KRISHIVAL FOODS
|
KRISHIVAL FOODS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr |
| Equity - Authorised | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹15 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹20 Cr | ₹20 Cr | ₹15 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 | - | - | ₹16 Cr | - | - |
| Total Reserves | ₹113 Cr | ₹100 Cr | ₹29 Cr | ₹22 Cr | ₹4.89 Cr |
| Securities Premium | ₹76 Cr | ₹76 Cr | ₹14 Cr | ₹14 Cr | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹37 Cr | ₹24 Cr | ₹15 Cr | ₹8.18 Cr | ₹4.89 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹0.00 Cr | ₹0.00 Cr | - | - | - |
| Reserve excluding Revaluation Reserve | ₹113 Cr | ₹100 Cr | ₹29 Cr | ₹22 Cr | ₹4.89 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹135 Cr | ₹122 Cr | ₹65 Cr | ₹42 Cr | ₹19 Cr |
| Minority Interest | ₹6.59 Cr | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹7.58 Cr | ₹5.63 Cr | ₹5.94 Cr | ₹7.39 Cr | ₹6.13 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2.81 Cr | ₹0.85 Cr | - | ₹0.99 Cr | - |
| Term Loans - Institutions | ₹5.23 Cr | ₹5.28 Cr | ₹5.42 Cr | ₹6.12 Cr | ₹5.65 Cr |
| Other Secured | ₹-0.47 Cr | ₹-0.50 Cr | ₹0.52 Cr | ₹0.28 Cr | ₹0.48 Cr |
| Unsecured Loans | ₹3.12 Cr | ₹0.02 Cr | ₹0.44 Cr | ₹0.47 Cr | ₹3.26 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 | - | - | ₹0.23 Cr | ₹0.43 Cr | ₹1.74 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹3.12 Cr | ₹0.02 Cr | - | ₹0.04 Cr | ₹1.52 Cr |
| Other Unsecured Loan | - | - | ₹0.21 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹0.85 Cr | ₹0.37 Cr | ₹0.50 Cr | ₹0.33 Cr | ₹0.31 Cr |
| Deferred Tax Assets | ₹0.06 Cr | - | - | - | - |
| Deferred Tax Liability | ₹0.91 Cr | ₹0.37 Cr | ₹0.50 Cr | ₹0.33 Cr | ₹0.31 Cr |
| Other Long Term Liabilities | ₹0.06 Cr | ₹0.17 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.13 Cr | ₹0.10 Cr | - | - | - |
| Total Non-Current Liabilities | ₹12 Cr | ₹6.30 Cr | ₹6.87 Cr | ₹8.18 Cr | ₹9.70 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹7.37 Cr | ₹2.77 Cr | ₹1.09 Cr | ₹0.64 Cr | ₹2.20 Cr |
| Sundry Creditors | ₹7.37 Cr | ₹2.77 Cr | ₹1.09 Cr | ₹0.64 Cr | ₹2.20 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹9.85 Cr | ₹0.96 Cr | ₹3.50 Cr | ₹2.99 Cr | ₹0.30 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.61 Cr | ₹0.08 Cr | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹6.24 Cr | ₹0.88 Cr | ₹3.50 Cr | ₹2.99 Cr | ₹0.30 Cr |
| Short Term Borrowings | ₹1.44 Cr | - | - | - | ₹3.95 Cr |
| Secured ST Loans repayable on Demands | ₹1.44 Cr | - | - | - | - |
| Working Capital Loans- Sec | ₹1.44 Cr | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-1.44 Cr | - | - | - | ₹3.95 Cr |
| Short Term Provisions | ₹0.69 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.29 Cr | ₹0.40 Cr |
| Proposed Equity Dividend | - | - | - | ₹0.10 Cr | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.44 Cr | - | - | ₹0.12 Cr | ₹0.34 Cr |
| Provision for post retirement benefits | - | - | ₹0.13 Cr | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.25 Cr | ₹0.06 Cr | - | ₹0.08 Cr | ₹0.06 Cr |
| Total Current Liabilities | ₹19 Cr | ₹3.79 Cr | ₹4.73 Cr | ₹3.92 Cr | ₹6.85 Cr |
| Total Liabilities | ₹173 Cr | ₹132 Cr | ₹76 Cr | ₹54 Cr | ₹36 Cr |
| ASSETS | |||||
| Gross Block | ₹52 Cr | ₹35 Cr | ₹25 Cr | ₹22 Cr | ₹21 Cr |
| Less: Accumulated Depreciation | ₹18 Cr | ₹12 Cr | ₹10 Cr | ₹8.67 Cr | ₹7.22 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹34 Cr | ₹23 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2.22 Cr | ₹0.16 Cr | - | - | - |
| Non Current Investments | ₹0.59 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.62 Cr | ₹0.63 Cr |
| Long Term Investment | ₹0.59 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.62 Cr | ₹0.63 Cr |
| Quoted | - | - | - | ₹0.02 Cr | ₹0.02 Cr |
| Unquoted | ₹0.59 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.60 Cr | ₹0.61 Cr |
| Long Term Loans & Advances | ₹28 Cr | ₹0.48 Cr | ₹0.33 Cr | ₹0.46 Cr | ₹0.29 Cr |
| Other Non Current Assets | ₹0.02 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.02 Cr | - |
| Total Non-Current Assets | ₹66 Cr | ₹24 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹37 Cr | ₹69 Cr | ₹25 Cr | ₹11 Cr | ₹8.58 Cr |
| Raw Materials | ₹21 Cr | ₹50 Cr | ₹15 Cr | ₹9.23 Cr | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹16 Cr | ₹18 Cr | ₹11 Cr | ₹1.92 Cr | ₹0.75 Cr |
| Packing Materials | - | ₹0.23 Cr | ₹0.13 Cr | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | ₹7.83 Cr |
| Sundry Debtors | ₹23 Cr | ₹11 Cr | ₹4.32 Cr | ₹0.41 Cr | ₹0.64 Cr |
| Debtors more than Six months | ₹0.03 Cr | ₹0.51 Cr | - | ₹0.00 Cr | ₹0.01 Cr |
| Debtors Others | ₹23 Cr | ₹11 Cr | ₹4.32 Cr | ₹0.41 Cr | ₹0.63 Cr |
| Cash and Bank | ₹15 Cr | ₹6.05 Cr | ₹3.22 Cr | ₹21 Cr | ₹1.28 Cr |
| Cash in hand | ₹0.20 Cr | ₹0.12 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.36 Cr |
| Balances at Bank | ₹14 Cr | ₹5.93 Cr | ₹3.19 Cr | ₹21 Cr | ₹0.92 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.09 Cr | ₹0.06 Cr | - | - | ₹0.52 Cr |
| Interest accrued on Investments | ₹0.03 Cr | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.06 Cr | ₹0.06 Cr | - | - | - |
| Other current_assets | - | - | - | - | ₹0.52 Cr |
| Short Term Loans and Advances | ₹33 Cr | ₹22 Cr | ₹28 Cr | ₹6.99 Cr | ₹9.93 Cr |
| Advances recoverable in cash or in kind | ₹22 Cr | ₹15 Cr | ₹28 Cr | ₹6.12 Cr | ₹9.14 Cr |
| Advance income tax and TDS | - | ₹0.13 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹10 Cr | ₹6.94 Cr | - | ₹0.87 Cr | ₹0.79 Cr |
| Total Current Assets | ₹107 Cr | ₹108 Cr | ₹61 Cr | ₹40 Cr | ₹21 Cr |
| Net Current Assets (Including Current Investments) | ₹88 Cr | ₹104 Cr | ₹56 Cr | ₹36 Cr | ₹14 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹173 Cr | ₹132 Cr | ₹76 Cr | ₹54 Cr | ₹36 Cr |
| Contingent Liabilities | ₹9.97 Cr | ₹0.66 Cr | ₹0.66 Cr | - | - |
| Total Debt | ₹13 Cr | ₹6.26 Cr | ₹9.65 Cr | ₹11 Cr | ₹13 Cr |
| Book Value | 60.59 | 54.72 | 24.56 | 21.29 | 13.36 |
| Adjusted Book Value | 60.59 | 54.72 | 24.56 | 21.29 | 13.36 |
Compare Balance Sheet of peers of KRISHIVAL FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KRISHIVAL FOODS | ₹1,036.0 Cr | -0.6% | 1.9% | NA | Stock Analytics | |
| VARUN BEVERAGES | ₹171,330.0 Cr | -4.7% | -4.6% | 7.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹126,744.0 Cr | 0.3% | -1.2% | -6% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹27,990.6 Cr | 0.4% | -3.3% | -37.9% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,302.4 Cr | -1.2% | -2.8% | -5.4% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,350.5 Cr | -1.1% | 1.8% | -7.7% | Stock Analytics | |
KRISHIVAL FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KRISHIVAL FOODS | -0.6% |
1.9% |
|
| SENSEX | -0.2% |
2.1% |
-5.6% |
You may also like the below Video Courses