GRM OVERSEAS
|
GRM OVERSEAS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹7.00 Cr |
| Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr |
| Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹34 Cr | - | - | - | ₹0.61 Cr |
| Total Reserves | ₹380 Cr | ₹319 Cr | ₹262 Cr | ₹194 Cr | ₹130 Cr |
| Securities Premium | ₹5.88 Cr | ₹5.88 Cr | ₹5.88 Cr | ₹5.88 Cr | ₹11 Cr |
| Capital Reserves | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr |
| Profit & Loss Account Balance | ₹368 Cr | ₹300 Cr | ₹240 Cr | ₹181 Cr | ₹113 Cr |
| General Reserves | ₹5.45 Cr | ₹5.45 Cr | ₹5.45 Cr | ₹5.45 Cr | ₹5.45 Cr |
| Other Reserves | ₹-0.54 Cr | ₹5.71 Cr | ₹9.39 Cr | ₹0.37 Cr | ₹0.31 Cr |
| Reserve excluding Revaluation Reserve | ₹378 Cr | ₹317 Cr | ₹260 Cr | ₹192 Cr | ₹129 Cr |
| Revaluation reserve | ₹1.95 Cr | ₹1.95 Cr | ₹1.95 Cr | ₹1.95 Cr | ₹1.95 Cr |
| Shareholder's Funds | ₹426 Cr | ₹331 Cr | ₹274 Cr | ₹206 Cr | ₹135 Cr |
| Minority Interest | ₹2.66 Cr | ₹2.02 Cr | ₹1.08 Cr | ₹0.89 Cr | ₹0.20 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1.59 Cr | ₹0.15 Cr | ₹0.34 Cr | ₹0.44 Cr | ₹0.01 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | ₹0.03 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹1.59 Cr | ₹0.15 Cr | ₹0.34 Cr | ₹0.44 Cr | ₹-0.02 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 | ₹1.76 Cr | ₹2.33 Cr | ₹2.66 Cr | ₹1.69 Cr | ₹1.73 Cr |
| Deferred Tax Assets | ₹0.01 Cr | ₹0.00 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.11 Cr |
| Deferred Tax Liability | ₹1.77 Cr | ₹2.34 Cr | ₹2.75 Cr | ₹1.81 Cr | ₹1.83 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.50 Cr | ₹0.46 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹0.23 Cr |
| Total Non-Current Liabilities | ₹3.85 Cr | ₹2.94 Cr | ₹3.36 Cr | ₹2.42 Cr | ₹1.97 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹29 Cr | ₹30 Cr | ₹76 Cr | ₹79 Cr | ₹45 Cr |
| Sundry Creditors | ₹29 Cr | ₹30 Cr | ₹76 Cr | ₹79 Cr | ₹45 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹85 Cr | ₹4.73 Cr | ₹6.38 Cr | ₹27 Cr | ₹45 Cr |
| Bank Overdraft / Short term credit | ₹5.15 Cr | - | ₹0.66 Cr | - | ₹14 Cr |
| Advances received from customers | ₹5.05 Cr | ₹2.12 Cr | ₹1.98 Cr | ₹1.23 Cr | ₹0.29 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹75 Cr | ₹2.61 Cr | ₹3.75 Cr | ₹26 Cr | ₹31 Cr |
| Short Term Borrowings | ₹362 Cr | ₹393 Cr | ₹412 Cr | ₹338 Cr | ₹187 Cr |
| Secured ST Loans repayable on Demands | ₹269 Cr | ₹257 Cr | ₹313 Cr | ₹253 Cr | ₹112 Cr |
| Working Capital Loans- Sec | ₹269 Cr | ₹257 Cr | ₹313 Cr | ₹253 Cr | ₹112 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹52 Cr | ₹90 Cr | ₹45 Cr | ₹41 Cr | ₹30 Cr |
| Other Unsecured Loans | ₹-229 Cr | ₹-210 Cr | ₹-258 Cr | ₹-209 Cr | ₹-66 Cr |
| Short Term Provisions | ₹3.17 Cr | ₹7.10 Cr | ₹11 Cr | ₹14 Cr | ₹0.28 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.04 Cr | ₹7.03 Cr | ₹11 Cr | ₹14 Cr | ₹0.16 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.13 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.11 Cr |
| Total Current Liabilities | ₹479 Cr | ₹435 Cr | ₹506 Cr | ₹458 Cr | ₹278 Cr |
| Total Liabilities | ₹911 Cr | ₹770 Cr | ₹784 Cr | ₹667 Cr | ₹415 Cr |
| ASSETS | |||||
| Gross Block | ₹74 Cr | ₹70 Cr | ₹68 Cr | ₹63 Cr | ₹60 Cr |
| Less: Accumulated Depreciation | ₹34 Cr | ₹33 Cr | ₹29 Cr | ₹26 Cr | ₹24 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹40 Cr | ₹37 Cr | ₹39 Cr | ₹37 Cr | ₹36 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.05 Cr | - | - | - | - |
| Non Current Investments | ₹10.00 Cr | ₹8.00 Cr | ₹12 Cr | ₹1.56 Cr | - |
| Long Term Investment | ₹10.00 Cr | ₹8.00 Cr | ₹12 Cr | ₹1.56 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹10.00 Cr | ₹8.00 Cr | ₹12 Cr | ₹1.56 Cr | - |
| Long Term Loans & Advances | ₹0.66 Cr | ₹0.87 Cr | ₹0.76 Cr | ₹0.78 Cr | ₹1.71 Cr |
| Other Non Current Assets | ₹0.01 Cr | - | - | ₹0.10 Cr | ₹0.10 Cr |
| Total Non-Current Assets | ₹51 Cr | ₹46 Cr | ₹51 Cr | ₹40 Cr | ₹38 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹0.58 Cr | ₹0.54 Cr | ₹0.41 Cr | ₹0.12 Cr | ₹0.11 Cr |
| Quoted | ₹0.58 Cr | ₹0.54 Cr | ₹0.41 Cr | ₹0.12 Cr | ₹0.11 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹314 Cr | ₹218 Cr | ₹313 Cr | ₹195 Cr | ₹109 Cr |
| Raw Materials | ₹102 Cr | ₹65 Cr | ₹94 Cr | ₹80 Cr | ₹53 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹195 Cr | ₹136 Cr | ₹207 Cr | ₹104 Cr | ₹25 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹18 Cr | ₹1.44 Cr | ₹11 Cr | ₹0.22 Cr | ₹0.09 Cr |
| Other Inventory | - | ₹15 Cr | ₹1.59 Cr | ₹11 Cr | ₹31 Cr |
| Sundry Debtors | ₹480 Cr | ₹482 Cr | ₹403 Cr | ₹404 Cr | ₹253 Cr |
| Debtors more than Six months | ₹227 Cr | ₹260 Cr | ₹28 Cr | ₹39 Cr | ₹22 Cr |
| Debtors Others | ₹253 Cr | ₹222 Cr | ₹374 Cr | ₹366 Cr | ₹230 Cr |
| Cash and Bank | ₹53 Cr | ₹9.67 Cr | ₹3.62 Cr | ₹7.77 Cr | ₹5.16 Cr |
| Cash in hand | ₹0.12 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.15 Cr |
| Balances at Bank | ₹53 Cr | ₹9.58 Cr | ₹3.48 Cr | ₹7.65 Cr | ₹5.01 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹5.00 Cr | ₹8.85 Cr | ₹4.24 Cr | ₹7.77 Cr | ₹1.64 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.01 Cr | ₹0.23 Cr | ₹0.01 Cr | - | - |
| Prepaid Expenses | ₹0.45 Cr | ₹0.50 Cr | ₹0.53 Cr | ₹0.63 Cr | ₹1.44 Cr |
| Other current_assets | ₹4.54 Cr | ₹8.12 Cr | ₹3.71 Cr | ₹7.14 Cr | ₹0.20 Cr |
| Short Term Loans and Advances | ₹7.40 Cr | ₹5.88 Cr | ₹9.00 Cr | ₹12 Cr | ₹8.37 Cr |
| Advances recoverable in cash or in kind | ₹2.48 Cr | ₹0.94 Cr | ₹0.71 Cr | ₹0.74 Cr | ₹0.33 Cr |
| Advance income tax and TDS | - | - | ₹0.55 Cr | - | ₹1.20 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹4.92 Cr | ₹4.94 Cr | ₹7.74 Cr | ₹12 Cr | ₹6.84 Cr |
| Total Current Assets | ₹860 Cr | ₹724 Cr | ₹733 Cr | ₹627 Cr | ₹377 Cr |
| Net Current Assets (Including Current Investments) | ₹381 Cr | ₹290 Cr | ₹227 Cr | ₹169 Cr | ₹99 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹911 Cr | ₹770 Cr | ₹784 Cr | ₹667 Cr | ₹415 Cr |
| Contingent Liabilities | ₹2.48 Cr | - | ₹7.50 Cr | ₹7.50 Cr | - |
| Total Debt | ₹364 Cr | ₹393 Cr | ₹413 Cr | ₹338 Cr | ₹188 Cr |
| Book Value | - | 54.79 | 45.34 | 33.95 | 336.18 |
| Adjusted Book Value | 64.95 | 54.79 | 45.34 | 33.95 | 22.41 |
Compare Balance Sheet of peers of GRM OVERSEAS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GRM OVERSEAS | ₹2,529.7 Cr | 4% | 16.1% | 85.8% | Stock Analytics | |
| NESTLE INDIA | ₹247,345.0 Cr | -0.6% | 9.7% | 8.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,487.0 Cr | -0.1% | 0.5% | -19.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹142,465.0 Cr | -0.5% | 1.9% | 5% | Stock Analytics | |
| MARICO | ₹93,853.7 Cr | -1.3% | 2.8% | 9.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,310.3 Cr | -0.4% | -4.2% | -3.8% | Stock Analytics | |
GRM OVERSEAS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GRM OVERSEAS | 4% |
16.1% |
85.8% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses