BAG FILMS AND MEDIA
|
BAG FILMS AND MEDIA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity - Authorised | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr |
| Equity - Issued | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity Paid Up | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | ₹8.00 Cr | - |
| Total Reserves | ₹118 Cr | ₹111 Cr | ₹102 Cr | ₹96 Cr | ₹93 Cr |
| Securities Premium | ₹378 Cr | ₹378 Cr | ₹378 Cr | ₹370 Cr | ₹370 Cr |
| Capital Reserves | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Profit & Loss Account Balance | ₹-310 Cr | ₹-316 Cr | ₹-326 Cr | ₹-324 Cr | ₹-327 Cr |
| General Reserves | ₹3.79 Cr | ₹3.79 Cr | ₹3.79 Cr | ₹3.79 Cr | ₹3.79 Cr |
| Other Reserves | ₹-1.72 Cr | ₹-1.72 Cr | ₹-1.60 Cr | ₹-1.40 Cr | ₹-1.06 Cr |
| Reserve excluding Revaluation Reserve | ₹118 Cr | ₹111 Cr | ₹102 Cr | ₹96 Cr | ₹93 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹157 Cr | ₹151 Cr | ₹141 Cr | ₹143 Cr | ₹133 Cr |
| Minority Interest | ₹61 Cr | ₹57 Cr | ₹54 Cr | ₹54 Cr | ₹52 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹17 Cr | ₹23 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Term Loans - Banks | - | - | ₹1.39 Cr | ₹5.15 Cr | ₹9.51 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr |
| Unsecured Loans | ₹30 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 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 | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Other Unsecured Loan | ₹29 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Deferred Tax Assets / Liabilities | ₹-2.23 Cr | ₹-2.29 Cr | ₹-2.61 Cr | ₹-2.84 Cr | ₹-3.04 Cr |
| Deferred Tax Assets | ₹2.23 Cr | ₹2.29 Cr | ₹2.61 Cr | ₹2.84 Cr | ₹3.04 Cr |
| Deferred Tax Liability | - | - | - | - | - |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.61 Cr | ₹2.72 Cr | ₹2.62 Cr | ₹2.39 Cr | ₹2.21 Cr |
| Total Non-Current Liabilities | ₹41 Cr | ₹38 Cr | ₹41 Cr | ₹42 Cr | ₹48 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹26 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr | ₹19 Cr |
| Sundry Creditors | ₹26 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr | ₹19 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹30 Cr | ₹39 Cr | ₹42 Cr | ₹36 Cr | ₹32 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹30 Cr | ₹39 Cr | ₹42 Cr | ₹36 Cr | ₹32 Cr |
| Short Term Borrowings | ₹79 Cr | ₹68 Cr | ₹79 Cr | ₹84 Cr | ₹84 Cr |
| Secured ST Loans repayable on Demands | ₹74 Cr | ₹67 Cr | ₹73 Cr | ₹75 Cr | ₹81 Cr |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹5.09 Cr | ₹0.92 Cr | ₹6.50 Cr | ₹9.58 Cr | ₹3.00 Cr |
| Short Term Provisions | ₹2.19 Cr | ₹1.34 Cr | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.19 Cr | ₹1.34 Cr | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | - |
| Total Current Liabilities | ₹137 Cr | ₹131 Cr | ₹145 Cr | ₹141 Cr | ₹136 Cr |
| Total Liabilities | ₹396 Cr | ₹377 Cr | ₹382 Cr | ₹380 Cr | ₹369 Cr |
| ASSETS | |||||
| Gross Block | ₹260 Cr | ₹271 Cr | ₹268 Cr | ₹267 Cr | ₹266 Cr |
| Less: Accumulated Depreciation | ₹238 Cr | ₹243 Cr | ₹238 Cr | ₹233 Cr | ₹227 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹22 Cr | ₹28 Cr | ₹29 Cr | ₹33 Cr | ₹39 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.82 Cr | ₹0.88 Cr | ₹0.88 Cr | ₹0.88 Cr | ₹0.88 Cr |
| Non Current Investments | ₹123 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹153 Cr |
| Long Term Investment | ₹123 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹153 Cr |
| Quoted | ₹0.60 Cr | ₹0.56 Cr | ₹0.52 Cr | ₹0.89 Cr | ₹0.94 Cr |
| Unquoted | ₹122 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹152 Cr |
| Long Term Loans & Advances | - | - | - | - | - |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹146 Cr | ₹154 Cr | ₹155 Cr | ₹160 Cr | ₹192 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹65 Cr | ₹50 Cr | ₹42 Cr | ₹34 Cr | ₹35 Cr |
| Raw Materials | ₹0.07 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Work-in Progress | ₹0.88 Cr | ₹0.99 Cr | ₹0.98 Cr | ₹0.99 Cr | ₹0.99 Cr |
| Finished Goods | ₹64 Cr | ₹49 Cr | ₹41 Cr | ₹33 Cr | ₹34 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹67 Cr | ₹71 Cr | ₹71 Cr | ₹75 Cr | ₹54 Cr |
| Debtors more than Six months | ₹20 Cr | ₹25 Cr | ₹19 Cr | ₹17 Cr | ₹21 Cr |
| Debtors Others | ₹47 Cr | ₹46 Cr | ₹52 Cr | ₹58 Cr | ₹33 Cr |
| Cash and Bank | ₹11 Cr | ₹10 Cr | ₹6.34 Cr | ₹23 Cr | ₹15 Cr |
| Cash in hand | ₹0.13 Cr | ₹0.10 Cr | ₹0.47 Cr | ₹0.16 Cr | ₹0.12 Cr |
| Balances at Bank | ₹11 Cr | ₹10 Cr | ₹5.87 Cr | ₹23 Cr | ₹15 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹8.69 Cr | ₹5.52 Cr | ₹5.79 Cr | ₹6.58 Cr | ₹1.32 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹8.69 Cr | ₹5.52 Cr | ₹5.79 Cr | ₹6.58 Cr | ₹1.32 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹98 Cr | ₹86 Cr | ₹101 Cr | ₹82 Cr | ₹71 Cr |
| Advances recoverable in cash or in kind | ₹64 Cr | ₹56 Cr | ₹66 Cr | ₹57 Cr | ₹57 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹33 Cr | ₹30 Cr | ₹35 Cr | ₹25 Cr | ₹13 Cr |
| Total Current Assets | ₹250 Cr | ₹222 Cr | ₹226 Cr | ₹220 Cr | ₹176 Cr |
| Net Current Assets (Including Current Investments) | ₹113 Cr | ₹92 Cr | ₹81 Cr | ₹79 Cr | ₹40 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹396 Cr | ₹377 Cr | ₹382 Cr | ₹380 Cr | ₹369 Cr |
| Contingent Liabilities | ₹20 Cr | ₹9.78 Cr | - | - | - |
| Total Debt | ₹120 Cr | ₹108 Cr | ₹125 Cr | ₹134 Cr | ₹139 Cr |
| Book Value | 7.95 | 7.63 | 7.14 | 6.83 | 6.71 |
| Adjusted Book Value | 7.95 | 7.63 | 7.14 | 6.83 | 6.71 |
Compare Balance Sheet of peers of BAG FILMS AND MEDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BAG FILMS AND MEDIA | ₹128.0 Cr | 3.2% | -1.5% | -42.3% | Stock Analytics | |
| PRIME FOCUS | ₹15,585.8 Cr | 6% | 20% | 54.5% | Stock Analytics | |
| PVR INOX | ₹10,328.2 Cr | -3.2% | -3.7% | -29.3% | Stock Analytics | |
| SAREGAMA INDIA | ₹7,045.3 Cr | 5% | -8.1% | -27.9% | Stock Analytics | |
| TIPS MUSIC | ₹6,949.6 Cr | 4.9% | 12% | -33% | Stock Analytics | |
| MEDIA MATRIX WORLDWIDE | ₹1,223.4 Cr | -3.1% | -9.7% | -42.1% | Stock Analytics | |
BAG FILMS AND MEDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BAG FILMS AND MEDIA | 3.2% |
-1.5% |
-42.3% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses