DAVANGERE SUGAR COMPANY
|
DAVANGERE SUGAR COMPANY Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹56 Cr | ₹56 Cr |
| Equity - Authorised | ₹150 Cr | ₹100 Cr | ₹100 Cr | ₹60 Cr | ₹60 Cr |
| Equity - Issued | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹56 Cr | ₹56 Cr |
| Equity Paid Up | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹56 Cr | ₹56 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹256 Cr | ₹246 Cr | ₹218 Cr | ₹196 Cr | ₹190 Cr |
| Securities Premium | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹2.50 Cr | ₹2.50 Cr |
| Capital Reserves | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Profit & Loss Account Balance | ₹88 Cr | ₹78 Cr | ₹50 Cr | ₹188 Cr | ₹38 Cr |
| General Reserves | ₹0.60 Cr | ₹0.60 Cr | ₹0.60 Cr | ₹0.60 Cr | ₹0.60 Cr |
| Other Reserves | ₹155 Cr | ₹155 Cr | ₹155 Cr | ₹4.00 Cr | ₹149 Cr |
| Reserve excluding Revaluation Reserve | ₹101 Cr | ₹91 Cr | ₹63 Cr | ₹196 Cr | ₹190 Cr |
| Revaluation reserve | ₹155 Cr | ₹155 Cr | ₹155 Cr | - | - |
| Shareholder's Funds | ₹350 Cr | ₹340 Cr | ₹312 Cr | ₹251 Cr | ₹245 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹47 Cr | ₹68 Cr | ₹95 Cr | ₹112 Cr | ₹51 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹44 Cr | ₹68 Cr | ₹94 Cr | ₹112 Cr | ₹50 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹3.19 Cr | ₹0.17 Cr | ₹0.47 Cr | - | ₹0.19 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 | ₹1.40 Cr | ₹1.73 Cr | ₹2.04 Cr | ₹0.88 Cr | ₹1.01 Cr |
| Deferred Tax Assets | - | ₹0.31 Cr | - | - | - |
| Deferred Tax Liability | ₹1.40 Cr | ₹2.04 Cr | ₹2.04 Cr | ₹0.88 Cr | ₹1.01 Cr |
| Other Long Term Liabilities | ₹86 Cr | ₹47 Cr | ₹14 Cr | ₹53 Cr | ₹55 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹135 Cr | ₹117 Cr | ₹111 Cr | ₹166 Cr | ₹107 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹28 Cr | ₹22 Cr | ₹15 Cr | ₹4.02 Cr | ₹0.10 Cr |
| Sundry Creditors | ₹28 Cr | ₹22 Cr | ₹15 Cr | ₹4.02 Cr | ₹0.10 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹31 Cr | ₹38 Cr | ₹32 Cr | ₹22 Cr | ₹14 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.12 Cr | - | - | - | - |
| Interest Accrued But Not Due | - | ₹0.11 Cr | ₹0.67 Cr | ₹0.50 Cr | ₹0.61 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹31 Cr | ₹38 Cr | ₹31 Cr | ₹21 Cr | ₹14 Cr |
| Short Term Borrowings | ₹196 Cr | ₹165 Cr | ₹126 Cr | ₹130 Cr | ₹71 Cr |
| Secured ST Loans repayable on Demands | ₹196 Cr | ₹165 Cr | ₹126 Cr | ₹130 Cr | ₹71 Cr |
| Working Capital Loans- Sec | ₹82 Cr | ₹165 Cr | ₹126 Cr | ₹130 Cr | ₹56 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-82 Cr | ₹-165 Cr | ₹-126 Cr | ₹-130 Cr | ₹-56 Cr |
| Short Term Provisions | ₹2.30 Cr | ₹0.03 Cr | - | ₹1.11 Cr | ₹0.59 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.25 Cr | - | - | ₹1.11 Cr | ₹0.59 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.06 Cr | ₹0.03 Cr | - | - | - |
| Total Current Liabilities | ₹258 Cr | ₹225 Cr | ₹173 Cr | ₹157 Cr | ₹86 Cr |
| Total Liabilities | ₹743 Cr | ₹682 Cr | ₹597 Cr | ₹574 Cr | ₹439 Cr |
| ASSETS | |||||
| Gross Block | ₹548 Cr | ₹545 Cr | ₹524 Cr | ₹446 Cr | ₹446 Cr |
| Less: Accumulated Depreciation | ₹219 Cr | ₹207 Cr | ₹195 Cr | ₹184 Cr | ₹175 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹329 Cr | ₹338 Cr | ₹329 Cr | ₹262 Cr | ₹271 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹84 Cr | - |
| Non Current Investments | ₹4.62 Cr | ₹4.56 Cr | ₹4.05 Cr | ₹4.05 Cr | ₹2.35 Cr |
| Long Term Investment | ₹4.62 Cr | ₹4.56 Cr | ₹4.05 Cr | ₹4.05 Cr | ₹2.35 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹4.62 Cr | ₹4.56 Cr | ₹4.05 Cr | ₹4.05 Cr | ₹2.35 Cr |
| Long Term Loans & Advances | ₹20 Cr | ₹20 Cr | ₹4.16 Cr | ₹4.16 Cr | ₹4.16 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹374 Cr | ₹383 Cr | ₹358 Cr | ₹354 Cr | ₹278 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹145 Cr | ₹122 Cr | ₹92 Cr | ₹116 Cr | ₹42 Cr |
| Raw Materials | ₹57 Cr | ₹64 Cr | ₹17 Cr | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹67 Cr | ₹50 Cr | ₹66 Cr | ₹99 Cr | ₹33 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹20 Cr | ₹7.83 Cr | ₹8.57 Cr | - | - |
| Other Inventory | - | - | - | ₹17 Cr | ₹9.35 Cr |
| Sundry Debtors | ₹29 Cr | ₹18 Cr | ₹21 Cr | ₹36 Cr | ₹32 Cr |
| Debtors more than Six months | ₹6.55 Cr | - | - | - | - |
| Debtors Others | ₹22 Cr | ₹18 Cr | ₹21 Cr | ₹36 Cr | ₹32 Cr |
| Cash and Bank | ₹3.38 Cr | ₹3.42 Cr | ₹3.31 Cr | ₹8.00 Cr | ₹17 Cr |
| Cash in hand | ₹0.11 Cr | ₹0.36 Cr | ₹0.21 Cr | ₹0.25 Cr | ₹0.31 Cr |
| Balances at Bank | ₹3.27 Cr | ₹3.06 Cr | ₹3.10 Cr | ₹7.74 Cr | ₹17 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹13 Cr | ₹12 Cr | ₹29 Cr | ₹17 Cr | ₹5.21 Cr |
| Interest accrued on Investments | ₹0.04 Cr | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | ₹9.08 Cr | ₹13 Cr | ₹17 Cr | ₹5.21 Cr |
| Interest accrued and or due on loans | ₹6.25 Cr | - | - | - | - |
| Prepaid Expenses | ₹0.63 Cr | - | - | - | - |
| Other current_assets | ₹5.91 Cr | ₹3.33 Cr | ₹16 Cr | - | - |
| Short Term Loans and Advances | ₹179 Cr | ₹142 Cr | ₹94 Cr | ₹42 Cr | ₹65 Cr |
| Advances recoverable in cash or in kind | ₹172 Cr | ₹142 Cr | ₹94 Cr | ₹42 Cr | ₹65 Cr |
| Advance income tax and TDS | ₹0.33 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹7.17 Cr | ₹0.53 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Total Current Assets | ₹369 Cr | ₹298 Cr | ₹239 Cr | ₹220 Cr | ₹161 Cr |
| Net Current Assets (Including Current Investments) | ₹110 Cr | ₹74 Cr | ₹65 Cr | ₹63 Cr | ₹75 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹743 Cr | ₹682 Cr | ₹597 Cr | ₹574 Cr | ₹439 Cr |
| Contingent Liabilities | ₹4.64 Cr | - | - | - | ₹41 Cr |
| Total Debt | ₹271 Cr | ₹264 Cr | ₹245 Cr | ₹259 Cr | ₹132 Cr |
| Book Value | - | 19.69 | 16.71 | 45.12 | 44.05 |
| Adjusted Book Value | 2.01 | 1.91 | 1.62 | 3.90 | 3.81 |
Compare Balance Sheet of peers of DAVANGERE SUGAR COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DAVANGERE SUGAR COMPANY | ₹536.3 Cr | -0.8% | 10.6% | -41.2% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,248.6 Cr | 0.1% | -1.3% | 24.6% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,402.8 Cr | 0.9% | 0.5% | -22.9% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,977.7 Cr | -0.1% | 4.6% | -9.9% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,000.2 Cr | -1.5% | -5.2% | -33.6% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,489.2 Cr | 0.8% | 6.7% | 0.4% | Stock Analytics | |
DAVANGERE SUGAR COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DAVANGERE SUGAR COMPANY | -0.8% |
10.6% |
-41.2% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses