Home > Balance Sheet > FROG CELLSAT

FROG CELLSAT
Balance Sheet

COMMUNITY POLL
for FROG CELLSAT
Please provide your vote to see the results

FROG CELLSAT Last 5 Year Balance Sheet History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital ₹16 Cr₹15 Cr₹15 Cr₹0.05 Cr₹0.05 Cr
    Equity - Authorised ₹16 Cr₹16 Cr₹16 Cr₹0.10 Cr₹0.10 Cr
    Equity - Issued ₹16 Cr₹15 Cr₹15 Cr₹0.05 Cr₹0.05 Cr
    Equity Paid Up ₹16 Cr₹15 Cr₹15 Cr₹0.05 Cr₹0.05 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 ₹4.17 Cr₹1.05 Cr---
Total Reserves ₹140 Cr₹117 Cr₹101 Cr₹69 Cr₹60 Cr
    Securities Premium ₹37 Cr₹37 Cr₹37 Cr--
    Capital Reserves ₹0.41 Cr₹0.41 Cr₹0.41 Cr--
    Profit & Loss Account Balance ₹102 Cr₹79 Cr₹63 Cr₹69 Cr₹60 Cr
    General Reserves -----
    Other Reserves -----
Reserve excluding Revaluation Reserve ₹140 Cr₹117 Cr₹101 Cr₹69 Cr₹60 Cr
Revaluation reserve -----
Shareholder's Funds ₹160 Cr₹133 Cr₹117 Cr₹69 Cr₹60 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans ₹0.01 Cr₹0.01 Cr-₹2.73 Cr₹2.68 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ----₹2.68 Cr
    Term Loans - Institutions ---₹2.73 Cr-
    Other Secured ₹0.01 Cr₹0.01 Cr---
Unsecured Loans ----₹1.98 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 ----₹1.98 Cr
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹-0.92 Cr₹-2.22 Cr₹-3.90 Cr₹-2.61 Cr₹-2.42 Cr
    Deferred Tax Assets ₹3.92 Cr₹2.91 Cr₹4.30 Cr₹2.61 Cr₹2.42 Cr
    Deferred Tax Liability ₹3.00 Cr₹0.69 Cr₹0.40 Cr--
Other Long Term Liabilities -----
Long Term Trade Payables -----
Long Term Provisions ₹2.15 Cr₹2.08 Cr₹1.50 Cr₹0.94 Cr₹1.14 Cr
Total Non-Current Liabilities ₹1.25 Cr₹-0.13 Cr₹-2.40 Cr₹1.06 Cr₹3.38 Cr
Current Liabilities -----
Trade Payables ₹31 Cr₹11 Cr₹12 Cr₹15 Cr₹24 Cr
    Sundry Creditors ₹31 Cr₹11 Cr₹12 Cr₹15 Cr₹24 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹5.12 Cr₹6.83 Cr₹6.35 Cr₹6.39 Cr₹3.15 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹0.06 Cr₹0.19 Cr₹0.03 Cr₹0.01 Cr₹0.10 Cr
    Interest Accrued But Not Due ---₹0.02 Cr₹0.02 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹5.05 Cr₹6.64 Cr₹6.33 Cr₹6.36 Cr₹3.02 Cr
Short Term Borrowings ₹20 Cr₹4.69 Cr-₹2.38 Cr-
    Secured ST Loans repayable on Demands ₹20 Cr₹4.69 Cr-₹2.28 Cr-
    Working Capital Loans- Sec ₹20 Cr₹4.69 Cr-₹2.28 Cr-
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-20 Cr₹-4.69 Cr-₹-2.18 Cr-
Short Term Provisions ₹1.87 Cr₹0.33 Cr₹1.16 Cr₹0.50 Cr₹0.11 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹1.10 Cr-₹0.84 Cr₹0.15 Cr-
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹0.77 Cr₹0.33 Cr₹0.32 Cr₹0.35 Cr₹0.11 Cr
Total Current Liabilities ₹58 Cr₹23 Cr₹19 Cr₹25 Cr₹27 Cr
Total Liabilities ₹219 Cr₹156 Cr₹133 Cr₹95 Cr₹90 Cr
ASSETS
Gross Block ₹106 Cr₹99 Cr₹29 Cr₹33 Cr₹27 Cr
Less: Accumulated Depreciation ₹21 Cr₹17 Cr₹15 Cr₹14 Cr₹13 Cr
Less: Impairment of Assets -----
Net Block ₹85 Cr₹82 Cr₹13 Cr₹20 Cr₹15 Cr
Lease Adjustment A/c -----
Capital Work in Progress --₹36 Cr₹7.05 Cr-
Non Current Investments ₹0.05 Cr--₹0.69 Cr₹3.97 Cr
Long Term Investment ₹0.05 Cr--₹0.69 Cr₹3.97 Cr
    Quoted ₹0.05 Cr----
    Unquoted ---₹0.69 Cr₹3.97 Cr
Long Term Loans & Advances ₹3.96 Cr₹1.64 Cr₹4.24 Cr₹4.71 Cr₹5.81 Cr
Other Non Current Assets -₹0.49 Cr₹0.41 Cr₹0.09 Cr₹2.10 Cr
Total Non-Current Assets ₹89 Cr₹84 Cr₹54 Cr₹32 Cr₹27 Cr
Current Assets Loans & Advances -----
Currents Investments -₹0.05 Cr₹0.05 Cr₹0.05 Cr₹1.73 Cr
    Quoted -₹0.05 Cr₹0.05 Cr₹0.05 Cr₹1.73 Cr
    Unquoted -----
Inventories ₹32 Cr₹26 Cr₹25 Cr₹24 Cr₹17 Cr
    Raw Materials ₹29 Cr₹23 Cr₹22 Cr₹20 Cr₹15 Cr
    Work-in Progress -₹0.00 Cr-₹0.78 Cr₹0.06 Cr
    Finished Goods ₹2.69 Cr₹3.10 Cr₹2.92 Cr₹2.84 Cr₹1.84 Cr
    Packing Materials -----
    Stores  and Spare -----
    Other Inventory -----
Sundry Debtors ₹79 Cr₹31 Cr₹28 Cr₹20 Cr₹27 Cr
    Debtors more than Six months ₹1.03 Cr₹1.41 Cr₹2.37 Cr₹1.91 Cr₹2.74 Cr
    Debtors Others ₹78 Cr₹29 Cr₹26 Cr₹18 Cr₹24 Cr
Cash and Bank ₹7.11 Cr₹1.43 Cr₹20 Cr₹13 Cr₹16 Cr
    Cash in hand ₹0.06 Cr₹0.03 Cr₹0.02 Cr₹0.02 Cr₹0.02 Cr
    Balances at Bank ₹7.05 Cr₹1.40 Cr₹20 Cr₹13 Cr₹16 Cr
    Other cash and bank balances -----
Other Current Assets ₹6.96 Cr₹3.52 Cr₹2.90 Cr₹1.50 Cr₹0.37 Cr
    Interest accrued on Investments ₹0.05 Cr₹0.06 Cr₹0.13 Cr₹0.24 Cr₹0.21 Cr
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans -----
    Prepaid Expenses ₹0.92 Cr₹0.70 Cr₹0.62 Cr₹0.19 Cr₹0.16 Cr
    Other current_assets ₹5.99 Cr₹2.76 Cr₹2.15 Cr₹1.08 Cr-
Short Term Loans and Advances ₹4.73 Cr₹10 Cr₹3.47 Cr₹4.66 Cr₹2.20 Cr
    Advances recoverable in cash or in kind ₹3.69 Cr₹4.99 Cr₹2.99 Cr₹0.40 Cr₹0.47 Cr
    Advance income tax and TDS ₹0.65 Cr₹2.98 Cr₹0.24 Cr--
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹0.39 Cr₹2.17 Cr₹0.24 Cr₹4.26 Cr₹1.73 Cr
Total Current Assets ₹130 Cr₹72 Cr₹80 Cr₹62 Cr₹64 Cr
Net Current Assets (Including Current Investments) ₹72 Cr₹49 Cr₹60 Cr₹38 Cr₹36 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹219 Cr₹156 Cr₹133 Cr₹95 Cr₹90 Cr
Contingent Liabilities ₹10 Cr----
Total Debt ₹20 Cr₹4.70 Cr-₹6.18 Cr₹5.73 Cr
Book Value -85.6075.8013,792.3411,915.10
Adjusted Book Value 100.3185.6075.8061.0352.72

Compare Balance Sheet of peers of FROG CELLSAT

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
FROG CELLSAT ₹357.3 Cr -7.8% -5.5% -26.1% Stock Analytics
ITI ₹28,221.2 Cr -6.1% -8.3% -0.1% Stock Analytics
TEJAS NETWORKS ₹10,204.8 Cr -7.7% -19.6% -53.6% Stock Analytics
BLACK BOX ₹8,180.9 Cr -6.3% -3.3% 13.9% Stock Analytics
AVANTEL ₹3,443.3 Cr -12.1% -16.9% -27.5% Stock Analytics
ADC INDIA COMMUNICATIONS ₹535.4 Cr 0% -12.5% -39% Stock Analytics


FROG CELLSAT Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
FROG CELLSAT

-7.8%

-5.5%

-26.1%

SENSEX

-1.6%

-3.4%

0.9%


You may also like the below Video Courses