ASSOCIATED ALCOHOLS & BREWERIES
|
ASSOCIATED ALCOHOLS & BREWERIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2015 | Mar2014 | Mar2013 | Mar2007 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹18 Cr | ₹9.04 Cr | ₹9.04 Cr | ₹9.04 Cr | ₹6.54 Cr |
| Equity - Authorised | ₹25 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹10.00 Cr |
| Equity - Issued | ₹18 Cr | ₹9.04 Cr | ₹9.04 Cr | ₹9.04 Cr | ₹6.54 Cr |
| Equity Paid Up | ₹18 Cr | ₹9.04 Cr | ₹9.04 Cr | ₹9.04 Cr | ₹6.54 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 | - | - | - | - |
| Total Reserves | ₹473 Cr | ₹59 Cr | ₹48 Cr | ₹42 Cr | ₹23 Cr |
| Securities Premium | ₹1.63 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹7.17 Cr |
| Capital Reserves | - | - | ₹0.24 Cr | ₹0.24 Cr | ₹1.98 Cr |
| Profit & Loss Account Balance | ₹441 Cr | ₹41 Cr | ₹30 Cr | ₹25 Cr | ₹11 Cr |
| General Reserves | ₹16 Cr | ₹6.89 Cr | ₹6.86 Cr | ₹6.36 Cr | ₹2.86 Cr |
| Other Reserves | ₹14 Cr | ₹-0.60 Cr | ₹-0.60 Cr | ₹-0.60 Cr | - |
| Reserve excluding Revaluation Reserve | ₹473 Cr | ₹59 Cr | ₹48 Cr | ₹42 Cr | ₹23 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹520 Cr | ₹68 Cr | ₹57 Cr | ₹51 Cr | ₹30 Cr |
| Minority Interest | - | ₹0.73 Cr | ₹0.73 Cr | ₹0.74 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹30 Cr | ₹20 Cr | ₹28 Cr | ₹24 Cr | ₹15 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹50 Cr | ₹26 Cr | ₹34 Cr | ₹31 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-20 Cr | ₹-5.94 Cr | ₹-6.15 Cr | ₹-6.97 Cr | ₹15 Cr |
| Unsecured Loans | - | ₹5.27 Cr | ₹35 Cr | ₹15 Cr | ₹19 Cr |
| 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 | - | ₹5.27 Cr | ₹35 Cr | ₹15 Cr | ₹19 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹14 Cr | ₹11 Cr | ₹9.94 Cr | ₹8.32 Cr | ₹6.68 Cr |
| Deferred Tax Assets | ₹2.85 Cr | - | - | - | - |
| Deferred Tax Liability | ₹17 Cr | ₹11 Cr | ₹9.94 Cr | ₹8.32 Cr | ₹6.68 Cr |
| Other Long Term Liabilities | ₹2.33 Cr | - | - | ₹2.69 Cr | - |
| Long Term Trade Payables | - | ₹1.35 Cr | ₹2.61 Cr | ₹1.85 Cr | - |
| Long Term Provisions | ₹1.84 Cr | - | - | - | - |
| Total Non-Current Liabilities | ₹48 Cr | ₹37 Cr | ₹75 Cr | ₹52 Cr | ₹41 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹45 Cr | ₹27 Cr | ₹15 Cr | ₹23 Cr | ₹9.58 Cr |
| Sundry Creditors | ₹45 Cr | ₹27 Cr | ₹15 Cr | ₹23 Cr | ₹9.58 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹56 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr | ₹2.76 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.55 Cr | - | - | - | - |
| Interest Accrued But Not Due | ₹0.52 Cr | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹54 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr | ₹2.76 Cr |
| Short Term Borrowings | ₹48 Cr | ₹13 Cr | ₹22 Cr | ₹17 Cr | - |
| Secured ST Loans repayable on Demands | ₹48 Cr | ₹13 Cr | ₹18 Cr | ₹17 Cr | - |
| Working Capital Loans- Sec | ₹48 Cr | ₹13 Cr | ₹18 Cr | ₹17 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-48 Cr | ₹-13 Cr | ₹-14 Cr | ₹-17 Cr | - |
| Short Term Provisions | ₹36 Cr | ₹7.31 Cr | ₹2.24 Cr | ₹1.37 Cr | ₹0.65 Cr |
| Proposed Equity Dividend | - | ₹0.45 Cr | - | - | ₹0.16 Cr |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹35 Cr | ₹5.50 Cr | ₹2.05 Cr | ₹1.16 Cr | ₹0.49 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.68 Cr | ₹1.36 Cr | ₹0.19 Cr | ₹0.21 Cr | - |
| Total Current Liabilities | ₹185 Cr | ₹65 Cr | ₹58 Cr | ₹61 Cr | ₹13 Cr |
| Total Liabilities | ₹753 Cr | ₹170 Cr | ₹191 Cr | ₹165 Cr | ₹84 Cr |
| ASSETS | |||||
| Gross Block | ₹464 Cr | ₹139 Cr | ₹141 Cr | ₹127 Cr | ₹59 Cr |
| Less: Accumulated Depreciation | ₹113 Cr | ₹45 Cr | ₹42 Cr | ₹38 Cr | ₹24 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹351 Cr | ₹94 Cr | ₹98 Cr | ₹89 Cr | ₹35 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹32 Cr | ₹1.61 Cr | ₹0.32 Cr | ₹7.65 Cr | ₹2.10 Cr |
| Non Current Investments | ₹64 Cr | ₹3.46 Cr | ₹3.81 Cr | ₹3.81 Cr | - |
| Long Term Investment | ₹64 Cr | ₹3.46 Cr | ₹3.81 Cr | ₹3.81 Cr | - |
| Quoted | ₹48 Cr | - | - | - | - |
| Unquoted | ₹16 Cr | ₹3.46 Cr | ₹3.81 Cr | ₹3.81 Cr | - |
| Long Term Loans & Advances | ₹19 Cr | ₹2.77 Cr | ₹4.47 Cr | ₹5.03 Cr | - |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹466 Cr | ₹102 Cr | ₹107 Cr | ₹105 Cr | ₹37 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹137 Cr | ₹32 Cr | ₹26 Cr | ₹23 Cr | ₹13 Cr |
| Raw Materials | ₹38 Cr | ₹6.13 Cr | ₹0.92 Cr | ₹4.56 Cr | ₹4.92 Cr |
| Work-in Progress | ₹11 Cr | ₹0.98 Cr | ₹0.77 Cr | ₹1.20 Cr | - |
| Finished Goods | ₹65 Cr | ₹19 Cr | ₹20 Cr | ₹11 Cr | ₹2.30 Cr |
| Packing Materials | ₹17 Cr | ₹2.56 Cr | ₹1.91 Cr | ₹4.35 Cr | ₹2.83 Cr |
| Stores  and Spare | ₹6.82 Cr | ₹2.32 Cr | ₹1.57 Cr | ₹0.51 Cr | ₹3.21 Cr |
| Other Inventory | - | ₹1.10 Cr | ₹1.23 Cr | ₹1.03 Cr | - |
| Sundry Debtors | ₹39 Cr | ₹8.18 Cr | ₹7.43 Cr | ₹8.71 Cr | ₹16 Cr |
| Debtors more than Six months | ₹4.19 Cr | ₹1.80 Cr | ₹4.05 Cr | ₹5.09 Cr | ₹9.51 Cr |
| Debtors Others | ₹39 Cr | ₹6.38 Cr | ₹3.38 Cr | ₹3.62 Cr | ₹6.62 Cr |
| Cash and Bank | ₹15 Cr | ₹12 Cr | ₹17 Cr | ₹11 Cr | ₹3.17 Cr |
| Cash in hand | ₹0.35 Cr | ₹7.78 Cr | ₹9.36 Cr | ₹3.59 Cr | ₹2.61 Cr |
| Balances at Bank | ₹15 Cr | ₹4.50 Cr | ₹7.63 Cr | ₹7.19 Cr | ₹0.56 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹5.59 Cr | - | - | - | - |
| Other current_assets | ₹11 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Short Term Loans and Advances | ₹79 Cr | ₹16 Cr | ₹34 Cr | ₹18 Cr | ₹14 Cr |
| Advances recoverable in cash or in kind | ₹11 Cr | - | - | - | ₹11 Cr |
| Advance income tax and TDS | ₹40 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹28 Cr | ₹16 Cr | ₹34 Cr | ₹18 Cr | ₹3.71 Cr |
| Total Current Assets | ₹287 Cr | ₹69 Cr | ₹84 Cr | ₹60 Cr | ₹47 Cr |
| Net Current Assets (Including Current Investments) | ₹102 Cr | ₹3.50 Cr | ₹26 Cr | ₹-1.14 Cr | ₹34 Cr |
| Miscellaneous Expenses not written off | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Total Assets | ₹753 Cr | ₹170 Cr | ₹191 Cr | ₹165 Cr | ₹84 Cr |
| Contingent Liabilities | ₹82 Cr | ₹63 Cr | ₹37 Cr | ₹39 Cr | ₹13 Cr |
| Total Debt | ₹98 Cr | ₹45 Cr | ₹92 Cr | ₹64 Cr | ₹35 Cr |
| Book Value | 271.50 | 74.88 | 63.18 | 56.71 | 45.22 |
| Adjusted Book Value | 271.50 | 37.44 | 31.59 | 28.35 | 22.61 |
Compare Balance Sheet of peers of ASSOCIATED ALCOHOLS & BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ASSOCIATED ALCOHOLS & BREWERIES | ₹1,525.3 Cr | -3.4% | -13.1% | -25.9% | Stock Analytics | |
| UNITED SPIRITS | ₹93,351.9 Cr | -2.4% | -7.8% | -18.3% | Stock Analytics | |
| RADICO KHAITAN | ₹47,692.3 Cr | 2.6% | 9.9% | 38.2% | Stock Analytics | |
| UNITED BREWERIES | ₹34,768.0 Cr | -2.9% | -12.4% | -35.2% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹15,010.7 Cr | 1.7% | -2.9% | 36.4% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹10,760.6 Cr | 2.7% | -8.6% | 22.6% | Stock Analytics | |
ASSOCIATED ALCOHOLS & BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ASSOCIATED ALCOHOLS & BREWERIES | -3.4% |
-13.1% |
-25.9% |
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses