Home > Balance Sheet > LAXMI ORGANIC INDUSTRIES

LAXMI ORGANIC INDUSTRIES
Balance Sheet

COMMUNITY POLL
for LAXMI ORGANIC INDUSTRIES
Please provide your vote to see the results

LAXMI ORGANIC INDUSTRIES Last 5 Year Balance Sheet History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
EQUITY AND LIABILITIES
Share Capital ₹53 Cr₹53 Cr₹53 Cr₹45 Cr₹50 Cr
    Equity - Authorised ₹76 Cr₹61 Cr₹61 Cr₹51 Cr₹51 Cr
    Equity - Issued ₹53 Cr₹53 Cr₹53 Cr₹45 Cr₹50 Cr
    Equity Paid Up ₹53 Cr₹53 Cr₹53 Cr₹45 Cr₹50 Cr
    Equity Shares Forfeited -----
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹2.00₹2.00₹2.00₹10.00₹10.00
Share Warrants & Outstandings ₹25 Cr₹28 Cr₹4.64 Cr--
Total Reserves ₹1,333 Cr₹1,209 Cr₹977 Cr₹382 Cr₹400 Cr
    Securities Premium ₹501 Cr₹478 Cr₹477 Cr-₹50 Cr
    Capital Reserves ₹0.55 Cr₹0.96 Cr₹0.96 Cr₹0.96 Cr₹0.96 Cr
    Profit & Loss Account Balance ₹836 Cr₹733 Cr₹490 Cr₹371 Cr₹312 Cr
    General Reserves ₹4.90 Cr₹4.90 Cr₹4.90 Cr₹4.90 Cr₹37 Cr
    Other Reserves ₹-8.97 Cr₹-7.74 Cr₹4.70 Cr₹4.74 Cr₹0.02 Cr
Reserve excluding Revaluation Reserve ₹1,333 Cr₹1,209 Cr₹977 Cr₹382 Cr₹400 Cr
Revaluation reserve -----
Shareholder's Funds ₹1,412 Cr₹1,290 Cr₹1,035 Cr₹427 Cr₹450 Cr
Minority Interest ₹0.61 Cr₹0.37 Cr₹0.45 Cr₹0.39 Cr₹0.35 Cr
Long-Term Borrowings -----
Secured Loans ₹130 Cr₹1.84 Cr₹9.22 Cr₹89 Cr₹73 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹142 Cr₹9.21 Cr₹81 Cr₹106 Cr₹85 Cr
    Term Loans - Institutions --₹64 Cr₹18 Cr₹21 Cr
    Other Secured ₹-12 Cr₹-7.37 Cr₹-136 Cr₹-35 Cr₹-33 Cr
Unsecured Loans -₹0.32 Cr₹0.65 Cr₹0.97 Cr₹1.30 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 -----
    Loans - Govt. -----
    Loans - Others -----
    Other Unsecured Loan -₹0.32 Cr₹0.65 Cr₹0.97 Cr₹1.30 Cr
Deferred Tax Assets / Liabilities ₹27 Cr₹17 Cr₹16 Cr₹12 Cr₹17 Cr
    Deferred Tax Assets ₹12 Cr₹7.94 Cr₹5.22 Cr₹12 Cr₹4.69 Cr
    Deferred Tax Liability ₹39 Cr₹25 Cr₹21 Cr₹24 Cr₹22 Cr
Other Long Term Liabilities ₹8.12 Cr₹4.37 Cr₹5.77 Cr₹8.36 Cr₹11 Cr
Long Term Trade Payables -----
Long Term Provisions ₹4.06 Cr₹3.93 Cr₹3.54 Cr₹2.84 Cr₹2.20 Cr
Total Non-Current Liabilities ₹170 Cr₹27 Cr₹35 Cr₹113 Cr₹105 Cr
Current Liabilities -----
Trade Payables ₹466 Cr₹712 Cr₹475 Cr₹412 Cr₹316 Cr
    Sundry Creditors ₹466 Cr₹712 Cr₹475 Cr₹412 Cr₹316 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹96 Cr₹71 Cr₹196 Cr₹71 Cr₹66 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹23 Cr₹6.31 Cr₹8.68 Cr₹3.71 Cr₹1.34 Cr
    Interest Accrued But Not Due ₹2.08 Cr₹1.95 Cr₹1.07 Cr₹1.43 Cr₹1.31 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others --₹0.32 Cr--
    Other Liabilities ₹71 Cr₹63 Cr₹186 Cr₹66 Cr₹63 Cr
Short Term Borrowings ₹255 Cr₹122 Cr₹81 Cr₹34 Cr₹67 Cr
    Secured ST Loans repayable on Demands ₹205 Cr₹115 Cr₹69 Cr₹25 Cr₹52 Cr
    Working Capital Loans- Sec ₹205 Cr₹115 Cr₹30 Cr₹25 Cr₹52 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-156 Cr₹-108 Cr₹-18 Cr₹-17 Cr₹-37 Cr
Short Term Provisions ₹13 Cr₹27 Cr₹16 Cr₹13 Cr₹11 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹8.26 Cr₹18 Cr₹11 Cr₹9.10 Cr₹9.49 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹4.67 Cr₹9.10 Cr₹4.56 Cr₹3.63 Cr₹1.88 Cr
Total Current Liabilities ₹830 Cr₹932 Cr₹768 Cr₹529 Cr₹460 Cr
Total Liabilities ₹2,412 Cr₹2,249 Cr₹1,838 Cr₹1,069 Cr₹1,014 Cr
ASSETS
Gross Block ₹1,018 Cr₹621 Cr₹517 Cr₹484 Cr₹448 Cr
Less: Accumulated Depreciation ₹303 Cr₹243 Cr₹192 Cr₹146 Cr₹102 Cr
Less: Impairment of Assets -----
Net Block ₹715 Cr₹379 Cr₹325 Cr₹338 Cr₹346 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹447 Cr₹374 Cr₹148 Cr₹67 Cr₹31 Cr
Non Current Investments ₹2.76 Cr₹1.25 Cr₹1.25 Cr--
Long Term Investment ₹2.76 Cr₹1.25 Cr₹1.25 Cr--
    Quoted -----
    Unquoted ₹2.76 Cr₹1.25 Cr₹1.25 Cr--
Long Term Loans & Advances ₹30 Cr₹22 Cr₹53 Cr₹15 Cr₹12 Cr
Other Non Current Assets ₹1.51 Cr₹0.40 Cr₹5.17 Cr₹11 Cr₹0.51 Cr
Total Non-Current Assets ₹1,195 Cr₹776 Cr₹533 Cr₹431 Cr₹390 Cr
Current Assets Loans & Advances -----
Currents Investments ₹20 Cr₹4.00 Cr₹2.00 Cr--
    Quoted ₹20 Cr₹4.00 Cr₹2.00 Cr--
    Unquoted -----
Inventories ₹294 Cr₹374 Cr₹203 Cr₹152 Cr₹171 Cr
    Raw Materials ₹157 Cr₹203 Cr₹134 Cr₹86 Cr₹77 Cr
    Work-in Progress ₹3.78 Cr₹2.13 Cr₹2.59 Cr₹4.80 Cr₹8.80 Cr
    Finished Goods ₹67 Cr₹99 Cr₹22 Cr₹40 Cr₹39 Cr
    Packing Materials ₹1.66 Cr₹1.09 Cr₹0.97 Cr₹0.74 Cr₹0.51 Cr
    Stores Ā and Spare ₹15 Cr₹13 Cr₹13 Cr₹13 Cr₹11 Cr
    Other Inventory ₹49 Cr₹56 Cr₹30 Cr₹8.09 Cr₹33 Cr
Sundry Debtors ₹570 Cr₹668 Cr₹435 Cr₹359 Cr₹326 Cr
    Debtors more than Six months ₹7.44 Cr₹12 Cr₹8.23 Cr--
    Debtors Others ₹567 Cr₹665 Cr₹432 Cr₹365 Cr₹331 Cr
Cash and Bank ₹131 Cr₹182 Cr₹539 Cr₹36 Cr₹47 Cr
    Cash in hand ₹0.30 Cr₹0.35 Cr₹0.31 Cr₹0.31 Cr₹1.06 Cr
    Balances at Bank ₹131 Cr₹182 Cr₹539 Cr₹36 Cr₹46 Cr
    Other cash and bank balances -----
Other Current Assets ₹82 Cr₹81 Cr₹41 Cr₹45 Cr₹7.89 Cr
    Interest accrued on Investments ₹0.78 Cr₹1.02 Cr₹1.06 Cr₹0.17 Cr₹0.35 Cr
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ₹0.01 Cr₹0.04 Cr₹0.13 Cr₹0.30 Cr₹0.01 Cr
    Prepaid Expenses ₹3.99 Cr₹3.53 Cr₹3.90 Cr₹1.70 Cr₹1.90 Cr
    Other current_assets ₹77 Cr₹76 Cr₹36 Cr₹43 Cr₹5.63 Cr
Short Term Loans and Advances ₹120 Cr₹164 Cr₹84 Cr₹46 Cr₹73 Cr
    Advances recoverable in cash or in kind ₹30 Cr₹44 Cr₹56 Cr₹35 Cr₹30 Cr
    Advance income tax and TDS -----
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹90 Cr₹120 Cr₹28 Cr₹11 Cr₹44 Cr
Total Current Assets ₹1,217 Cr₹1,473 Cr₹1,305 Cr₹639 Cr₹625 Cr
Net Current Assets (Including Current Investments) ₹387 Cr₹541 Cr₹537 Cr₹110 Cr₹165 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹2,412 Cr₹2,249 Cr₹1,838 Cr₹1,069 Cr₹1,014 Cr
Contingent Liabilities ₹236 Cr₹211 Cr₹322 Cr₹5.45 Cr₹51 Cr
Total Debt ₹397 Cr₹133 Cr₹141 Cr₹159 Cr₹175 Cr
Book Value 52.2947.8739.0694.8489.89
Adjusted Book Value 52.2947.8739.0618.9717.98

Compare Balance Sheet of peers of LAXMI ORGANIC INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
LAXMI ORGANIC INDUSTRIES ₹6,882.6 Cr 3.3% -12.3% -4.1% Stock Analytics
PIDILITE INDUSTRIES ₹148,313.0 Cr 4% 9.7% 25.7% Stock Analytics
SOLAR INDUSTRIES INDIA ₹78,203.8 Cr 7.9% 35.1% 139.9% Stock Analytics
SRF ₹77,574.4 Cr 6.1% 8.2% 8.6% Stock Analytics
GUJARAT FLUOROCHEMICALS ₹40,874.1 Cr -0.8% -13% 0.9% Stock Analytics
DEEPAK NITRITE ₹32,323.8 Cr 1.2% -7.2% 20.3% Stock Analytics


LAXMI ORGANIC INDUSTRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
LAXMI ORGANIC INDUSTRIES

3.3%

-12.3%

-4.1%

SENSEX

0.5%

1.4%

23.5%


You may also like the below Video Courses