BRAINBEES SOLUTIONS
|
BRAINBEES SOLUTIONS Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹96 Cr | ₹89 Cr | ₹89 Cr | ₹88 Cr | ₹78 Cr |
Equity - Authorised | ₹110 Cr | ₹110 Cr | ₹90 Cr | ₹90 Cr | ₹79 Cr |
Equity - Issued | ₹96 Cr | ₹81 Cr | ₹81 Cr | ₹81 Cr | ₹71 Cr |
Equity Paid Up | ₹96 Cr | ₹81 Cr | ₹81 Cr | ₹81 Cr | ₹71 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | ₹7.04 Cr | ₹7.04 Cr | ₹7.04 Cr | ₹7.04 Cr |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | ₹680 Cr | ₹643 Cr | ₹465 Cr | ₹104 Cr | ₹96 Cr |
Total Reserves | ₹3,964 Cr | ₹2,439 Cr | ₹2,903 Cr | ₹3,336 Cr | ₹3,263 Cr |
Securities Premium | ₹4,493 Cr | ₹2,883 Cr | ₹2,883 Cr | ₹2,883 Cr | ₹2,852 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹-532 Cr | ₹-445 Cr | ₹13 Cr | ₹452 Cr | ₹411 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹3.91 Cr | ₹1.15 Cr | ₹6.23 Cr | ₹0.98 Cr | ₹-0.04 Cr |
Reserve excluding Revaluation Reserve | ₹3,964 Cr | ₹2,439 Cr | ₹2,903 Cr | ₹3,336 Cr | ₹3,263 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹4,741 Cr | ₹3,171 Cr | ₹3,456 Cr | ₹3,528 Cr | ₹3,437 Cr |
Minority Interest | ₹539 Cr | ₹621 Cr | ₹743 Cr | ₹760 Cr | ₹98 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹210 Cr | ₹229 Cr | ₹55 Cr | ₹51 Cr | ₹9.97 Cr |
Non Convertible Debentures | ₹152 Cr | ₹139 Cr | ₹4.80 Cr | ₹12 Cr | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹160 Cr | ₹124 Cr | ₹50 Cr | ₹39 Cr | ₹9.97 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-103 Cr | ₹-34 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 | ₹27 Cr | ₹95 Cr | ₹139 Cr | ₹62 Cr | ₹-122 Cr |
Deferred Tax Assets | ₹402 Cr | ₹396 Cr | ₹163 Cr | ₹114 Cr | ₹127 Cr |
Deferred Tax Liability | ₹429 Cr | ₹491 Cr | ₹301 Cr | ₹175 Cr | ₹4.78 Cr |
Other Long Term Liabilities | ₹1,051 Cr | ₹1,611 Cr | ₹1,340 Cr | ₹759 Cr | ₹131 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹67 Cr | ₹36 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr |
Total Non-Current Liabilities | ₹1,354 Cr | ₹1,971 Cr | ₹1,553 Cr | ₹886 Cr | ₹29 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹928 Cr | ₹908 Cr | ₹738 Cr | ₹529 Cr | ₹299 Cr |
Sundry Creditors | ₹928 Cr | ₹908 Cr | ₹738 Cr | ₹529 Cr | ₹299 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹892 Cr | ₹450 Cr | ₹365 Cr | ₹370 Cr | ₹85 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹132 Cr | ₹126 Cr | ₹117 Cr | ₹46 Cr | ₹22 Cr |
Interest Accrued But Not Due | ₹2.20 Cr | ₹4.13 Cr | ₹0.77 Cr | ₹0.54 Cr | ₹0.11 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹54 Cr | - | ₹7.27 Cr | ₹22 Cr | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹704 Cr | ₹320 Cr | ₹240 Cr | ₹301 Cr | ₹62 Cr |
Short Term Borrowings | ₹241 Cr | ₹200 Cr | ₹94 Cr | ₹3.65 Cr | ₹0.76 Cr |
Secured ST Loans repayable on Demands | ₹230 Cr | ₹173 Cr | ₹68 Cr | ₹3.42 Cr | - |
Working Capital Loans- Sec | ₹164 Cr | ₹98 Cr | ₹46 Cr | ₹3.42 Cr | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-152 Cr | ₹-71 Cr | ₹-20 Cr | ₹-3.19 Cr | ₹0.76 Cr |
Short Term Provisions | ₹27 Cr | ₹45 Cr | ₹15 Cr | ₹20 Cr | ₹7.09 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹19 Cr | ₹39 Cr | ₹10 Cr | - | - |
Provision for post retirement benefits | - | - | - | ₹1.84 Cr | ₹1.25 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹7.65 Cr | ₹5.66 Cr | ₹5.00 Cr | ₹18 Cr | ₹5.84 Cr |
Total Current Liabilities | ₹2,087 Cr | ₹1,603 Cr | ₹1,212 Cr | ₹922 Cr | ₹392 Cr |
Total Liabilities | ₹8,722 Cr | ₹7,366 Cr | ₹6,964 Cr | ₹6,097 Cr | ₹3,955 Cr |
ASSETS | |||||
Gross Block | ₹4,800 Cr | ₹4,557 Cr | ₹3,970 Cr | ₹2,437 Cr | ₹782 Cr |
