Home > Balance Sheet > MODERN DAIRIES

MODERN DAIRIES
Balance Sheet

MODERN DAIRIES is part of below Screeners ↓
Top Undervalued Small Cap Stocks
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for MODERN DAIRIES
Please provide your vote to see the results

MODERN DAIRIES Last 5 Year Balance Sheet History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital ₹26 Cr₹23 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity - Authorised ₹35 Cr₹30 Cr₹30 Cr₹30 Cr₹30 Cr
    Equity - Issued ₹26 Cr₹23 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity Paid Up ₹26 Cr₹23 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity Shares Forfeited ₹0.04 Cr₹0.04 Cr₹0.04 Cr₹0.04 Cr₹0.04 Cr
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹10.00₹10.00₹10.00₹10.00₹10.00
Share Warrants & Outstandings ₹7.88 Cr----
Total Reserves ₹6.82 Cr₹-85 Cr₹-119 Cr₹-131 Cr₹-136 Cr
    Securities Premium ₹40 Cr₹31 Cr₹31 Cr₹31 Cr₹31 Cr
    Capital Reserves ₹2.24 Cr₹2.24 Cr₹2.24 Cr₹2.24 Cr₹2.24 Cr
    Profit & Loss Account Balance ₹-35 Cr₹-118 Cr₹-152 Cr₹-164 Cr₹-169 Cr
    General Reserves -----
    Other Reserves -----
Reserve excluding Revaluation Reserve ₹6.82 Cr₹-85 Cr₹-119 Cr₹-131 Cr₹-136 Cr
Revaluation reserve -----
Shareholder's Funds ₹40 Cr₹-62 Cr₹-96 Cr₹-108 Cr₹-113 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 ₹7.26 Cr₹7.86 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 ₹7.26 Cr₹7.86 Cr---
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹-17 Cr----
    Deferred Tax Assets ₹17 Cr--₹0.16 Cr₹1.46 Cr
    Deferred Tax Liability ₹0.11 Cr--₹0.16 Cr₹1.46 Cr
Other Long Term Liabilities -----
Long Term Trade Payables -----
Long Term Provisions ₹1.50 Cr₹1.29 Cr₹1.27 Cr₹1.18 Cr₹1.09 Cr
Total Non-Current Liabilities ₹-8.48 Cr₹9.16 Cr₹1.27 Cr₹1.18 Cr₹1.09 Cr
Current Liabilities -----
Trade Payables ₹44 Cr₹42 Cr₹33 Cr₹4.90 Cr₹16 Cr
    Sundry Creditors ₹44 Cr₹42 Cr₹33 Cr₹4.90 Cr₹16 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹12 Cr₹89 Cr₹131 Cr₹149 Cr₹157 Cr
    Bank Overdraft / Short term credit ----₹0.25 Cr
    Advances received from customers ₹6.13 Cr₹0.35 Cr₹0.08 Cr₹1.35 Cr₹0.41 Cr
    Interest Accrued But Not Due -₹4.59 Cr₹2.68 Cr₹0.82 Cr₹0.82 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds ----₹50 Cr
    Current maturity - Others -----
    Other Liabilities ₹5.63 Cr₹84 Cr₹129 Cr₹147 Cr₹106 Cr
Short Term Borrowings --₹0.77 Cr₹0.25 Cr₹0.25 Cr
    Secured ST Loans repayable on Demands -----
    Working Capital Loans- Sec -----
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans --₹0.77 Cr₹0.25 Cr₹0.25 Cr
Short Term Provisions ₹22 Cr₹21 Cr₹21 Cr₹20 Cr₹20 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹21 Cr₹21 Cr₹20 Cr₹20 Cr₹19 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹0.84 Cr₹0.57 Cr₹0.43 Cr₹0.60 Cr₹0.64 Cr
Total Current Liabilities ₹78 Cr₹152 Cr₹186 Cr₹175 Cr₹192 Cr
Total Liabilities ₹110 Cr₹100 Cr₹91 Cr₹68 Cr₹80 Cr
ASSETS
Gross Block ₹100 Cr₹96 Cr₹104 Cr₹102 Cr₹100 Cr
Less: Accumulated Depreciation ₹69 Cr₹66 Cr₹76 Cr₹73 Cr₹66 Cr
Less: Impairment of Assets -----
Net Block ₹31 Cr₹30 Cr₹29 Cr₹30 Cr₹34 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹0.43 Cr₹1.27 Cr₹0.87 Cr-₹0.24 Cr
Non Current Investments ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
Long Term Investment ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
    Quoted -----
    Unquoted ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
Long Term Loans & Advances ₹5.50 Cr₹5.20 Cr₹4.68 Cr₹3.48 Cr₹1.35 Cr
Other Non Current Assets ₹0.03 Cr₹0.03 Cr₹0.03 Cr--
Total Non-Current Assets ₹37 Cr₹36 Cr₹34 Cr₹33 Cr₹36 Cr
Current Assets Loans & Advances -----
Currents Investments -----
    Quoted -----
    Unquoted -----
Inventories ₹27 Cr₹29 Cr₹27 Cr₹14 Cr₹24 Cr
    Raw Materials ₹0.53 Cr₹0.55 Cr₹1.33 Cr₹1.20 Cr₹1.23 Cr
    Work-in Progress ₹3.52 Cr₹1.48 Cr₹0.77 Cr₹1.49 Cr₹0.68 Cr
    Finished Goods ₹15 Cr₹19 Cr₹17 Cr₹5.47 Cr₹16 Cr
    Packing Materials ₹2.47 Cr₹2.42 Cr₹3.22 Cr₹2.73 Cr₹2.77 Cr
    Stores  and Spare ₹4.70 Cr₹4.62 Cr₹3.95 Cr₹3.25 Cr₹3.01 Cr
    Other Inventory ₹0.70 Cr₹0.96 Cr₹0.70 Cr--
Sundry Debtors ₹21 Cr₹19 Cr₹19 Cr₹3.22 Cr₹9.19 Cr
    Debtors more than Six months ₹0.10 Cr₹0.03 Cr₹0.10 Cr₹0.24 Cr₹0.28 Cr
    Debtors Others ₹20 Cr₹19 Cr₹19 Cr₹3.14 Cr₹9.08 Cr
Cash and Bank ₹8.58 Cr₹1.55 Cr₹0.24 Cr₹6.96 Cr₹1.09 Cr
    Cash in hand ₹0.09 Cr₹0.09 Cr₹0.07 Cr₹0.10 Cr₹0.11 Cr
    Balances at Bank ₹8.49 Cr₹1.46 Cr₹0.17 Cr₹1.96 Cr₹0.97 Cr
    Other cash and bank balances ---₹4.90 Cr-
Other Current Assets ₹11 Cr₹11 Cr₹7.01 Cr₹7.36 Cr₹7.11 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government ₹9.91 Cr₹9.91 Cr₹5.91 Cr₹5.91 Cr₹5.91 Cr
    Interest accrued and or due on loans -----
    Prepaid Expenses ₹0.60 Cr₹0.58 Cr₹0.44 Cr₹0.35 Cr₹0.32 Cr
    Other current_assets ₹0.42 Cr₹0.48 Cr₹0.66 Cr₹1.10 Cr₹0.88 Cr
Short Term Loans and Advances ₹5.23 Cr₹3.69 Cr₹3.50 Cr₹2.71 Cr₹3.60 Cr
    Advances recoverable in cash or in kind ₹0.37 Cr₹0.35 Cr₹0.27 Cr₹0.96 Cr₹0.92 Cr
    Advance income tax and TDS ---₹1.26 Cr₹0.65 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹4.86 Cr₹3.34 Cr₹3.23 Cr₹0.49 Cr₹2.02 Cr
Total Current Assets ₹73 Cr₹64 Cr₹57 Cr₹34 Cr₹45 Cr
Net Current Assets (Including Current Investments) ₹-5.12 Cr₹-89 Cr₹-129 Cr₹-140 Cr₹-148 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹110 Cr₹100 Cr₹91 Cr₹68 Cr₹80 Cr
Contingent Liabilities ₹531 Cr₹531 Cr₹443 Cr₹1.99 Cr₹2.42 Cr
Total Debt ₹7.26 Cr₹71 Cr₹126 Cr₹165 Cr₹165 Cr
Book Value 12.66-26.48-41.15-46.35-48.52
Adjusted Book Value 12.66-26.48-41.15-46.35-48.52

Compare Balance Sheet of peers of MODERN DAIRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MODERN DAIRIES ₹98.6 Cr 23% 11.8% -38.8% Stock Analytics
VARUN BEVERAGES ₹147,475.0 Cr -0.3% -5.8% -12.1% Stock Analytics
BRITANNIA INDUSTRIES ₹132,743.0 Cr -1.4% 2.4% 3.1% Stock Analytics
JUBILANT FOODWORKS ₹33,058.2 Cr 4.4% 22.7% -19.6% Stock Analytics
HATSUN AGRO PRODUCT ₹22,005.3 Cr 3.4% 5% 10.1% Stock Analytics
BIKAJI FOODS INTERNATIONAL ₹15,266.1 Cr -1.2% -4% -15.1% Stock Analytics


MODERN DAIRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
MODERN DAIRIES

23%

11.8%

-38.8%

SENSEX

-1%

0.7%

-3.6%


You may also like the below Video Courses