MUKKA PROTEINS
|
MUKKA PROTEINS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹5.50 Cr |
| Equity - Authorised | ₹40 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹8.00 Cr |
| Equity - Issued | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹5.50 Cr |
| Equity Paid Up | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹5.50 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹100.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹411 Cr | ₹366 Cr | ₹126 Cr | ₹76 Cr | ₹61 Cr |
| Securities Premium | ₹177 Cr | ₹173 Cr | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹226 Cr | ₹182 Cr | ₹112 Cr | ₹69 Cr | ₹61 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹7.23 Cr | ₹12 Cr | ₹13 Cr | ₹7.86 Cr | ₹0.23 Cr |
| Reserve excluding Revaluation Reserve | ₹411 Cr | ₹366 Cr | ₹126 Cr | ₹76 Cr | ₹61 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹441 Cr | ₹396 Cr | ₹148 Cr | ₹98 Cr | ₹67 Cr |
| Minority Interest | ₹16 Cr | ₹12 Cr | ₹8.04 Cr | ₹4.71 Cr | ₹3.40 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹2.35 Cr | ₹6.22 Cr | ₹5.36 Cr | ₹6.88 Cr | ₹6.12 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹7.03 Cr | ₹10 Cr | ₹7.12 Cr | ₹8.21 Cr | ₹9.53 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-4.68 Cr | ₹-4.05 Cr | ₹-1.76 Cr | ₹-1.33 Cr | ₹-3.41 Cr |
| Unsecured Loans | ₹0.18 Cr | ₹0.18 Cr | - | ₹2.49 Cr | ₹2.85 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 | - | - | - | - | ₹0.40 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹0.18 Cr | ₹0.18 Cr | - | ₹2.49 Cr | ₹2.85 Cr |
| Other Unsecured Loan | - | - | - | - | ₹-0.40 Cr |
| Deferred Tax Assets / Liabilities | ₹2.53 Cr | ₹2.42 Cr | ₹3.84 Cr | ₹3.17 Cr | ₹2.73 Cr |
| Deferred Tax Assets | - | ₹1.42 Cr | - | - | - |
| Deferred Tax Liability | ₹2.53 Cr | ₹3.84 Cr | ₹3.84 Cr | ₹3.17 Cr | ₹2.73 Cr |
| Other Long Term Liabilities | ₹1.81 Cr | ₹0.82 Cr | ₹5.85 Cr | ₹1.64 Cr | ₹0.54 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.55 Cr | ₹1.94 Cr | ₹1.47 Cr | ₹1.12 Cr | ₹0.40 Cr |
| Total Non-Current Liabilities | ₹9.41 Cr | ₹12 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹142 Cr | ₹136 Cr | ₹131 Cr | ₹98 Cr | ₹100 Cr |
| Sundry Creditors | ₹142 Cr | ₹136 Cr | ₹131 Cr | ₹98 Cr | ₹100 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹13 Cr | ₹30 Cr | ₹9.51 Cr | ₹9.95 Cr | ₹22 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.05 Cr | ₹0.29 Cr | ₹0.90 Cr | ₹0.27 Cr | ₹16 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹9.97 Cr | ₹30 Cr | ₹8.61 Cr | ₹9.68 Cr | ₹6.62 Cr |
| Short Term Borrowings | ₹443 Cr | ₹352 Cr | ₹247 Cr | ₹158 Cr | ₹146 Cr |
| Secured ST Loans repayable on Demands | ₹335 Cr | ₹247 Cr | ₹151 Cr | ₹122 Cr | ₹134 Cr |
| Working Capital Loans- Sec | ₹335 Cr | ₹247 Cr | ₹151 Cr | ₹122 Cr | ₹134 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-226 Cr | ₹-143 Cr | ₹-54 Cr | ₹-85 Cr | ₹-123 Cr |
| Short Term Provisions | ₹13 Cr | ₹3.19 Cr | ₹15 Cr | ₹7.97 Cr | ₹3.61 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹11 Cr | ₹2.46 Cr | ₹14 Cr | ₹7.25 Cr | ₹3.28 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.31 Cr | ₹0.72 Cr | ₹1.28 Cr | ₹0.72 Cr | ₹0.33 Cr |
| Total Current Liabilities | ₹610 Cr | ₹521 Cr | ₹403 Cr | ₹274 Cr | ₹272 Cr |
| Total Liabilities | ₹1,076 Cr | ₹941 Cr | ₹575 Cr | ₹392 Cr | ₹355 Cr |
| ASSETS | |||||
| Gross Block | ₹166 Cr | ₹143 Cr | ₹131 Cr | ₹117 Cr | ₹105 Cr |
| Less: Accumulated Depreciation | ₹73 Cr | ₹59 Cr | ₹47 Cr | ₹36 Cr | ₹27 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹93 Cr | ₹84 Cr | ₹83 Cr | ₹81 Cr | ₹78 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹8.56 Cr | - | - | - | ₹4.03 Cr |
| Non Current Investments | ₹37 Cr | ₹31 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr |
| Long Term Investment | ₹37 Cr | ₹31 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹37 Cr | ₹31 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr |
| Long Term Loans & Advances | ₹11 Cr | ₹8.11 Cr | ₹4.78 Cr | ₹2.72 Cr | ₹2.63 Cr |
| Other Non Current Assets | ₹0.12 Cr | ₹0.18 Cr | ₹0.23 Cr | ₹0.02 Cr | - |
| Total Non-Current Assets | ₹151 Cr | ₹124 Cr | ₹111 Cr | ₹106 Cr | ₹97 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹564 Cr | ₹423 Cr | ₹230 Cr | ₹165 Cr | ₹150 Cr |
| Raw Materials | ₹0.35 Cr | ₹2.54 Cr | ₹0.42 Cr | ₹0.36 Cr | ₹0.38 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹564 Cr | ₹421 Cr | ₹229 Cr | ₹165 Cr | ₹149 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹200 Cr | ₹185 Cr | ₹113 Cr | ₹61 Cr | ₹48 Cr |
| Debtors more than Six months | ₹26 Cr | - | ₹0.59 Cr | ₹1.23 Cr | ₹0.15 Cr |
| Debtors Others | ₹174 Cr | ₹185 Cr | ₹113 Cr | ₹60 Cr | ₹48 Cr |
| Cash and Bank | ₹42 Cr | ₹127 Cr | ₹29 Cr | ₹14 Cr | ₹4.19 Cr |
| Cash in hand | ₹0.39 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.63 Cr | ₹0.61 Cr |
| Balances at Bank | ₹42 Cr | ₹127 Cr | ₹29 Cr | ₹13 Cr | ₹3.58 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹18 Cr | ₹12 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.17 Cr | - | - | - | ₹0.41 Cr |
| Prepaid Expenses | ₹1.14 Cr | ₹0.55 Cr | ₹5.67 Cr | ₹3.26 Cr | ₹1.76 Cr |
| Other current_assets | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹8.34 Cr | ₹9.12 Cr |
| Short Term Loans and Advances | ₹101 Cr | ₹69 Cr | ₹73 Cr | ₹35 Cr | ₹44 Cr |
| Advances recoverable in cash or in kind | ₹85 Cr | ₹33 Cr | ₹45 Cr | ₹27 Cr | ₹18 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹16 Cr | ₹36 Cr | ₹28 Cr | ₹7.98 Cr | ₹26 Cr |
| Total Current Assets | ₹926 Cr | ₹817 Cr | ₹464 Cr | ₹286 Cr | ₹257 Cr |
| Net Current Assets (Including Current Investments) | ₹315 Cr | ₹296 Cr | ₹61 Cr | ₹12 Cr | ₹-15 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,076 Cr | ₹941 Cr | ₹575 Cr | ₹392 Cr | ₹355 Cr |
| Contingent Liabilities | ₹117 Cr | ₹71 Cr | ₹66 Cr | ₹24 Cr | ₹6.47 Cr |
| Total Debt | ₹450 Cr | ₹362 Cr | ₹255 Cr | ₹174 Cr | ₹159 Cr |
| Book Value | - | 13.20 | 6.72 | 4.47 | 1,209.53 |
| Adjusted Book Value | 14.69 | 13.20 | 6.72 | 4.47 | 3.02 |
Compare Balance Sheet of peers of MUKKA PROTEINS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MUKKA PROTEINS | ₹755.7 Cr | 1.1% | -7.1% | -41.6% | Stock Analytics | |
| NESTLE INDIA | ₹247,345.0 Cr | -0.2% | 8.7% | 9% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,487.0 Cr | 0.8% | 1.5% | -22.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹142,465.0 Cr | -2.6% | -0.9% | 5.6% | Stock Analytics | |
| MARICO | ₹93,853.7 Cr | -0.6% | 2.2% | 10.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,310.3 Cr | 0.9% | -5.5% | -4.1% | Stock Analytics | |
MUKKA PROTEINS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MUKKA PROTEINS | 1.1% |
-7.1% |
-41.6% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses