FRONTIER SPRINGS
|
FRONTIER SPRINGS Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.96 Cr | ₹3.96 Cr | ₹3.96 Cr | ₹3.96 Cr | ₹3.96 Cr |
| Equity - Authorised | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
| Equity - Issued | ₹3.99 Cr | ₹3.99 Cr | ₹3.99 Cr | ₹3.99 Cr | ₹3.99 Cr |
| Equity Paid Up | ₹3.94 Cr | ₹3.94 Cr | ₹3.94 Cr | ₹3.94 Cr | ₹3.94 Cr |
| Equity Shares Forfeited | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹120 Cr | ₹85 Cr | ₹71 Cr | ₹63 Cr | ₹56 Cr |
| Securities Premium | ₹2.20 Cr | ₹2.20 Cr | ₹2.20 Cr | ₹2.20 Cr | ₹2.20 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹116 Cr | ₹81 Cr | ₹67 Cr | ₹59 Cr | ₹51 Cr |
| General Reserves | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹120 Cr | ₹85 Cr | ₹71 Cr | ₹63 Cr | ₹56 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹124 Cr | ₹89 Cr | ₹75 Cr | ₹67 Cr | ₹60 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1.88 Cr | ₹1.17 Cr | ₹1.25 Cr | ₹1.23 Cr | ₹1.56 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1.22 Cr | ₹1.06 Cr | ₹1.25 Cr | ₹0.96 Cr | ₹1.40 Cr |
| Term Loans - Institutions | - | - | - | - | ₹0.13 Cr |
| Other Secured | ₹0.66 Cr | ₹0.11 Cr | - | ₹0.27 Cr | ₹0.03 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 | ₹2.97 Cr | ₹2.65 Cr | ₹2.50 Cr | ₹2.30 Cr | ₹2.27 Cr |
| Deferred Tax Assets | ₹0.22 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.03 Cr |
| Deferred Tax Liability | ₹3.19 Cr | ₹2.78 Cr | ₹2.57 Cr | ₹2.40 Cr | ₹2.30 Cr |
| Other Long Term Liabilities | ₹0.11 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.29 Cr | ₹0.48 Cr | ₹0.33 Cr | ₹0.27 Cr | ₹0.29 Cr |
| Total Non-Current Liabilities | ₹5.25 Cr | ₹4.38 Cr | ₹4.21 Cr | ₹3.89 Cr | ₹4.20 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹30 Cr | ₹22 Cr | ₹24 Cr | ₹14 Cr | ₹14 Cr |
| Sundry Creditors | ₹30 Cr | ₹22 Cr | ₹24 Cr | ₹14 Cr | ₹14 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2.93 Cr | ₹2.23 Cr | ₹0.84 Cr | ₹1.84 Cr | ₹0.78 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.56 Cr | ₹0.03 Cr | - | ₹0.06 Cr | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹2.37 Cr | ₹2.20 Cr | ₹0.84 Cr | ₹1.79 Cr | ₹0.78 Cr |
| Short Term Borrowings | ₹4.06 Cr | ₹2.55 Cr | ₹3.37 Cr | ₹2.14 Cr | ₹2.14 Cr |
| Secured ST Loans repayable on Demands | ₹4.06 Cr | ₹2.55 Cr | ₹3.37 Cr | ₹2.14 Cr | ₹2.14 Cr |
| Working Capital Loans- Sec | ₹2.99 Cr | ₹1.56 Cr | ₹2.58 Cr | ₹1.12 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-2.99 Cr | ₹-1.56 Cr | ₹-2.58 Cr | ₹-1.12 Cr | - |
| Short Term Provisions | ₹3.42 Cr | ₹3.37 Cr | ₹2.53 Cr | ₹2.73 Cr | ₹2.57 Cr |
| Proposed Equity Dividend | - | - | - | ₹0.39 Cr | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.42 Cr | ₹3.37 Cr | ₹2.53 Cr | ₹2.33 Cr | ₹2.57 Cr |
| Total Current Liabilities | ₹40 Cr | ₹30 Cr | ₹31 Cr | ₹21 Cr | ₹20 Cr |
| Total Liabilities | ₹169 Cr | ₹123 Cr | ₹110 Cr | ₹92 Cr | ₹83 Cr |
| ASSETS | |||||
| Gross Block | ₹89 Cr | ₹75 Cr | ₹68 Cr | ₹60 Cr | ₹55 Cr |
| Less: Accumulated Depreciation | ₹33 Cr | ₹30 Cr | ₹26 Cr | ₹23 Cr | ₹21 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹56 Cr | ₹45 Cr | ₹42 Cr | ₹36 Cr | ₹34 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.02 Cr | ₹1.60 Cr | ₹0.80 Cr | ₹1.00 Cr | ₹0.01 Cr |
| Non Current Investments | ₹25 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹8.17 Cr |
| Long Term Investment | ₹25 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹8.17 Cr |
| Quoted | - | - | - | ₹2.54 Cr | ₹1.34 Cr |
| Unquoted | ₹25 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr | ₹6.83 Cr |
| Long Term Loans & Advances | ₹1.07 Cr | ₹1.01 Cr | ₹1.08 Cr | ₹1.37 Cr | ₹2.19 Cr |
| Other Non Current Assets | - | - | ₹0.08 Cr | - | - |
| Total Non-Current Assets | ₹83 Cr | ₹66 Cr | ₹59 Cr | ₹52 Cr | ₹45 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹40 Cr | ₹31 Cr | ₹30 Cr | ₹21 Cr | ₹17 Cr |
| Raw Materials | ₹20 Cr | ₹13 Cr | ₹12 Cr | ₹6.42 Cr | ₹6.86 Cr |
| Work-in Progress | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr | ₹8.14 Cr |
| Finished Goods | ₹0.92 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹0.74 Cr | ₹0.80 Cr |
| Packing Materials | ₹0.39 Cr | ₹0.20 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.03 Cr |
| Stores  and Spare | ₹1.62 Cr | ₹1.52 Cr | ₹1.21 Cr | ₹1.24 Cr | ₹1.12 Cr |
| Other Inventory | ₹2.34 Cr | ₹1.47 Cr | ₹1.54 Cr | ₹0.87 Cr | ₹0.31 Cr |
| Sundry Debtors | ₹38 Cr | ₹22 Cr | ₹16 Cr | ₹17 Cr | ₹18 Cr |
| Debtors more than Six months | ₹0.22 Cr | ₹0.25 Cr | ₹0.01 Cr | ₹17 Cr | ₹16 Cr |
| Debtors Others | ₹38 Cr | ₹22 Cr | ₹16 Cr | ₹0.35 Cr | ₹1.33 Cr |
| Cash and Bank | ₹5.20 Cr | ₹2.28 Cr | ₹2.00 Cr | ₹1.88 Cr | ₹2.96 Cr |
| Cash in hand | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹5.20 Cr | ₹2.27 Cr | ₹2.00 Cr | ₹1.86 Cr | ₹2.93 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.49 Cr | ₹0.44 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.26 Cr |
| Interest accrued on Investments | - | - | - | ₹0.08 Cr | ₹0.09 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.12 Cr | ₹0.10 Cr | ₹0.07 Cr | - | - |
| Prepaid Expenses | ₹0.26 Cr | ₹0.24 Cr | ₹0.15 Cr | ₹0.11 Cr | ₹0.13 Cr |
| Other current_assets | ₹0.12 Cr | ₹0.11 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Short Term Loans and Advances | ₹2.30 Cr | ₹1.79 Cr | ₹1.77 Cr | ₹0.58 Cr | ₹0.73 Cr |
| Advances recoverable in cash or in kind | ₹2.27 Cr | ₹1.72 Cr | ₹1.71 Cr | ₹0.47 Cr | ₹0.47 Cr |
| Advance income tax and TDS | - | - | - | ₹0.06 Cr | ₹0.23 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.03 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Total Current Assets | ₹86 Cr | ₹58 Cr | ₹51 Cr | ₹40 Cr | ₹39 Cr |
| Net Current Assets (Including Current Investments) | ₹46 Cr | ₹28 Cr | ₹20 Cr | ₹19 Cr | ₹19 Cr |
| Miscellaneous Expenses not written off | ₹0.04 Cr | ₹0.06 Cr | - | - | - |
| Total Assets | ₹169 Cr | ₹123 Cr | ₹110 Cr | ₹92 Cr | ₹83 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | ₹5.93 Cr | ₹3.72 Cr | ₹4.62 Cr | ₹3.37 Cr | ₹3.70 Cr |
| Book Value | 314.58 | 226.54 | 189.56 | 171.16 | 151.14 |
| Adjusted Book Value | 314.58 | 226.54 | 189.56 | 171.16 | 151.14 |
Compare Balance Sheet of peers of FRONTIER SPRINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| FRONTIER SPRINGS | ₹1,743.8 Cr | 1.5% | -4.9% | 91.4% | Stock Analytics | |
| JSW STEEL | ₹278,867.0 Cr | -1.9% | 0.1% | 16% | Stock Analytics | |
| TATA STEEL | ₹217,836.0 Cr | 1.3% | 0.7% | 12.3% | Stock Analytics | |
| JINDAL STAINLESS | ₹66,155.5 Cr | 1.3% | 0.2% | 14.4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,449.0 Cr | 0.6% | -5.8% | 2.3% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,700.1 Cr | 0% | 4.2% | 14% | Stock Analytics | |
FRONTIER SPRINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FRONTIER SPRINGS | 1.5% |
-4.9% |
91.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses