Home > Balance Sheet > SEMAC CONSULTANTS

SEMAC CONSULTANTS
Balance Sheet

COMMUNITY POLL
for SEMAC CONSULTANTS
Please provide your vote to see the results

SEMAC CONSULTANTS Last 5 Year Balance Sheet History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
EQUITY AND LIABILITIES
Share Capital ₹3.07 Cr₹3.07 Cr₹3.07 Cr₹3.07 Cr₹3.07 Cr
    Equity - Authorised ₹11 Cr₹3.50 Cr₹3.50 Cr₹3.50 Cr₹3.50 Cr
    Equity - Issued ₹3.07 Cr₹3.07 Cr₹3.07 Cr₹3.07 Cr₹3.07 Cr
    Equity Paid Up ₹3.07 Cr₹3.07 Cr₹3.07 Cr₹3.07 Cr₹3.07 Cr
    Equity Shares Forfeited -----
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹10.00₹10.00₹10.00₹10.00₹10.00
Share Warrants & Outstandings ₹0.05 Cr₹0.05 Cr---
Total Reserves ₹110 Cr₹91 Cr₹180 Cr₹172 Cr₹158 Cr
    Securities Premium -----
    Capital Reserves ₹35 Cr₹34 Cr₹0.02 Cr₹0.02 Cr₹0.02 Cr
    Profit & Loss Account Balance ₹51 Cr₹33 Cr₹119 Cr₹113 Cr₹98 Cr
    General Reserves ₹16 Cr₹16 Cr₹55 Cr₹55 Cr₹55 Cr
    Other Reserves ₹8.67 Cr₹8.21 Cr₹5.72 Cr₹3.21 Cr₹4.91 Cr
Reserve excluding Revaluation Reserve ₹110 Cr₹91 Cr₹180 Cr₹172 Cr₹158 Cr
Revaluation reserve -----
Shareholder's Funds ₹113 Cr₹95 Cr₹183 Cr₹175 Cr₹161 Cr
Minority Interest ₹3.99 Cr₹2.77 Cr₹9.21 Cr₹21 Cr₹20 Cr
Long-Term Borrowings -----
Secured Loans ----₹0.00 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ----₹0.15 Cr
    Term Loans - Institutions -----
    Other Secured ----₹-0.15 Cr
Unsecured Loans -----
    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 -----
Deferred Tax Assets / Liabilities ₹-4.25 Cr₹-7.76 Cr₹-15 Cr₹-14 Cr₹-14 Cr
    Deferred Tax Assets ₹5.59 Cr₹7.76 Cr₹15 Cr₹15 Cr₹14 Cr
    Deferred Tax Liability ₹1.34 Cr-₹0.09 Cr₹0.29 Cr₹0.11 Cr
Other Long Term Liabilities ₹3.93 Cr₹2.86 Cr₹3.37 Cr₹6.72 Cr₹6.04 Cr
Long Term Trade Payables -----
Long Term Provisions ₹5.39 Cr₹2.48 Cr₹3.51 Cr₹3.84 Cr₹4.65 Cr
Total Non-Current Liabilities ₹5.07 Cr₹-2.42 Cr₹-7.80 Cr₹-3.67 Cr₹-3.18 Cr
Current Liabilities -----
Trade Payables ₹31 Cr₹10 Cr₹41 Cr₹20 Cr₹24 Cr
    Sundry Creditors ₹31 Cr₹10 Cr₹41 Cr₹20 Cr₹24 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹57 Cr₹33 Cr₹28 Cr₹15 Cr₹21 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹26 Cr₹21 Cr₹9.62 Cr₹2.75 Cr₹9.52 Cr
    Interest Accrued But Not Due -----
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹31 Cr₹12 Cr₹19 Cr₹12 Cr₹12 Cr
Short Term Borrowings ₹0.33 Cr-₹34 Cr₹17 Cr-
    Secured ST Loans repayable on Demands ₹0.33 Cr-₹34 Cr₹17 Cr-
    Working Capital Loans- Sec ₹0.33 Cr-₹34 Cr₹17 Cr-
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-0.33 Cr-₹-34 Cr₹-17 Cr-
Short Term Provisions ₹7.04 Cr₹1.60 Cr₹8.71 Cr₹4.40 Cr₹3.00 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹5.55 Cr₹0.10 Cr₹5.08 Cr₹2.46 Cr₹0.46 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹1.50 Cr₹1.50 Cr₹3.63 Cr₹1.94 Cr₹2.53 Cr
Total Current Liabilities ₹94 Cr₹45 Cr₹111 Cr₹56 Cr₹48 Cr
Total Liabilities ₹217 Cr₹139 Cr₹296 Cr₹249 Cr₹226 Cr
ASSETS
Gross Block ₹21 Cr₹24 Cr₹76 Cr₹78 Cr₹74 Cr
Less: Accumulated Depreciation ₹14 Cr₹22 Cr₹23 Cr₹24 Cr₹23 Cr
Less: Impairment of Assets -----
Net Block ₹6.26 Cr₹2.55 Cr₹52 Cr₹54 Cr₹51 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹0.47 Cr----
Non Current Investments ₹1.00 Cr₹1.00 Cr₹1.00 Cr₹42 Cr₹17 Cr
Long Term Investment ₹1.00 Cr₹1.00 Cr₹1.00 Cr₹42 Cr₹17 Cr
    Quoted ----₹0.00 Cr
    Unquoted ₹1.00 Cr₹1.00 Cr₹1.00 Cr₹42 Cr₹22 Cr
Long Term Loans & Advances ₹5.78 Cr₹3.53 Cr₹1.25 Cr₹5.82 Cr₹1.73 Cr
Other Non Current Assets -₹0.13 Cr₹2.45 Cr-₹0.50 Cr
Total Non-Current Assets ₹30 Cr₹24 Cr₹75 Cr₹101 Cr₹70 Cr
Current Assets Loans & Advances -----
Currents Investments ₹9.57 Cr₹15 Cr₹9.26 Cr₹3.45 Cr-
    Quoted ₹0.90 Cr₹0.69 Cr-₹3.45 Cr-
    Unquoted ₹8.67 Cr₹15 Cr₹9.26 Cr--
Inventories --₹46 Cr₹23 Cr₹13 Cr
    Raw Materials --₹14 Cr₹6.87 Cr₹6.20 Cr
    Work-in Progress --₹27 Cr₹8.58 Cr₹3.70 Cr
    Finished Goods ---₹3.35 Cr-
    Packing Materials -----
    Stores Ā and Spare -----
    Other Inventory --₹5.48 Cr₹3.97 Cr₹3.26 Cr
Sundry Debtors ₹55 Cr₹16 Cr₹72 Cr₹66 Cr₹49 Cr
    Debtors more than Six months ₹18 Cr₹16 Cr₹19 Cr--
    Debtors Others ₹49 Cr₹11 Cr₹61 Cr₹69 Cr₹53 Cr
Cash and Bank ₹39 Cr₹33 Cr₹20 Cr₹29 Cr₹32 Cr
    Cash in hand ₹0.19 Cr₹0.01 Cr₹0.10 Cr₹0.11 Cr₹0.09 Cr
    Balances at Bank ₹39 Cr₹33 Cr₹20 Cr₹29 Cr₹32 Cr
    Other cash and bank balances -----
Other Current Assets ₹21 Cr₹23 Cr₹27 Cr₹2.00 Cr₹39 Cr
    Interest accrued on Investments --₹0.20 Cr₹0.76 Cr₹0.68 Cr
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ₹0.45 Cr₹2.15 Cr₹0.98 Cr₹0.15 Cr-
    Prepaid Expenses ₹1.15 Cr₹0.90 Cr₹1.09 Cr₹1.08 Cr₹1.31 Cr
    Other current_assets ₹20 Cr₹20 Cr₹25 Cr-₹37 Cr
Short Term Loans and Advances ₹61 Cr₹28 Cr₹46 Cr₹25 Cr₹23 Cr
    Advances recoverable in cash or in kind ₹31 Cr₹18 Cr₹14 Cr₹7.67 Cr₹3.08 Cr
    Advance income tax and TDS ₹11 Cr₹0.98 Cr₹1.82 Cr₹3.43 Cr₹13 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹19 Cr₹8.93 Cr₹30 Cr₹14 Cr₹7.15 Cr
Total Current Assets ₹187 Cr₹116 Cr₹221 Cr₹148 Cr₹156 Cr
Net Current Assets (Including Current Investments) ₹92 Cr₹71 Cr₹110 Cr₹91 Cr₹108 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹217 Cr₹139 Cr₹296 Cr₹249 Cr₹226 Cr
Contingent Liabilities ₹25 Cr₹13 Cr₹24 Cr₹18 Cr₹26 Cr
Total Debt ₹0.33 Cr-₹34 Cr₹17 Cr₹0.15 Cr
Book Value 369.61308.27596.37570.96525.01
Adjusted Book Value 369.61308.27596.37570.96525.01

Compare Balance Sheet of peers of SEMAC CONSULTANTS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SEMAC CONSULTANTS ₹606.0 Cr -39.3% -31.6% 61.9% Stock Analytics
BHARAT ELECTRONICS ₹169,368.0 Cr -2.7% 2.7% 117.9% Stock Analytics
BHARAT HEAVY ELECTRICALS ₹99,691.5 Cr -0.5% 11.3% 232.3% Stock Analytics
THERMAX ₹55,913.5 Cr -2.4% 2.9% 99.9% Stock Analytics
TRIVENI TURBINE ₹18,422.6 Cr 3.6% 1.3% 66.3% Stock Analytics
KIRLOSKAR OIL ENGINES ₹14,992.7 Cr -1.5% 12.9% 169.9% Stock Analytics


SEMAC CONSULTANTS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SEMAC CONSULTANTS

-39.3%

-31.6%

61.9%

SENSEX

-1.4%

-0.6%

20.1%


You may also like the below Video Courses