BRIGADE HOTEL VENTURES
|
BRIGADE HOTEL VENTURES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Share Capital | ₹283 Cr | ₹283 Cr | ₹283 Cr | ₹283 Cr |
| Equity - Authorised | ₹450 Cr | ₹9.00 Cr | ₹9.00 Cr | ₹9.00 Cr |
| Equity - Issued | ₹281 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
| Equity Paid Up | ₹281 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
| Equity Shares Forfeited | - | - | - | - |
| Adjustments to Equity | - | - | - | - |
| Preference Capital Paid Up | ₹1.50 Cr | ₹282 Cr | ₹282 Cr | ₹282 Cr |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - |
| Total Reserves | ₹-196 Cr | ₹-216 Cr | ₹-241 Cr | ₹-243 Cr |
| Securities Premium | - | - | - | - |
| Capital Reserves | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profit & Loss Account Balance | ₹-273 Cr | ₹-293 Cr | ₹-318 Cr | ₹-314 Cr |
| General Reserves | ₹0.91 Cr | ₹0.91 Cr | ₹0.91 Cr | ₹0.91 Cr |
| Other Reserves | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹70 Cr |
| Reserve excluding Revaluation Reserve | ₹-204 Cr | ₹-224 Cr | ₹-249 Cr | ₹-251 Cr |
| Revaluation reserve | ₹8.29 Cr | ₹8.29 Cr | ₹8.29 Cr | ₹8.29 Cr |
| Shareholder's Funds | ₹87 Cr | ₹67 Cr | ₹42 Cr | ₹40 Cr |
| Minority Interest | ₹15 Cr | ₹12 Cr | ₹5.69 Cr | ₹4.92 Cr |
| Long-Term Borrowings | - | - | - | - |
| Secured Loans | ₹393 Cr | ₹425 Cr | ₹390 Cr | ₹495 Cr |
| Non Convertible Debentures | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - |
| Packing Credit - Bank | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - |
| Term Loans - Banks | ₹393 Cr | ₹425 Cr | ₹390 Cr | ₹495 Cr |
| Term Loans - Institutions | - | - | - | - |
| Other Secured | - | - | - | - |
| Unsecured Loans | ₹100 Cr | ₹124 Cr | ₹111 Cr | ₹93 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 | ₹100 Cr | ₹123 Cr | ₹110 Cr | ₹92 Cr |
| Other Unsecured Loan | - | ₹0.82 Cr | ₹1.18 Cr | ₹1.04 Cr |
| Deferred Tax Assets / Liabilities | ₹-57 Cr | ₹-78 Cr | ₹-79 Cr | ₹-80 Cr |
| Deferred Tax Assets | ₹123 Cr | ₹151 Cr | ₹137 Cr | ₹131 Cr |
| Deferred Tax Liability | ₹65 Cr | ₹73 Cr | ₹58 Cr | ₹51 Cr |
| Other Long Term Liabilities | ₹148 Cr | ₹129 Cr | ₹79 Cr | ₹68 Cr |
| Long Term Trade Payables | - | - | - | - |
| Long Term Provisions | ₹1.55 Cr | ₹1.09 Cr | ₹0.88 Cr | ₹0.89 Cr |
| Total Non-Current Liabilities | ₹586 Cr | ₹601 Cr | ₹501 Cr | ₹576 Cr |
| Current Liabilities | - | - | - | - |
| Trade Payables | ₹38 Cr | ₹27 Cr | ₹31 Cr | ₹19 Cr |
| Sundry Creditors | ₹38 Cr | ₹27 Cr | ₹31 Cr | ₹19 Cr |
| Acceptances | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - |
| Other Current Liabilities | ₹127 Cr | ₹96 Cr | ₹159 Cr | ₹146 Cr |
| Bank Overdraft / Short term credit | - | - | - | - |
| Advances received from customers | ₹6.11 Cr | ₹5.24 Cr | ₹5.03 Cr | ₹4.78 Cr |
| Interest Accrued But Not Due | ₹0.04 Cr | ₹0.06 Cr | ₹0.02 Cr | - |
| Share Application Money | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹0.92 Cr | ₹0.49 Cr | - | - |
| Current maturity - Others | - | - | - | - |
| Other Liabilities | ₹120 Cr | ₹90 Cr | ₹154 Cr | ₹142 Cr |
| Short Term Borrowings | ₹35 Cr | ₹4.03 Cr | ₹21 Cr | ₹1.87 Cr |
| Secured ST Loans repayable on Demands | ₹35 Cr | ₹4.03 Cr | ₹21 Cr | ₹1.87 Cr |
| Working Capital Loans- Sec | ₹35 Cr | ₹4.03 Cr | ₹21 Cr | ₹1.87 Cr |
| Buyers Credits - Unsec | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - |
| Other Unsecured Loans | ₹-35 Cr | ₹-4.03 Cr | ₹-21 Cr | ₹-1.87 Cr |
| Short Term Provisions | ₹1.92 Cr | ₹1.43 Cr | ₹1.03 Cr | ₹0.64 Cr |
| Proposed Equity Dividend | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - |
| Provision for Tax | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - |
| Preference Dividend | - | - | - | - |
| Other Provisions | ₹1.92 Cr | ₹1.43 Cr | ₹1.03 Cr | ₹0.64 Cr |
| Total Current Liabilities | ₹202 Cr | ₹128 Cr | ₹212 Cr | ₹168 Cr |
| Total Liabilities | ₹890 Cr | ₹809 Cr | ₹762 Cr | ₹789 Cr |
| ASSETS | ||||
| Gross Block | ₹1,349 Cr | ₹1,224 Cr | ₹1,162 Cr | ₹1,169 Cr |
| Less: Accumulated Depreciation | ₹618 Cr | ₹572 Cr | ₹533 Cr | ₹488 Cr |
| Less: Impairment of Assets | - | - | - | ₹11 Cr |
| Net Block | ₹732 Cr | ₹652 Cr | ₹628 Cr | ₹670 Cr |
| Lease Adjustment A/c | - | - | - | - |
| Capital Work in Progress | ₹20 Cr | ₹72 Cr | ₹29 Cr | ₹24 Cr |
| Non Current Investments | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.01 Cr |
| Long Term Investment | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.01 Cr |
| Quoted | - | - | - | - |
| Unquoted | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.01 Cr |
| Long Term Loans & Advances | ₹45 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
| Other Non Current Assets | ₹5.05 Cr | ₹2.76 Cr | ₹0.26 Cr | ₹0.26 Cr |
| Total Non-Current Assets | ₹802 Cr | ₹741 Cr | ₹672 Cr | ₹707 Cr |
| Current Assets Loans & Advances | - | - | - | - |
| Currents Investments | - | - | - | - |
| Quoted | - | - | - | - |
| Unquoted | - | - | - | - |
| Inventories | ₹6.71 Cr | ₹5.91 Cr | ₹4.36 Cr | ₹2.57 Cr |
| Raw Materials | - | - | - | - |
| Work-in Progress | - | - | - | - |
| Finished Goods | - | - | - | - |
| Packing Materials | - | - | - | - |
| Stores and Spare | ₹0.52 Cr | ₹0.68 Cr | ₹0.61 Cr | ₹0.41 Cr |
| Other Inventory | ₹6.19 Cr | ₹5.23 Cr | ₹3.75 Cr | ₹2.16 Cr |
| Sundry Debtors | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹13 Cr |
| Debtors more than Six months | ₹2.81 Cr | ₹3.18 Cr | ₹3.84 Cr | ₹4.27 Cr |
| Debtors Others | ₹21 Cr | ₹19 Cr | ₹18 Cr | ₹9.81 Cr |
| Cash and Bank | ₹22 Cr | ₹20 Cr | ₹31 Cr | ₹33 Cr |
| Cash in hand | ₹0.27 Cr | ₹0.27 Cr | ₹0.16 Cr | ₹0.15 Cr |
| Balances at Bank | ₹22 Cr | ₹20 Cr | ₹31 Cr | ₹33 Cr |
| Other cash and bank balances | ₹0.01 Cr | ₹0.03 Cr | - | - |
| Other Current Assets | ₹17 Cr | ₹5.64 Cr | ₹4.40 Cr | ₹3.59 Cr |
| Interest accrued on Investments | ₹0.70 Cr | ₹0.70 Cr | ₹0.72 Cr | ₹0.47 Cr |
| Interest accrued on Debentures | - | - | - | - |
| Deposits with Government | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - |
| Prepaid Expenses | ₹16 Cr | ₹4.94 Cr | ₹3.68 Cr | ₹2.68 Cr |
| Other current_assets | ₹0.05 Cr | - | - | ₹0.44 Cr |
| Short Term Loans and Advances | ₹19 Cr | ₹14 Cr | ₹29 Cr | ₹31 Cr |
| Advances recoverable in cash or in kind | ₹5.47 Cr | ₹4.65 Cr | ₹4.12 Cr | ₹2.34 Cr |
| Advance income tax and TDS | - | - | - | - |
| Amounts due from directors | - | - | - | - |
| Due From Subsidiaries | - | - | - | - |
| Inter corporate deposits | - | - | - | - |
| Corporate Deposits | - | - | - | - |
| Other Loans & Advances | ₹14 Cr | ₹9.35 Cr | ₹25 Cr | ₹28 Cr |
| Total Current Assets | ₹88 Cr | ₹68 Cr | ₹90 Cr | ₹82 Cr |
| Net Current Assets (Including Current Investments) | ₹-114 Cr | ₹-61 Cr | ₹-123 Cr | ₹-86 Cr |
| Miscellaneous Expenses not written off | - | - | - | - |
| Total Assets | ₹890 Cr | ₹809 Cr | ₹762 Cr | ₹789 Cr |
| Contingent Liabilities | ₹25 Cr | ₹56 Cr | ₹4.54 Cr | ₹4.27 Cr |
| Total Debt | ₹617 Cr | ₹601 Cr | ₹633 Cr | ₹685 Cr |
| Book Value | 2.74 | -2,231.80 | -2,481.10 | -2,500.80 |
| Adjusted Book Value | 2.74 | -2,231.80 | -2,481.10 | -2,500.80 |
Compare Balance Sheet of peers of BRIGADE HOTEL VENTURES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BRIGADE HOTEL VENTURES | ₹2,461.9 Cr | -0.3% | 5% | NA | Stock Analytics | |
| THE INDIAN HOTELS COMPANY | ₹103,220.0 Cr | 2.2% | 9.3% | -5.2% | Stock Analytics | |
| EIH | ₹20,411.9 Cr | 3% | 1.7% | -7.7% | Stock Analytics | |
| CHALET HOTELS | ₹18,120.7 Cr | 6.7% | 4.1% | -10.3% | Stock Analytics | |
| LEELA PALACES HOTELS & RESORTS | ₹16,323.9 Cr | 6.8% | 18% | 21.9% | Stock Analytics | |
| VENTIVE HOSPITALITY | ₹14,946.7 Cr | -1.5% | 1.7% | -8% | Stock Analytics | |
BRIGADE HOTEL VENTURES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRIGADE HOTEL VENTURES | -0.3% |
5% |
|
| SENSEX | -0.2% |
2.1% |
-5.6% |
You may also like the below Video Courses