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 | ₹14,981.7 Cr | -3.1% | -4.4% | -55.1% | Stock Analytics | |
| ZOMATO | ₹268,232.0 Cr | -2.6% | -7.7% | 3.6% | Stock Analytics | |
| SWIGGY | ₹106,603.0 Cr | -4.6% | 2.1% | -29.4% | Stock Analytics | |
| FSN ECOMMERCE VENTURES | ₹75,957.1 Cr | 3.4% | -0.7% | 61.1% | Stock Analytics | |
| INDIAMART INTERMESH | ₹13,363.4 Cr | -0.4% | -4.5% | -0.4% | Stock Analytics | |
BRAINBEES SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRAINBEES SOLUTIONS | -3.1% |
-4.4% |
-55.1% |
| SENSEX | -0.4% |
-0.6% |
8.6% |
You may also like the below Video Courses