ELIXIR CAPITAL
|
ELIXIR CAPITAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr |
Equity - Authorised | ₹6.00 Cr | ₹6.00 Cr | ₹6.00 Cr | ₹6.00 Cr | ₹6.00 Cr |
Equity - Issued | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr |
Equity Paid Up | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹43 Cr | ₹28 Cr | ₹31 Cr | ₹23 Cr | ₹15 Cr |
Securities Premium | ₹7.81 Cr | ₹7.81 Cr | ₹7.81 Cr | ₹6.29 Cr | ₹6.29 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹33 Cr | ₹19 Cr | ₹22 Cr | ₹15 Cr | ₹6.96 Cr |
General Reserves | ₹1.04 Cr | ₹1.04 Cr | ₹1.04 Cr | ₹1.04 Cr | ₹1.04 Cr |
Other Reserves | ₹0.51 Cr | ₹0.51 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹0.43 Cr |
Reserve excluding Revaluation Reserve | ₹43 Cr | ₹28 Cr | ₹31 Cr | ₹23 Cr | ₹15 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹48 Cr | ₹34 Cr | ₹37 Cr | ₹29 Cr | ₹21 Cr |
Minority Interest | ₹20 Cr | ₹14 Cr | ₹15 Cr | ₹12 Cr | ₹8.93 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | ₹0.03 Cr | ₹0.12 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | ₹0.03 Cr | ₹0.12 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 | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Deferred Tax Assets | - | - | - | - | - |
Deferred Tax Liability | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.16 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹0.77 Cr | ₹4.48 Cr | ₹4.41 Cr | ₹5.29 Cr | ₹3.20 Cr |
Sundry Creditors | ₹0.77 Cr | ₹4.48 Cr | ₹4.41 Cr | ₹5.29 Cr | ₹3.20 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹3.03 Cr | ₹7.33 Cr | ₹7.31 Cr | ₹9.20 Cr | ₹4.48 Cr |
Bank Overdraft / Short term credit | ₹0.73 Cr | ₹4.98 Cr | ₹5.00 Cr | ₹8.10 Cr | ₹3.54 Cr |
Advances received from customers | - | - | - | - | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹2.30 Cr | ₹2.35 Cr | ₹2.31 Cr | ₹1.10 Cr | ₹0.94 Cr |
Short Term Borrowings | ₹24 Cr | ₹7.34 Cr | ₹18 Cr | ₹17 Cr | ₹1.12 Cr |
Secured ST Loans repayable on Demands | ₹21 Cr | ₹7.17 Cr | ₹18 Cr | ₹13 Cr | ₹0.08 Cr |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹2.99 Cr | ₹0.17 Cr | - | ₹4.00 Cr | ₹1.03 Cr |
Short Term Provisions | ₹0.74 Cr | ₹0.10 Cr | ₹0.55 Cr | ₹0.20 Cr | ₹0.12 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.74 Cr | ₹0.10 Cr | ₹0.55 Cr | ₹0.20 Cr | ₹0.12 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | - | - | - | - | - |
Total Current Liabilities | ₹28 Cr | ₹19 Cr | ₹30 Cr | ₹32 Cr | ₹8.91 Cr |
Total Liabilities | ₹96 Cr | ₹68 Cr | ₹83 Cr | ₹73 Cr | ₹39 Cr |
ASSETS | |||||
Loans (Non - Current Assets) | - | - | - | - | - |
Gross Block | ₹9.44 Cr | ₹9.48 Cr | ₹9.29 Cr | ₹9.17 Cr | ₹9.16 Cr |
Less: Accumulated Depreciation | ₹6.17 Cr | ₹5.94 Cr | ₹5.61 Cr | ₹5.24 Cr | ₹4.96 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3.26 Cr | ₹3.54 Cr | ₹3.69 Cr | ₹3.93 Cr | ₹4.20 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹12 Cr | ₹11 Cr | - | - | - |
Long Term Investment | ₹12 Cr | ₹11 Cr | - | - | - |
Quoted | ₹12 Cr | ₹11 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹1.22 Cr | ₹1.21 Cr | ₹1.20 Cr | ₹2.60 Cr | ₹6.05 Cr |
Other Non Current Assets | ₹8.75 Cr | ₹8.75 Cr | ₹8.65 Cr | ₹4.88 Cr | ₹2.68 Cr |
Total Non-Current Assets | ₹25 Cr | ₹25 Cr | ₹14 Cr | ₹11 Cr | ₹13 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | ₹12 Cr | ₹13 Cr | ₹9.91 Cr |
Quoted | - | - | ₹12 Cr | ₹13 Cr | ₹9.91 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹54 Cr | ₹31 Cr | ₹41 Cr | ₹35 Cr | ₹8.13 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores and Spare | - | - | - | - | - |
Other Inventory | ₹54 Cr | ₹31 Cr | ₹41 Cr | ₹35 Cr | ₹8.13 Cr |
Sundry Debtors | ₹0.23 Cr | ₹0.25 Cr | ₹0.35 Cr | ₹0.02 Cr | ₹2.91 Cr |
Debtors more than Six months | ₹0.15 Cr | ₹0.15 Cr | - | - | - |
Debtors Others | ₹0.08 Cr | ₹0.10 Cr | ₹0.35 Cr | ₹0.02 Cr | ₹2.91 Cr |
Cash and Bank | ₹9.62 Cr | ₹11 Cr | ₹16 Cr | ₹13 Cr | ₹4.48 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Balances at Bank | ₹9.60 Cr | ₹11 Cr | ₹16 Cr | ₹13 Cr | ₹4.46 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.21 Cr | ₹0.30 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.11 Cr |
Interest accrued on Investments | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.15 Cr | ₹0.25 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.09 Cr |
Other current_assets | - | - | - | - | - |
Short Term Loans and Advances | ₹6.44 Cr | ₹0.38 Cr | ₹0.16 Cr | ₹0.43 Cr | ₹0.05 Cr |
Advances recoverable in cash or in kind | ₹0.28 Cr | ₹0.31 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.01 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹6.16 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.34 Cr | ₹0.04 Cr |
Total Current Assets | ₹71 Cr | ₹43 Cr | ₹69 Cr | ₹61 Cr | ₹26 Cr |
Net Current Assets (Including Current Investments) | ₹43 Cr | ₹24 Cr | ₹39 Cr | ₹29 Cr | ₹17 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹96 Cr | ₹68 Cr | ₹83 Cr | ₹73 Cr | ₹39 Cr |
Contingent Liabilities | - | - | - | - | ₹0.01 Cr |
Total Debt | ₹24 Cr | ₹7.34 Cr | ₹18 Cr | ₹17 Cr | ₹1.24 Cr |
Book Value | 83.46 | 58.27 | 64.17 | 49.34 | 35.35 |
Adjusted Book Value | 83.46 | 58.27 | 64.17 | 49.34 | 35.35 |
Compare Balance Sheet of peers of ELIXIR CAPITAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ELIXIR CAPITAL | ₹76.5 Cr | -3.2% | -4.1% | 64.6% | Stock Analytics | |
BAJAJ FINSERV | ₹312,467.0 Cr | -4.3% | -2.4% | 22.3% | Stock Analytics | |
CHOLAMANDALAM FINANCIAL HOLDINGS | ₹34,101.3 Cr | -8.3% | 5.5% | 70.8% | Stock Analytics | |
AUTHUM INVESTMENT & INFRASTRUCTURE | ₹30,507.6 Cr | 4.1% | 9% | 101.8% | Stock Analytics | |
JSW HOLDINGS | ₹26,035.6 Cr | -9.3% | 7.9% | 238.7% | Stock Analytics | |
CAPRI GLOBAL CAPITAL | ₹13,490.7 Cr | 1.9% | -0.8% | -28.2% | Stock Analytics |
ELIXIR CAPITAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ELIXIR CAPITAL | -3.2% |
-4.1% |
64.6% |
SENSEX | 0.9% |
4.2% |
8.3% |
You may also like the below Video Courses