KM SUGAR MILLS
|
KM SUGAR MILLS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹320 Cr | ₹285 Cr | ₹257 Cr | ₹234 Cr | ₹195 Cr |
| Securities Premium | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹149 Cr | ₹187 Cr | ₹159 Cr | ₹136 Cr | ₹96 Cr |
| General Reserves | ₹100 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Other Reserves | ₹45 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹60 Cr |
| Reserve excluding Revaluation Reserve | ₹274 Cr | ₹224 Cr | ₹196 Cr | ₹173 Cr | ₹134 Cr |
| Revaluation reserve | ₹46 Cr | ₹61 Cr | ₹61 Cr | ₹61 Cr | ₹61 Cr |
| Shareholder's Funds | ₹339 Cr | ₹303 Cr | ₹275 Cr | ₹252 Cr | ₹213 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹19 Cr | ₹28 Cr | ₹50 Cr | ₹26 Cr | ₹40 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹33 Cr | ₹39 Cr | ₹65 Cr | ₹20 Cr | ₹34 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-14 Cr | ₹-10 Cr | ₹-14 Cr | ₹6.46 Cr | ₹6.99 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 | ₹7.60 Cr | ₹7.82 Cr | ₹7.33 Cr | ₹6.56 Cr | ₹6.29 Cr |
| Deferred Tax Assets | ₹3.46 Cr | ₹3.00 Cr | ₹3.21 Cr | ₹3.20 Cr | ₹3.44 Cr |
| Deferred Tax Liability | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹9.76 Cr | ₹9.72 Cr |
| Other Long Term Liabilities | ₹0.48 Cr | ₹0.66 Cr | ₹1.17 Cr | ₹2.59 Cr | ₹4.04 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.95 Cr | ₹4.89 Cr | ₹4.81 Cr | ₹4.79 Cr | ₹4.77 Cr |
| Total Non-Current Liabilities | ₹32 Cr | ₹41 Cr | ₹64 Cr | ₹40 Cr | ₹56 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹82 Cr | ₹155 Cr | ₹130 Cr | ₹134 Cr | ₹176 Cr |
| Sundry Creditors | ₹82 Cr | ₹155 Cr | ₹130 Cr | ₹134 Cr | ₹176 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹33 Cr | ₹38 Cr | ₹42 Cr | ₹32 Cr | ₹40 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.76 Cr | ₹1.65 Cr | ₹1.83 Cr | ₹0.72 Cr | ₹0.55 Cr |
| Interest Accrued But Not Due | ₹0.15 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.21 Cr | ₹0.33 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹32 Cr | ₹36 Cr | ₹40 Cr | ₹31 Cr | ₹40 Cr |
| Short Term Borrowings | ₹243 Cr | ₹241 Cr | ₹191 Cr | ₹184 Cr | ₹139 Cr |
| Secured ST Loans repayable on Demands | ₹243 Cr | ₹241 Cr | ₹191 Cr | ₹163 Cr | ₹139 Cr |
| Working Capital Loans- Sec | ₹243 Cr | ₹241 Cr | ₹191 Cr | ₹163 Cr | ₹139 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-243 Cr | ₹-241 Cr | ₹-191 Cr | ₹-142 Cr | ₹-139 Cr |
| Short Term Provisions | ₹14 Cr | ₹11 Cr | ₹8.14 Cr | ₹14 Cr | ₹6.71 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹13 Cr | ₹10 Cr | ₹7.24 Cr | ₹14 Cr | ₹6.36 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.93 Cr | ₹0.76 Cr | ₹0.90 Cr | ₹0.35 Cr | ₹0.35 Cr |
| Total Current Liabilities | ₹372 Cr | ₹445 Cr | ₹372 Cr | ₹364 Cr | ₹362 Cr |
| Total Liabilities | ₹743 Cr | ₹790 Cr | ₹711 Cr | ₹656 Cr | ₹631 Cr |
| ASSETS | |||||
| Gross Block | ₹488 Cr | ₹474 Cr | ₹465 Cr | ₹394 Cr | ₹382 Cr |
| Less: Accumulated Depreciation | ₹283 Cr | ₹265 Cr | ₹251 Cr | ₹235 Cr | ₹224 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹205 Cr | ₹209 Cr | ₹214 Cr | ₹159 Cr | ₹158 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹7.49 Cr | ₹12 Cr | ₹4.53 Cr | ₹0.25 Cr | ₹8.16 Cr |
| Non Current Investments | ₹71 Cr | ₹76 Cr | ₹63 Cr | ₹29 Cr | ₹24 Cr |
| Long Term Investment | ₹71 Cr | ₹76 Cr | ₹63 Cr | ₹29 Cr | ₹24 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹71 Cr | ₹76 Cr | ₹63 Cr | ₹29 Cr | ₹24 Cr |
| Long Term Loans & Advances | ₹49 Cr | ₹45 Cr | ₹43 Cr | ₹50 Cr | ₹11 Cr |
| Other Non Current Assets | ₹10 Cr | ₹3.68 Cr | ₹5.08 Cr | ₹3.04 Cr | ₹3.84 Cr |
| Total Non-Current Assets | ₹342 Cr | ₹346 Cr | ₹330 Cr | ₹241 Cr | ₹205 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹2.96 Cr | - | - | ₹0.26 Cr | ₹0.02 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2.96 Cr | - | - | ₹0.26 Cr | ₹0.02 Cr |
| Inventories | ₹367 Cr | ₹384 Cr | ₹353 Cr | ₹383 Cr | ₹361 Cr |
| Raw Materials | - | ₹0.04 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.03 Cr |
| Work-in Progress | - | ₹5.93 Cr | ₹7.56 Cr | ₹5.23 Cr | ₹4.13 Cr |
| Finished Goods | ₹360 Cr | ₹371 Cr | ₹339 Cr | ₹373 Cr | ₹352 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹6.98 Cr | ₹7.04 Cr | ₹6.28 Cr | ₹4.81 Cr | ₹5.53 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹8.39 Cr | ₹29 Cr | ₹6.04 Cr | ₹15 Cr | ₹20 Cr |
| Debtors more than Six months | ₹0.24 Cr | ₹4.64 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.31 Cr |
| Debtors Others | ₹8.31 Cr | ₹25 Cr | ₹5.91 Cr | ₹15 Cr | ₹20 Cr |
| Cash and Bank | ₹8.45 Cr | ₹11 Cr | ₹6.38 Cr | ₹8.99 Cr | ₹5.89 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.08 Cr |
| Balances at Bank | ₹5.32 Cr | ₹11 Cr | ₹6.33 Cr | ₹8.53 Cr | ₹5.80 Cr |
| Other cash and bank balances | ₹3.08 Cr | - | ₹0.00 Cr | ₹0.40 Cr | ₹0.01 Cr |
| Other Current Assets | ₹5.36 Cr | ₹8.05 Cr | ₹6.64 Cr | ₹5.30 Cr | ₹35 Cr |
| Interest accrued on Investments | ₹0.02 Cr | ₹0.10 Cr | ₹0.04 Cr | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹1.19 Cr | ₹1.57 Cr | ₹0.13 Cr | ₹0.11 Cr |
| Prepaid Expenses | ₹2.66 Cr | ₹3.53 Cr | ₹2.85 Cr | ₹3.32 Cr | ₹1.59 Cr |
| Other current_assets | ₹2.68 Cr | ₹3.23 Cr | ₹2.18 Cr | ₹1.85 Cr | ₹34 Cr |
| Short Term Loans and Advances | ₹8.59 Cr | ₹12 Cr | ₹8.58 Cr | ₹2.80 Cr | ₹4.28 Cr |
| Advances recoverable in cash or in kind | ₹2.28 Cr | ₹1.05 Cr | ₹1.97 Cr | ₹1.67 Cr | ₹1.88 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹6.31 Cr | ₹11 Cr | ₹6.61 Cr | ₹1.13 Cr | ₹2.40 Cr |
| Total Current Assets | ₹401 Cr | ₹444 Cr | ₹381 Cr | ₹416 Cr | ₹426 Cr |
| Net Current Assets (Including Current Investments) | ₹28 Cr | ₹-0.98 Cr | ₹9.04 Cr | ₹52 Cr | ₹64 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹743 Cr | ₹790 Cr | ₹711 Cr | ₹656 Cr | ₹631 Cr |
| Contingent Liabilities | ₹78 Cr | ₹71 Cr | ₹78 Cr | ₹76 Cr | ₹78 Cr |
| Total Debt | ₹282 Cr | ₹291 Cr | ₹268 Cr | ₹224 Cr | ₹201 Cr |
| Book Value | 31.77 | 26.36 | 23.32 | 20.83 | 16.60 |
| Adjusted Book Value | 31.77 | 26.36 | 23.32 | 20.83 | 16.60 |
Compare Balance Sheet of peers of KM SUGAR MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KM SUGAR MILLS | ₹246.7 Cr | -0.8% | -2% | -20.4% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,372.5 Cr | 1.5% | -0.6% | 15.3% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹8,976.7 Cr | -0.6% | -0.2% | -27.5% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,663.6 Cr | -0.1% | -2% | -12.4% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,638.4 Cr | -1.1% | -8.4% | -38.2% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,638.4 Cr | 3.1% | 6% | -7.2% | Stock Analytics | |
KM SUGAR MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KM SUGAR MILLS | -0.8% |
-2% |
-20.4% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses