KSE
|
KSE Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr |
| Equity - Authorised | ₹9.94 Cr | ₹9.94 Cr | ₹9.94 Cr | ₹9.94 Cr | ₹9.94 Cr |
| Equity - Issued | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr |
| Equity Paid Up | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 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 | - | - | - | - | - |
| Total Reserves | ₹294 Cr | ₹222 Cr | ₹211 Cr | ₹220 Cr | ₹240 Cr |
| Securities Premium | ₹1.62 Cr | ₹1.62 Cr | ₹1.62 Cr | ₹1.62 Cr | ₹1.62 Cr |
| Capital Reserves | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr |
| Profit & Loss Account Balance | ₹133 Cr | ₹61 Cr | ₹57 Cr | ₹66 Cr | ₹86 Cr |
| General Reserves | ₹156 Cr | ₹156 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr |
| Other Reserves | ₹1.58 Cr | ₹1.58 Cr | ₹1.58 Cr | ₹1.58 Cr | ₹1.58 Cr |
| Reserve excluding Revaluation Reserve | ₹294 Cr | ₹222 Cr | ₹211 Cr | ₹220 Cr | ₹240 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹297 Cr | ₹225 Cr | ₹214 Cr | ₹223 Cr | ₹243 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹9.93 Cr |
| Fixed Deposits - Public | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹9.93 Cr |
| 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 | ₹-0.27 Cr | ₹-0.64 Cr | ₹-0.07 Cr | ₹0.17 Cr | ₹0.65 Cr |
| Deferred Tax Assets | ₹0.96 Cr | ₹1.03 Cr | ₹0.99 Cr | ₹0.45 Cr | ₹0.39 Cr |
| Deferred Tax Liability | ₹0.69 Cr | ₹0.39 Cr | ₹0.93 Cr | ₹0.62 Cr | ₹1.04 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.66 Cr | ₹0.62 Cr | ₹0.09 Cr | - | - |
| Total Non-Current Liabilities | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹9.14 Cr | ₹7.83 Cr | ₹15 Cr | ₹19 Cr | ₹19 Cr |
| Sundry Creditors | ₹9.14 Cr | ₹7.83 Cr | ₹15 Cr | ₹19 Cr | ₹19 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹32 Cr | ₹30 Cr | ₹25 Cr | ₹24 Cr | ₹31 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.76 Cr | ₹2.74 Cr | ₹3.01 Cr | ₹3.82 Cr | ₹4.61 Cr |
| Interest Accrued But Not Due | ₹1.83 Cr | ₹1.98 Cr | ₹1.78 Cr | ₹1.49 Cr | ₹1.52 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹19 Cr | ₹25 Cr |
| Short Term Borrowings | ₹0.36 Cr | ₹0.20 Cr | ₹0.23 Cr | ₹2.39 Cr | ₹26 Cr |
| Secured ST Loans repayable on Demands | ₹0.13 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹2.34 Cr | ₹26 Cr |
| Working Capital Loans- Sec | ₹0.13 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹2.34 Cr | ₹26 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹0.10 Cr | ₹0.19 Cr | ₹0.21 Cr | ₹-2.30 Cr | ₹-26 Cr |
| Short Term Provisions | ₹0.03 Cr | ₹0.55 Cr | - | - | ₹5.01 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.03 Cr | ₹0.55 Cr | - | - | ₹4.90 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | ₹0.10 Cr |
| Total Current Liabilities | ₹41 Cr | ₹39 Cr | ₹40 Cr | ₹45 Cr | ₹81 Cr |
| Total Liabilities | ₹356 Cr | ₹277 Cr | ₹268 Cr | ₹281 Cr | ₹335 Cr |
| ASSETS | |||||
| Gross Block | ₹89 Cr | ₹69 Cr | ₹61 Cr | ₹55 Cr | ₹39 Cr |
| Less: Accumulated Depreciation | ₹31 Cr | ₹26 Cr | ₹21 Cr | ₹17 Cr | ₹15 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹58 Cr | ₹43 Cr | ₹40 Cr | ₹38 Cr | ₹24 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹4.17 Cr | ₹5.91 Cr | ₹2.82 Cr | ₹1.92 Cr | ₹2.02 Cr |
| Non Current Investments | ₹1.35 Cr | ₹5.01 Cr | ₹3.28 Cr | ₹1.03 Cr | ₹0.03 Cr |
| Long Term Investment | ₹1.35 Cr | ₹5.01 Cr | ₹3.28 Cr | ₹1.03 Cr | ₹0.03 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.42 Cr | ₹5.08 Cr | ₹3.33 Cr | ₹1.08 Cr | ₹0.08 Cr |
| Long Term Loans & Advances | ₹2.82 Cr | ₹5.84 Cr | ₹8.51 Cr | ₹2.76 Cr | ₹2.56 Cr |
| Other Non Current Assets | ₹0.10 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Total Non-Current Assets | ₹66 Cr | ₹60 Cr | ₹54 Cr | ₹44 Cr | ₹29 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹112 Cr | ₹32 Cr | ₹63 Cr | ₹46 Cr | ₹116 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹112 Cr | ₹32 Cr | ₹63 Cr | ₹46 Cr | ₹116 Cr |
| Inventories | ₹112 Cr | ₹155 Cr | ₹122 Cr | ₹162 Cr | ₹170 Cr |
| Raw Materials | ₹75 Cr | ₹113 Cr | ₹85 Cr | ₹120 Cr | ₹146 Cr |
| Work-in Progress | - | - | ₹0.61 Cr | - | - |
| Finished Goods | ₹28 Cr | ₹33 Cr | ₹27 Cr | ₹27 Cr | ₹14 Cr |
| Packing Materials | ₹3.23 Cr | ₹3.22 Cr | ₹3.62 Cr | ₹4.84 Cr | ₹4.13 Cr |
| Stores  and Spare | ₹5.98 Cr | ₹5.57 Cr | ₹5.61 Cr | ₹6.01 Cr | ₹5.16 Cr |
| Other Inventory | - | ₹0.61 Cr | ₹0.76 Cr | ₹4.05 Cr | - |
| Sundry Debtors | ₹1.71 Cr | ₹0.88 Cr | ₹1.51 Cr | ₹1.23 Cr | ₹0.38 Cr |
| Debtors more than Six months | ₹0.40 Cr | ₹0.33 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.09 Cr |
| Debtors Others | ₹1.57 Cr | ₹0.79 Cr | ₹1.49 Cr | ₹1.19 Cr | ₹0.31 Cr |
| Cash and Bank | ₹51 Cr | ₹13 Cr | ₹13 Cr | ₹17 Cr | ₹7.84 Cr |
| Cash in hand | ₹0.44 Cr | ₹0.29 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.08 Cr |
| Balances at Bank | ₹51 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr | ₹7.57 Cr |
| Other cash and bank balances | - | ₹0.04 Cr | - | ₹0.16 Cr | ₹0.19 Cr |
| Other Current Assets | ₹1.61 Cr | ₹1.36 Cr | ₹1.75 Cr | ₹2.17 Cr | ₹2.71 Cr |
| Interest accrued on Investments | ₹0.16 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.04 Cr | ₹0.06 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Prepaid Expenses | ₹1.42 Cr | ₹1.22 Cr | ₹1.71 Cr | ₹2.12 Cr | ₹2.66 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹12 Cr | ₹15 Cr | ₹12 Cr | ₹8.46 Cr | ₹9.42 Cr |
| Advances recoverable in cash or in kind | ₹10 Cr | ₹8.97 Cr | ₹6.37 Cr | ₹4.87 Cr | ₹6.25 Cr |
| Advance income tax and TDS | - | - | ₹4.06 Cr | ₹1.14 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1.24 Cr | ₹5.58 Cr | ₹1.40 Cr | ₹2.45 Cr | ₹3.17 Cr |
| Total Current Assets | ₹290 Cr | ₹217 Cr | ₹213 Cr | ₹237 Cr | ₹306 Cr |
| Net Current Assets (Including Current Investments) | ₹249 Cr | ₹179 Cr | ₹173 Cr | ₹191 Cr | ₹225 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹356 Cr | ₹277 Cr | ₹268 Cr | ₹281 Cr | ₹335 Cr |
| Contingent Liabilities | ₹1.40 Cr | ₹1.40 Cr | ₹1.38 Cr | ₹1.47 Cr | ₹1.46 Cr |
| Total Debt | ₹24 Cr | ₹21 Cr | ₹19 Cr | ₹19 Cr | ₹40 Cr |
| Book Value | 927.33 | 702.62 | 668.91 | 696.19 | 759.64 |
| Adjusted Book Value | 927.33 | 702.62 | 668.91 | 696.19 | 759.64 |
Compare Balance Sheet of peers of KSE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KSE | ₹831.2 Cr | -3.7% | 5.1% | 7.6% | Stock Analytics | |
| NESTLE INDIA | ₹245,195.0 Cr | -0.9% | 10.3% | 12.6% | Stock Analytics | |
| VARUN BEVERAGES | ₹158,852.0 Cr | 2.2% | 5.9% | -19.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,679.0 Cr | -1.3% | -2.5% | 2.3% | Stock Analytics | |
| MARICO | ₹93,496.8 Cr | -0.4% | 3.4% | 13.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,478.5 Cr | 0.4% | -3.2% | 4.9% | Stock Analytics | |
KSE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KSE | -3.7% |
5.1% |
7.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses