MUKKA PROTEINS
|
MUKKA PROTEINS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Authorised | ₹40 Cr | ₹40 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr |
| Equity Paid Up | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹469 Cr | ₹411 Cr | ₹366 Cr | ₹126 Cr | ₹76 Cr |
| Securities Premium | ₹177 Cr | ₹177 Cr | ₹173 Cr | - | - |
| Capital Reserves | ₹11 Cr | - | - | - | - |
| Profit & Loss Account Balance | ₹272 Cr | ₹226 Cr | ₹182 Cr | ₹112 Cr | ₹69 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹8.43 Cr | ₹7.23 Cr | ₹12 Cr | ₹13 Cr | ₹7.86 Cr |
| Reserve excluding Revaluation Reserve | ₹469 Cr | ₹411 Cr | ₹366 Cr | ₹126 Cr | ₹76 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹499 Cr | ₹441 Cr | ₹396 Cr | ₹148 Cr | ₹98 Cr |
| Minority Interest | ₹30 Cr | ₹16 Cr | ₹12 Cr | ₹8.04 Cr | ₹4.71 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹25 Cr | ₹2.35 Cr | ₹6.22 Cr | ₹5.36 Cr | ₹6.88 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹32 Cr | ₹7.03 Cr | ₹10 Cr | ₹7.12 Cr | ₹8.21 Cr |
| Term Loans - Institutions | ₹8.00 Cr | - | - | - | - |
| Other Secured | ₹-15 Cr | ₹-4.68 Cr | ₹-4.05 Cr | ₹-1.76 Cr | ₹-1.33 Cr |
| Unsecured Loans | ₹7.34 Cr | ₹0.18 Cr | ₹0.18 Cr | - | ₹2.49 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 | ₹7.34 Cr | ₹0.18 Cr | ₹0.18 Cr | - | ₹2.49 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-0.37 Cr | ₹2.53 Cr | ₹2.42 Cr | ₹3.84 Cr | ₹3.17 Cr |
| Deferred Tax Assets | ₹2.90 Cr | ₹0.05 Cr | ₹1.42 Cr | - | - |
| Deferred Tax Liability | ₹2.53 Cr | ₹2.58 Cr | ₹3.84 Cr | ₹3.84 Cr | ₹3.17 Cr |
| Other Long Term Liabilities | ₹8.95 Cr | ₹1.81 Cr | ₹0.82 Cr | ₹5.85 Cr | ₹1.64 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.38 Cr | ₹2.55 Cr | ₹1.94 Cr | ₹1.47 Cr | ₹1.12 Cr |
| Total Non-Current Liabilities | ₹43 Cr | ₹9.41 Cr | ₹12 Cr | ₹17 Cr | ₹15 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹241 Cr | ₹142 Cr | ₹136 Cr | ₹131 Cr | ₹98 Cr |
| Sundry Creditors | ₹241 Cr | ₹142 Cr | ₹136 Cr | ₹131 Cr | ₹98 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹65 Cr | ₹13 Cr | ₹30 Cr | ₹9.51 Cr | ₹9.95 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹40 Cr | ₹3.05 Cr | ₹0.29 Cr | ₹0.90 Cr | ₹0.27 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹25 Cr | ₹9.97 Cr | ₹30 Cr | ₹8.61 Cr | ₹9.68 Cr |
| Short Term Borrowings | ₹720 Cr | ₹443 Cr | ₹352 Cr | ₹247 Cr | ₹158 Cr |
| Secured ST Loans repayable on Demands | ₹547 Cr | ₹335 Cr | ₹247 Cr | ₹151 Cr | ₹122 Cr |
| Working Capital Loans- Sec | ₹547 Cr | ₹335 Cr | ₹247 Cr | ₹151 Cr | ₹122 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-373 Cr | ₹-226 Cr | ₹-143 Cr | ₹-54 Cr | ₹-85 Cr |
| Short Term Provisions | ₹23 Cr | ₹13 Cr | ₹3.19 Cr | ₹15 Cr | ₹7.97 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹21 Cr | ₹11 Cr | ₹2.46 Cr | ₹14 Cr | ₹7.25 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.73 Cr | ₹1.31 Cr | ₹0.72 Cr | ₹1.28 Cr | ₹0.72 Cr |
| Total Current Liabilities | ₹1,049 Cr | ₹610 Cr | ₹521 Cr | ₹403 Cr | ₹274 Cr |
| Total Liabilities | ₹1,621 Cr | ₹1,076 Cr | ₹941 Cr | ₹575 Cr | ₹392 Cr |
| ASSETS | |||||
| Gross Block | ₹298 Cr | ₹166 Cr | ₹143 Cr | ₹131 Cr | ₹117 Cr |
| Less: Accumulated Depreciation | ₹105 Cr | ₹73 Cr | ₹59 Cr | ₹47 Cr | ₹36 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹193 Cr | ₹93 Cr | ₹84 Cr | ₹83 Cr | ₹81 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹30 Cr | ₹8.56 Cr | - | - | - |
| Non Current Investments | ₹56 Cr | ₹37 Cr | ₹31 Cr | ₹21 Cr | ₹21 Cr |
| Long Term Investment | ₹56 Cr | ₹37 Cr | ₹31 Cr | ₹21 Cr | ₹21 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹56 Cr | ₹37 Cr | ₹31 Cr | ₹21 Cr | ₹21 Cr |
| Long Term Loans & Advances | ₹35 Cr | ₹11 Cr | ₹8.11 Cr | ₹4.78 Cr | ₹2.72 Cr |
| Other Non Current Assets | ₹17 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.23 Cr | ₹0.02 Cr |
| Total Non-Current Assets | ₹332 Cr | ₹151 Cr | ₹124 Cr | ₹111 Cr | ₹106 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹857 Cr | ₹564 Cr | ₹423 Cr | ₹230 Cr | ₹165 Cr |
| Raw Materials | ₹0.62 Cr | ₹0.35 Cr | ₹2.54 Cr | ₹0.42 Cr | ₹0.36 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹856 Cr | ₹564 Cr | ₹421 Cr | ₹229 Cr | ₹165 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹182 Cr | ₹200 Cr | ₹185 Cr | ₹113 Cr | ₹61 Cr |
| Debtors more than Six months | ₹11 Cr | ₹26 Cr | - | ₹0.59 Cr | ₹1.23 Cr |
| Debtors Others | ₹170 Cr | ₹174 Cr | ₹185 Cr | ₹113 Cr | ₹60 Cr |
| Cash and Bank | ₹60 Cr | ₹42 Cr | ₹127 Cr | ₹29 Cr | ₹14 Cr |
| Cash in hand | ₹2.32 Cr | ₹0.39 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.63 Cr |
| Balances at Bank | ₹58 Cr | ₹42 Cr | ₹127 Cr | ₹29 Cr | ₹13 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹19 Cr | ₹18 Cr | ₹12 Cr | ₹19 Cr | ₹12 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.00 Cr | ₹0.17 Cr | - | - | - |
| Prepaid Expenses | ₹3.11 Cr | ₹1.14 Cr | ₹0.55 Cr | ₹5.67 Cr | ₹3.26 Cr |
| Other current_assets | ₹15 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹8.34 Cr |
| Short Term Loans and Advances | ₹171 Cr | ₹101 Cr | ₹69 Cr | ₹73 Cr | ₹35 Cr |
| Advances recoverable in cash or in kind | ₹119 Cr | ₹85 Cr | ₹33 Cr | ₹45 Cr | ₹27 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹53 Cr | ₹16 Cr | ₹36 Cr | ₹28 Cr | ₹7.98 Cr |
| Total Current Assets | ₹1,289 Cr | ₹926 Cr | ₹817 Cr | ₹464 Cr | ₹286 Cr |
| Net Current Assets (Including Current Investments) | ₹240 Cr | ₹315 Cr | ₹296 Cr | ₹61 Cr | ₹12 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,621 Cr | ₹1,076 Cr | ₹941 Cr | ₹575 Cr | ₹392 Cr |
| Contingent Liabilities | ₹61 Cr | ₹117 Cr | ₹71 Cr | ₹66 Cr | ₹24 Cr |
| Total Debt | ₹768 Cr | ₹450 Cr | ₹362 Cr | ₹255 Cr | ₹174 Cr |
| Book Value | - | 14.69 | 13.20 | 6.72 | 4.47 |
| Adjusted Book Value | 16.64 | 14.69 | 13.20 | 6.72 | 4.47 |
Compare Balance Sheet of peers of MUKKA PROTEINS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MUKKA PROTEINS | ₹793.2 Cr | 0.3% | 13.7% | -1.5% | Stock Analytics | |
| AVANTI FEEDS | ₹11,716.4 Cr | 0.3% | -14.1% | 30.3% | Stock Analytics | |
| GODREJ AGROVET | ₹11,035.7 Cr | 2.2% | -0.3% | -25.1% | Stock Analytics | |
| KSE | ₹631.4 Cr | -5.1% | 2.8% | -13.1% | Stock Analytics | |
MUKKA PROTEINS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MUKKA PROTEINS | 0.3% |
13.7% |
-1.5% |
| SENSEX | -1.4% |
-1% |
-4.6% |
You may also like the below Video Courses