹1.26 Cr | ₹3.12 Cr | ₹1.45 Cr |
| Advance income tax and TDS | ₹40 Cr | ₹16 Cr | ₹15 Cr | - | ₹19 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹28 Cr | ₹36 Cr | ₹56 Cr | ₹16 Cr | ₹19 Cr |
| Total Current Assets | ₹287 Cr | ₹248 Cr | ₹258 Cr | ₹194 Cr | ₹220 Cr |
| Net Current Assets (Including Current Investments) | ₹102 Cr | ₹100 Cr | ₹145 Cr | ₹114 Cr | ₹133 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹753 Cr | ₹633 Cr | ₹553 Cr | ₹422 Cr | ₹349 Cr |
| Contingent Liabilities | ₹82 Cr | ₹51 Cr | ₹31 Cr | ₹16 Cr | ₹17 Cr |
| Total Debt | ₹98 Cr | ₹104 Cr | ₹95 Cr | ₹4.54 Cr | ₹9.53 Cr |
| Book Value | 271.52 | 227.90 | 201.01 | 173.04 | 139.29 |
| Adjusted Book Value | 271.52 | 227.90 | 201.01 | 173.04 | 139.29 |
Compare Balance Sheet of peers of ASSOCIATED ALCOHOLS & BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ASSOCIATED ALCOHOLS & BREWERIES | ₹1,786.6 Cr | -2.9% | -7.2% | -14% | Stock Analytics | |
| UNITED SPIRITS | ₹104,502.0 Cr | 0.3% | 1.5% | -5.3% | Stock Analytics | |
| UNITED BREWERIES | ₹43,543.6 Cr | -1.8% | -6.9% | -16% | Stock Analytics | |
| RADICO KHAITAN | ₹42,819.8 Cr | 0.5% | -1.4% | 37.3% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,177.0 Cr | -2.1% | -0.3% | 67.1% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹5,501.1 Cr | -5.2% | -13.1% | -25.5% | Stock Analytics | |
ASSOCIATED ALCOHOLS & BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ASSOCIATED ALCOHOLS & BREWERIES | -2.9% |
-7.2% |
-14% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses