MILKFOOD
|
MILKFOOD Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹5.13 Cr | ₹4.89 Cr | ₹4.89 Cr | ₹4.89 Cr |
Equity - Authorised | ₹34 Cr | ₹20 Cr | ₹20 Cr | ₹7.50 Cr | ₹7.50 Cr |
Equity - Issued | ₹12 Cr | ₹5.13 Cr | ₹4.89 Cr | ₹4.89 Cr | ₹4.89 Cr |
Equity Paid Up | ₹12 Cr | ₹5.13 Cr | ₹4.89 Cr | ₹4.89 Cr | ₹4.89 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | ₹0.97 Cr | ₹2.53 Cr | - | - |
Total Reserves | ₹164 Cr | ₹169 Cr | ₹126 Cr | ₹118 Cr | ₹114 Cr |
Securities Premium | ₹38 Cr | ₹44 Cr | ₹6.70 Cr | ₹6.70 Cr | ₹6.70 Cr |
Capital Reserves | ₹0.19 Cr | ₹0.19 Cr | - | - | - |
Profit & Loss Account Balance | ₹126 Cr | ₹125 Cr | ₹119 Cr | ₹111 Cr | ₹107 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹164 Cr | ₹169 Cr | ₹126 Cr | ₹118 Cr | ₹114 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹176 Cr | ₹175 Cr | ₹133 Cr | ₹123 Cr | ₹119 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹10 Cr | ₹17 Cr | ₹28 Cr | ₹16 Cr | ₹15 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹13 Cr | ₹23 Cr | ₹33 Cr | ₹19 Cr | ₹18 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-2.86 Cr | ₹-6.72 Cr | ₹-5.53 Cr | ₹-2.37 Cr | ₹-2.81 Cr |
Unsecured Loans | ₹47 Cr | ₹47 Cr | ₹43 Cr | ₹1.05 Cr | ₹0.79 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 | ₹5.14 Cr | ₹3.90 Cr | ₹0.35 Cr | ₹2.41 Cr | ₹1.52 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹0.20 Cr | ₹0.20 Cr | - | ₹0.59 Cr | ₹2.90 Cr |
Other Unsecured Loan | ₹42 Cr | ₹43 Cr | ₹43 Cr | ₹-1.95 Cr | ₹-3.63 Cr |
Deferred Tax Assets / Liabilities | ₹11 Cr | ₹9.64 Cr | ₹7.50 Cr | ₹8.77 Cr | ₹9.98 Cr |
Deferred Tax Assets | ₹5.25 Cr | ₹4.73 Cr | ₹4.25 Cr | ₹4.82 Cr | ₹1.54 Cr |
Deferred Tax Liability | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Other Long Term Liabilities | ₹15 Cr | ₹13 Cr | ₹19 Cr | ₹79 Cr | ₹73 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.47 Cr | ₹2.22 Cr | ₹2.06 Cr | ₹2.00 Cr | ₹1.74 Cr |
Total Non-Current Liabilities | ₹86 Cr | ₹89 Cr | ₹100 Cr | ₹107 Cr | ₹101 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹52 Cr | ₹51 Cr | ₹40 Cr | ₹16 Cr | ₹28 Cr |
Sundry Creditors | ₹52 Cr | ₹51 Cr | ₹40 Cr | ₹16 Cr | ₹28 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹17 Cr | ₹19 Cr | ₹18 Cr | ₹8.76 Cr | ₹13 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.09 Cr | ₹0.34 Cr | ₹0.30 Cr | ₹0.35 Cr | ₹0.27 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹8.41 Cr | ₹13 Cr |
Short Term Borrowings | ₹42 Cr | ₹36 Cr | ₹37 Cr | ₹49 Cr | ₹47 Cr |
Secured ST Loans repayable on Demands | ₹42 Cr | ₹36 Cr | ₹37 Cr | ₹49 Cr | ₹47 Cr |
Working Capital Loans- Sec | ₹42 Cr | ₹36 Cr | ₹37 Cr | ₹49 Cr | ₹47 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-42 Cr | ₹-36 Cr | ₹-37 Cr | ₹-49 Cr | ₹-47 Cr |
Short Term Provisions | ₹2.89 Cr | ₹3.80 Cr | ₹4.22 Cr | ₹1.92 Cr | ₹2.45 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.54 Cr | ₹2.27 Cr | ₹2.56 Cr | ₹0.52 Cr | ₹0.72 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.35 Cr | ₹1.53 Cr | ₹1.66 Cr | ₹1.40 Cr | ₹1.73 Cr |
Total Current Liabilities | ₹114 Cr | ₹110 Cr | ₹98 Cr | ₹75 Cr | ₹91 Cr |
Total Liabilities | ₹377 Cr | ₹373 Cr | ₹331 Cr | ₹305 Cr | ₹310 Cr |
ASSETS | |||||
Gross Block | ₹267 Cr | ₹258 Cr | ₹220 Cr | ₹211 Cr | ₹214 Cr |
Less: Accumulated Depreciation | ₹42 Cr | ₹36 Cr | ₹30 Cr | ₹26 Cr | ₹30 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹226 Cr | ₹222 Cr | ₹190 Cr | ₹184 Cr | ₹184 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.15 Cr | ₹0.25 Cr | ₹0.17 Cr | ₹4.70 Cr | ₹1.56 Cr |
Non Current Investments | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Long Term Investment | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Long Term Loans & Advances | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr |
Other Non Current Assets | ₹0.19 Cr | ₹0.15 Cr | ₹0.59 Cr | ₹0.09 Cr | ₹0.10 Cr |
Total Non-Current Assets | ₹241 Cr | ₹237 Cr | ₹203 Cr | ₹202 Cr | ₹198 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹34 Cr | ₹32 Cr | ₹64 Cr | ₹20 Cr | ₹33 Cr |
Raw Materials | ₹1.15 Cr | ₹0.63 Cr | - | - | - |
Work-in Progress | ₹15 Cr | ₹14 Cr | ₹23 Cr | ₹6.26 Cr | ₹6.99 Cr |
Finished Goods | ₹7.48 Cr | ₹9.21 Cr | ₹34 Cr | ₹7.42 Cr | ₹21 Cr |
Packing Materials | ₹2.21 Cr | ₹2.01 Cr | ₹2.52 Cr | ₹2.78 Cr | ₹1.83 Cr |
Stores  and Spare | ₹3.18 Cr | ₹3.31 Cr | ₹4.48 Cr | ₹3.30 Cr | ₹2.88 Cr |
Other Inventory | ₹4.65 Cr | ₹3.64 Cr | - | - | - |
Sundry Debtors | ₹82 Cr | ₹77 Cr | ₹32 Cr | ₹58 Cr | ₹53 Cr |
Debtors more than Six months | ₹1.12 Cr | ₹0.59 Cr | ₹0.62 Cr | ₹0.73 Cr | ₹0.44 Cr |
Debtors Others | ₹81 Cr | ₹76 Cr | ₹31 Cr | ₹57 Cr | ₹53 Cr |
Cash and Bank | ₹1.64 Cr | ₹2.44 Cr | ₹0.43 Cr | ₹1.40 Cr | ₹0.92 Cr |
Cash in hand | ₹0.26 Cr | ₹0.16 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.09 Cr |
Balances at Bank | ₹1.38 Cr | ₹2.28 Cr | ₹0.32 Cr | ₹1.38 Cr | ₹0.83 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹11 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹22 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | ₹7.27 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Interest accrued and or due on loans | ₹2.02 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.15 Cr |
Prepaid Expenses | ₹0.98 Cr | ₹0.96 Cr | ₹1.03 Cr | ₹0.76 Cr | ₹0.84 Cr |
Other current_assets | ₹0.81 Cr | ₹0.83 Cr | ₹0.82 Cr | - | ₹5.15 Cr |
Short Term Loans and Advances | ₹7.45 Cr | ₹6.50 Cr | ₹11 Cr | ₹6.93 Cr | ₹2.40 Cr |
Advances recoverable in cash or in kind | ₹3.23 Cr | ₹1.73 Cr | ₹1.70 Cr | ₹2.43 Cr | ₹0.15 Cr |
Advance income tax and TDS | ₹2.12 Cr | ₹2.63 Cr | ₹2.87 Cr | ₹1.39 Cr | ₹1.95 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹2.10 Cr | ₹2.14 Cr | ₹6.70 Cr | ₹3.11 Cr | ₹0.30 Cr |
Total Current Assets | ₹135 Cr | ₹136 Cr | ₹126 Cr | ₹103 Cr | ₹112 Cr |
Net Current Assets (Including Current Investments) | ₹21 Cr | ₹26 Cr | ₹28 Cr | ₹28 Cr | ₹21 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹377 Cr | ₹373 Cr | ₹331 Cr | ₹305 Cr | ₹310 Cr |
Contingent Liabilities | ₹39 Cr | ₹0.78 Cr | ₹0.73 Cr | ₹0.78 Cr | ₹0.78 Cr |
Total Debt | ₹113 Cr | ₹115 Cr | ₹120 Cr | ₹73 Cr | ₹73 Cr |
Book Value | 72.28 | 339.10 | 266.89 | 250.84 | 243.39 |
Adjusted Book Value | 72.28 | 84.78 | 66.72 | 62.71 | 60.85 |
Compare Balance Sheet of peers of MILKFOOD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MILKFOOD | ₹183.6 Cr | -2.6% | -9.2% | -42.8% | Stock Analytics | |
NESTLE INDIA | ₹248,126.0 Cr | 5.3% | 7.7% | 8% | Stock Analytics | |
VARUN BEVERAGES | ₹155,369.0 Cr | 3.2% | -3.2% | -22.4% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹146,425.0 Cr | 3.8% | 0.2% | 1.4% | Stock Analytics | |
MARICO | ₹93,736.9 Cr | 1.8% | 0.2% | 9.2% | Stock Analytics | |
JUBILANT FOODWORKS | ₹38,990.2 Cr | 1.1% | -5.7% | -3.5% | Stock Analytics |
MILKFOOD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MILKFOOD | -2.6% |
-9.2% |
-42.8% |
SENSEX | 2.9% |
1.7% |
3.6% |
You may also like the below Video Courses