Less: Accumulated Depreciation | ₹928 Cr | ₹690 Cr | ₹437 Cr | ₹224 Cr | ₹113 Cr |
Less: Impairment of Assets | ₹263 Cr | - | - | - | - |
Net Block | ₹3,609 Cr | ₹3,868 Cr | ₹3,533 Cr | ₹2,213 Cr | ₹669 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹6.82 Cr | ₹0.51 Cr | ₹25 Cr | ₹41 Cr | ₹17 Cr |
Non Current Investments | ₹5.01 Cr | ₹5.01 Cr | ₹0.01 Cr | - | - |
Long Term Investment | ₹5.01 Cr | ₹5.01 Cr | ₹0.01 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹5.01 Cr | ₹5.01 Cr | ₹0.01 Cr | - | - |
Long Term Loans & Advances | ₹448 Cr | ₹366 Cr | ₹342 Cr | ₹128 Cr | ₹72 Cr |
Other Non Current Assets | ₹103 Cr | ₹39 Cr | ₹52 Cr | ₹1.89 Cr | ₹74 Cr |
Total Non-Current Assets | ₹4,173 Cr | ₹4,278 Cr | ₹3,954 Cr | ₹2,384 Cr | ₹832 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Quoted | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
Inventories | ₹2,130 Cr | ₹1,629 Cr | ₹1,286 Cr | ₹980 Cr | ₹522 Cr |
Raw Materials | ₹186 Cr | ₹153 Cr | ₹95 Cr | ₹52 Cr | ₹39 Cr |
Work-in Progress | ₹0.14 Cr | ₹0.73 Cr | ₹0.57 Cr | ₹0.42 Cr | ₹0.35 Cr |
Finished Goods | ₹32 Cr | ₹27 Cr | ₹25 Cr | ₹11 Cr | ₹3.68 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹5.07 Cr | ₹5.48 Cr | ₹4.71 Cr | ₹1.91 Cr | ₹0.62 Cr |
Other Inventory | ₹1,907 Cr | ₹1,443 Cr | ₹1,161 Cr | ₹914 Cr | ₹478 Cr |
Sundry Debtors | ₹283 Cr | ₹218 Cr | ₹225 Cr | ₹218 Cr | ₹136 Cr |
Debtors more than Six months | ₹18 Cr | ₹47 Cr | ₹29 Cr | ₹2.26 Cr | ₹3.74 Cr |
Debtors Others | ₹274 Cr | ₹180 Cr | ₹205 Cr | ₹216 Cr | ₹132 Cr |
Cash and Bank | ₹1,706 Cr | ₹674 Cr | ₹1,179 Cr | ₹2,268 Cr | ₹2,338 Cr |
Cash in hand | ₹0.24 Cr | ₹0.19 Cr | - | ₹0.23 Cr | ₹0.17 Cr |
Balances at Bank | ₹1,705 Cr | ₹671 Cr | ₹1,179 Cr | ₹2,268 Cr | ₹2,334 Cr |
Other cash and bank balances | - | ₹2.86 Cr | - | - | ₹4.27 Cr |
Other Current Assets | ₹105 Cr | ₹165 Cr | ₹95 Cr | ₹59 Cr | ₹57 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹8.63 Cr |
Other current_assets | ₹89 Cr | ₹152 Cr | ₹83 Cr | ₹47 Cr | ₹49 Cr |
Short Term Loans and Advances | ₹325 Cr | ₹400 Cr | ₹224 Cr | ₹187 Cr | ₹70 Cr |
Advances recoverable in cash or in kind | ₹121 Cr | ₹207 Cr | ₹87 Cr | ₹106 Cr | ₹58 Cr |
Advance income tax and TDS | ₹17 Cr | ₹34 Cr | ₹7.18 Cr | ₹11 Cr | ₹3.69 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹187 Cr | ₹159 Cr | ₹130 Cr | ₹70 Cr | ₹8.24 Cr |
Total Current Assets | ₹4,549 Cr | ₹3,087 Cr | ₹3,010 Cr | ₹3,712 Cr | ₹3,123 Cr |
Net Current Assets (Including Current Investments) | ₹2,462 Cr | ₹1,484 Cr | ₹1,798 Cr | ₹2,790 Cr | ₹2,731 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹8,722 Cr | ₹7,366 Cr | ₹6,964 Cr | ₹6,097 Cr | ₹3,955 Cr |
Contingent Liabilities | ₹38 Cr | ₹4.47 Cr | ₹1.08 Cr | ₹0.03 Cr | ₹0.34 Cr |
Total Debt | ₹553 Cr | ₹463 Cr | ₹176 Cr | ₹90 Cr | ₹17 Cr |
Book Value | 84.17 | 61.88 | 73.26 | 209.87 | 233.34 |
Adjusted Book Value | 84.17 | 61.88 | 73.26 | 83.95 | 93.34 |
Compare Balance Sheet of peers of BRAINBEES SOLUTIONS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BRAINBEES SOLUTIONS | ₹18,590.1 Cr | -6.2% | 2.6% | -41.9% | Stock Analytics | |
ZOMATO | ₹309,969.0 Cr | 0.6% | 5.8% | 24.2% | Stock Analytics | |
SWIGGY | ₹106,890.0 Cr | 0.8% | 6.8% | NA | Stock Analytics | |
FSN ECOMMERCE VENTURES | ₹66,880.4 Cr | 1.9% | 9.3% | 5.9% | Stock Analytics | |
INDIAMART INTERMESH | ₹15,609.0 Cr | -1.3% | 0.6% | -14.8% | Stock Analytics |
BRAINBEES SOLUTIONS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BRAINBEES SOLUTIONS | -6.2% |
2.6% |
-41.9% |
SENSEX | -1.2% |
-1.2% |
-1.7% |
You may also like the below Video Courses