ICRA
|
ICRA Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr |
Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr |
Equity Paid Up | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 Cr | ₹9.65 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 | ₹4.55 Cr | ₹1.51 Cr | - | - | - |
Total Reserves | ₹1,039 Cr | ₹965 Cr | ₹941 Cr | ₹834 Cr | ₹748 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr |
Profit & Loss Account Balance | ₹929 Cr | ₹855 Cr | ₹829 Cr | ₹721 Cr | ₹634 Cr |
General Reserves | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹83 Cr |
Other Reserves | ₹-6.04 Cr | ₹-5.45 Cr | ₹-4.06 Cr | ₹-2.43 Cr | ₹-1.99 Cr |
Reserve excluding Revaluation Reserve | ₹1,039 Cr | ₹965 Cr | ₹941 Cr | ₹834 Cr | ₹748 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,053 Cr | ₹976 Cr | ₹950 Cr | ₹844 Cr | ₹758 Cr |
Minority Interest | ₹4.42 Cr | ₹4.49 Cr | ₹4.65 Cr | ₹4.11 Cr | ₹3.29 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹0.63 Cr | ₹1.02 Cr | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹0.63 Cr | ₹1.00 Cr | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | ₹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 | ₹10 Cr | ₹2.05 Cr | ₹-2.28 Cr | ₹-4.63 Cr | ₹-5.77 Cr |
Deferred Tax Assets | ₹13 Cr | ₹14 Cr | ₹8.88 Cr | ₹9.02 Cr | ₹11 Cr |
Deferred Tax Liability | ₹24 Cr | ₹16 Cr | ₹6.60 Cr | ₹4.39 Cr | ₹4.77 Cr |
Other Long Term Liabilities | ₹42 Cr | ₹45 Cr | ₹11 Cr | ₹12 Cr | ₹15 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹3.44 Cr | ₹3.14 Cr | ₹2.73 Cr | ₹3.11 Cr | ₹3.40 Cr |
Total Non-Current Liabilities | ₹57 Cr | ₹51 Cr | ₹12 Cr | ₹11 Cr | ₹13 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹9.11 Cr | ₹7.41 Cr | ₹8.38 Cr | ₹9.24 Cr | ₹7.80 Cr |
Sundry Creditors | ₹9.11 Cr | ₹7.41 Cr | ₹8.38 Cr | ₹9.24 Cr | ₹7.80 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹163 Cr | ₹133 Cr | ₹81 Cr | ₹69 Cr | ₹78 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹81 Cr | ₹71 Cr | ₹63 Cr | ₹55 Cr | ₹57 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹83 Cr | ₹63 Cr | ₹18 Cr | ₹14 Cr | ₹21 Cr |
Short Term Borrowings | ₹0.26 Cr | ₹0.49 Cr | - | - | - |
Secured ST Loans repayable on Demands | ₹0.26 Cr | ₹0.49 Cr | - | - | - |
Working Capital Loans- Sec | ₹0.26 Cr | ₹0.49 Cr | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-0.26 Cr | ₹-0.49 Cr | - | - | - |
Short Term Provisions | ₹4.28 Cr | ₹11 Cr | ₹42 Cr | ₹37 Cr | ₹30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.64 Cr | ₹0.28 Cr | ₹0.32 Cr | ₹0.91 Cr | ₹1.03 Cr |
Provision for post retirement benefits | - | - | - | - | ₹27 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.65 Cr | ₹11 Cr | ₹42 Cr | ₹36 Cr | ₹2.05 Cr |
Total Current Liabilities | ₹177 Cr | ₹152 Cr | ₹132 Cr | ₹115 Cr | ₹116 Cr |
Total Liabilities | ₹1,292 Cr | ₹1,184 Cr | ₹1,099 Cr | ₹974 Cr | ₹890 Cr |
ASSETS | |||||
Gross Block | ₹155 Cr | ₹144 Cr | ₹92 Cr | ₹85 Cr | ₹80 Cr |
Less: Accumulated Depreciation | ₹65 Cr | ₹53 Cr | ₹44 Cr | ₹40 Cr | ₹33 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹90 Cr | ₹91 Cr | ₹47 Cr | ₹46 Cr | ₹46 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | ₹0.12 Cr | - | - | ₹0.17 Cr |
Non Current Investments | ₹1.25 Cr | ₹390 Cr | ₹425 Cr | ₹392 Cr | ₹158 Cr |
Long Term Investment | ₹1.25 Cr | ₹390 Cr | ₹425 Cr | ₹392 Cr | ₹158 Cr |
Quoted | ₹1.25 Cr | ₹390 Cr | ₹425 Cr | ₹292 Cr | ₹158 Cr |
Unquoted | - | - | - | ₹100 Cr | - |
Long Term Loans & Advances | ₹38 Cr | ₹33 Cr | ₹26 Cr | ₹20 Cr | ₹16 Cr |
Other Non Current Assets | ₹32 Cr | ₹12 Cr | ₹33 Cr | ₹79 Cr | ₹172 Cr |
Total Non-Current Assets | ₹164 Cr | ₹528 Cr | ₹533 Cr | ₹538 Cr | ₹395 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹772 Cr | ₹423 Cr | ₹263 Cr | ₹62 Cr | ₹19 Cr |
Quoted | ₹772 Cr | ₹423 Cr | ₹158 Cr | - | - |
Unquoted | - | - | ₹106 Cr | ₹62 Cr | ₹19 Cr |
Inventories | - | - | - | - | - |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹48 Cr | ₹51 Cr | ₹38 Cr | ₹26 Cr | ₹48 Cr |
Debtors more than Six months | ₹5.03 Cr | ₹5.17 Cr | ₹4.68 Cr | ₹3.18 Cr | ₹4.58 Cr |
Debtors Others | ₹47 Cr | ₹51 Cr | ₹38 Cr | ₹27 Cr | ₹47 Cr |
Cash and Bank | ₹282 Cr | ₹156 Cr | ₹241 Cr | ₹310 Cr | ₹399 Cr |
Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Balances at Bank | ₹282 Cr | ₹156 Cr | ₹241 Cr | ₹310 Cr | ₹399 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹14 Cr | ₹16 Cr | ₹18 Cr | ₹34 Cr | ₹21 Cr |
Interest accrued on Investments | - | - | - | ₹16 Cr | ₹10 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹8.67 Cr |
Other current_assets | - | ₹1.12 Cr | ₹4.89 Cr | ₹5.39 Cr | ₹2.45 Cr |
Short Term Loans and Advances | ₹14 Cr | ₹11 Cr | ₹4.99 Cr | ₹2.81 Cr | ₹7.54 Cr |
Advances recoverable in cash or in kind | ₹6.96 Cr | ₹5.65 Cr | ₹5.68 Cr | ₹5.25 Cr | ₹12 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹6.79 Cr | ₹5.32 Cr | ₹-0.69 Cr | ₹-2.44 Cr | ₹-4.15 Cr |
Total Current Assets | ₹1,128 Cr | ₹656 Cr | ₹565 Cr | ₹436 Cr | ₹495 Cr |
Net Current Assets (Including Current Investments) | ₹951 Cr | ₹505 Cr | ₹434 Cr | ₹320 Cr | ₹379 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,292 Cr | ₹1,184 Cr | ₹1,099 Cr | ₹974 Cr | ₹890 Cr |
Contingent Liabilities | ₹1.58 Cr | ₹3.19 Cr | ₹7.69 Cr | ₹18 Cr | ₹15 Cr |
Total Debt | ₹1.16 Cr | ₹1.80 Cr | - | - | - |
Book Value | - | 1,010.22 | 984.62 | 874.10 | 785.11 |
Adjusted Book Value | 1,086.58 | 1,010.22 | 984.62 | 874.10 | 785.11 |
Compare Balance Sheet of peers of ICRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ICRA | ₹6,359.2 Cr | -3.5% | -3.4% | 14.8% | Stock Analytics | |
CRISIL | ₹38,177.5 Cr | -9.3% | -12.2% | 26.7% | Stock Analytics | |
CARE RATINGS | ₹5,163.6 Cr | -5.6% | -2.1% | 71% | Stock Analytics |
ICRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ICRA | -3.5% |
-3.4% |
14.8% |
SENSEX | -1.5% |
-2.5% |
0.2% |
You may also like the below Video Courses