SMARTWORKS COWORKING SPACES
|
SMARTWORKS COWORKING SPACES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Share Capital | ₹103 Cr | ₹79 Cr | ₹78 Cr | ₹77 Cr |
| Equity - Authorised | ₹120 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr |
| Equity - Issued | ₹103 Cr | ₹79 Cr | ₹78 Cr | ₹77 Cr |
| Equity Paid Up | ₹103 Cr | ₹79 Cr | ₹78 Cr | ₹77 Cr |
| Equity Shares Forfeited | - | - | - | - |
| Adjustments to Equity | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹3.93 Cr | ₹0.21 Cr | ₹0.21 Cr | - |
| Total Reserves | ₹0.76 Cr | ₹-29 Cr | ₹-46 Cr | ₹37 Cr |
| Securities Premium | ₹399 Cr | ₹287 Cr | ₹221 Cr | ₹203 Cr |
| Capital Reserves | - | - | - | - |
| Profit & Loss Account Balance | ₹-399 Cr | ₹-336 Cr | ₹-286 Cr | ₹-185 Cr |
| General Reserves | - | - | - | - |
| Other Reserves | ₹0.37 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr |
| Reserve excluding Revaluation Reserve | ₹0.76 Cr | ₹-29 Cr | ₹-46 Cr | ₹37 Cr |
| Revaluation reserve | - | - | - | - |
| Shareholder's Funds | ₹108 Cr | ₹50 Cr | ₹31 Cr | ₹114 Cr |
| Minority Interest | - | - | - | - |
| Long-Term Borrowings | - | - | - | - |
| Secured Loans | ₹216 Cr | ₹240 Cr | ₹291 Cr | ₹115 Cr |
| Non Convertible Debentures | ₹62 Cr | ₹93 Cr | ₹124 Cr | - |
| Converible Debentures & Bonds | - | - | - | - |
| Packing Credit - Bank | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - |
| Term Loans - Banks | ₹219 Cr | ₹183 Cr | ₹254 Cr | ₹142 Cr |
| Term Loans - Institutions | ₹68 Cr | ₹103 Cr | ₹20 Cr | - |
| Other Secured | ₹-133 Cr | ₹-139 Cr | ₹-107 Cr | ₹-27 Cr |
| Unsecured Loans | - | - | ₹8.50 Cr | - |
| Fixed Deposits - Public | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | ₹8.50 Cr | - |
| Foreign Currency Convertible Notes | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - |
| Loans - Banks | - | - | - | - |
| Loans - Govt. | - | - | - | - |
| Loans - Others | - | - | - | - |
| Other Unsecured Loan | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-134 Cr | ₹-117 Cr | ₹-100 Cr | ₹-64 Cr |
| Deferred Tax Assets | ₹148 Cr | ₹130 Cr | ₹111 Cr | ₹70 Cr |
| Deferred Tax Liability | ₹15 Cr | ₹13 Cr | ₹11 Cr | ₹5.27 Cr |
| Other Long Term Liabilities | ₹3,103 Cr | ₹2,897 Cr | ₹3,356 Cr | ₹2,149 Cr |
| Long Term Trade Payables | - | - | - | - |
| Long Term Provisions | ₹7.12 Cr | ₹5.26 Cr | ₹4.50 Cr | ₹2.78 Cr |
| Total Non-Current Liabilities | ₹3,193 Cr | ₹3,025 Cr | ₹3,561 Cr | ₹2,202 Cr |
| Current Liabilities | - | - | - | - |
| Trade Payables | ₹116 Cr | ₹120 Cr | ₹100 Cr | ₹45 Cr |
| Sundry Creditors | ₹116 Cr | ₹120 Cr | ₹100 Cr | ₹45 Cr |
| Acceptances | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - |
| Other Current Liabilities | ₹1,052 Cr | ₹788 Cr | ₹574 Cr | ₹328 Cr |
| Bank Overdraft / Short term credit | - | - | - | - |
| Advances received from customers | ₹1.93 Cr | ₹1.12 Cr | ₹2.27 Cr | ₹0.75 Cr |
| Interest Accrued But Not Due | ₹1.96 Cr | ₹2.13 Cr | ₹2.17 Cr | ₹0.78 Cr |
| Share Application Money | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹31 Cr | ₹31 Cr | ₹31 Cr | - |
| Current maturity - Others | - | - | - | - |
| Other Liabilities | ₹1,017 Cr | ₹753 Cr | ₹538 Cr | ₹327 Cr |
| Short Term Borrowings | ₹47 Cr | ₹47 Cr | ₹107 Cr | ₹106 Cr |
| Secured ST Loans repayable on Demands | ₹39 Cr | ₹42 Cr | ₹104 Cr | ₹91 Cr |
| Working Capital Loans- Sec | ₹39 Cr | ₹42 Cr | ₹96 Cr | ₹55 Cr |
| Buyers Credits - Unsec | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - |
| Other Unsecured Loans | ₹-30 Cr | ₹-38 Cr | ₹-93 Cr | ₹-40 Cr |
| Short Term Provisions | ₹1.67 Cr | ₹0.96 Cr | ₹0.62 Cr | ₹0.33 Cr |
| Proposed Equity Dividend | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - |
| Provision for Tax | ₹0.10 Cr | - | - | - |
| Provision for post retirement benefits | - | - | - | - |
| Preference Dividend | - | - | - | - |
| Other Provisions | ₹1.57 Cr | ₹0.96 Cr | ₹0.62 Cr | ₹0.33 Cr |
| Total Current Liabilities | ₹1,217 Cr | ₹955 Cr | ₹782 Cr | ₹479 Cr |
| Total Liabilities | ₹4,517 Cr | ₹4,030 Cr | ₹4,374 Cr | ₹2,795 Cr |
| ASSETS | ||||
| Gross Block | ₹5,693 Cr | ₹4,631 Cr | ₹4,441 Cr | ₹2,619 Cr |
| Less: Accumulated Depreciation | ₹1,913 Cr | ₹1,220 Cr | ₹717 Cr | ₹291 Cr |
| Less: Impairment of Assets | - | - | - | - |
| Net Block | ₹3,780 Cr | ₹3,412 Cr | ₹3,724 Cr | ₹2,328 Cr |
| Lease Adjustment A/c | - | - | - | - |
| Capital Work in Progress | ₹135 Cr | ₹63 Cr | ₹42 Cr | ₹87 Cr |
| Non Current Investments | ₹11 Cr | ₹11 Cr | - | - |
| Long Term Investment | ₹11 Cr | ₹11 Cr | - | - |
| Quoted | ₹9.32 Cr | ₹11 Cr | - | - |
| Unquoted | ₹1.64 Cr | - | - | - |
| Long Term Loans & Advances | ₹243 Cr | ₹195 Cr | ₹156 Cr | ₹131 Cr |
| Other Non Current Assets | ₹89 Cr | ₹75 Cr | ₹80 Cr | ₹52 Cr |
| Total Non-Current Assets | ₹4,262 Cr | ₹3,765 Cr | ₹4,013 Cr | ₹2,600 Cr |
| Current Assets Loans & Advances | - | - | - | - |
| Currents Investments | - | - | - | - |
| Quoted | - | - | - | - |
| Unquoted | - | - | - | - |
| Inventories | - | - | - | - |
| Raw Materials | - | - | - | - |
| Work-in Progress | - | - | - | - |
| Finished Goods | - | - | - | - |
| Packing Materials | - | - | - | - |
| Stores and Spare | - | - | - | - |
| Other Inventory | - | - | - | - |
| Sundry Debtors | ₹26 Cr | ₹14 Cr | ₹14 Cr | ₹9.62 Cr |
| Debtors more than Six months | ₹5.23 Cr | ₹5.35 Cr | ₹6.07 Cr | ₹5.94 Cr |
| Debtors Others | ₹21 Cr | ₹9.94 Cr | ₹8.89 Cr | ₹4.13 Cr |
| Cash and Bank | ₹69 Cr | ₹52 Cr | ₹214 Cr | ₹102 Cr |
| Cash in hand | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Balances at Bank | ₹69 Cr | ₹52 Cr | ₹214 Cr | ₹102 Cr |
| Other cash and bank balances | - | - | - | - |
| Other Current Assets | ₹65 Cr | ₹64 Cr | ₹53 Cr | ₹42 Cr |
| Interest accrued on Investments | ₹3.58 Cr | ₹3.72 Cr | ₹4.10 Cr | ₹4.25 Cr |
| Interest accrued on Debentures | - | - | - | - |
| Deposits with Government | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - |
| Prepaid Expenses | ₹28 Cr | ₹38 Cr | ₹33 Cr | ₹19 Cr |
| Other current_assets | ₹33 Cr | ₹23 Cr | ₹16 Cr | ₹19 Cr |
| Short Term Loans and Advances | ₹96 Cr | ₹135 Cr | ₹79 Cr | ₹42 Cr |
| Advances recoverable in cash or in kind | ₹8.43 Cr | ₹7.78 Cr | ₹5.13 Cr | ₹1.23 Cr |
| Advance income tax and TDS | - | - | - | - |
| Amounts due from directors | - | - | - | - |
| Due From Subsidiaries | - | - | - | - |
| Inter corporate deposits | - | - | - | - |
| Corporate Deposits | - | - | - | - |
| Other Loans & Advances | ₹88 Cr | ₹127 Cr | ₹74 Cr | ₹40 Cr |
| Total Current Assets | ₹255 Cr | ₹265 Cr | ₹360 Cr | ₹195 Cr |
| Net Current Assets (Including Current Investments) | ₹-961 Cr | ₹-690 Cr | ₹-422 Cr | ₹-284 Cr |
| Miscellaneous Expenses not written off | - | - | - | - |
| Total Assets | ₹4,517 Cr | ₹4,030 Cr | ₹4,374 Cr | ₹2,795 Cr |
| Contingent Liabilities | ₹1.49 Cr | ₹2.41 Cr | ₹18 Cr | ₹2.35 Cr |
| Total Debt | ₹398 Cr | ₹427 Cr | ₹515 Cr | ₹248 Cr |
| Book Value | 10.07 | 6.30 | 4.02 | 14.78 |
| Adjusted Book Value | 10.07 | 6.30 | 4.02 | 14.78 |
Compare Balance Sheet of peers of SMARTWORKS COWORKING SPACES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SMARTWORKS COWORKING SPACES | ₹5,495.0 Cr | 2.1% | 5.4% | NA | Stock Analytics | |
| SAGILITY | ₹18,758.1 Cr | 0.6% | -4.2% | -4.4% | Stock Analytics | |
| SYNGENE INTERNATIONAL | ₹17,880.5 Cr | 0.6% | -4.3% | -32.2% | Stock Analytics | |
| PRIME FOCUS | ₹16,621.7 Cr | -10.8% | -12.1% | 62% | Stock Analytics | |
| INTERNATIONAL GEMOLOGICAL INSTITUTE | ₹15,220.7 Cr | -1% | -5.9% | -1.5% | Stock Analytics | |
| INDEGENE | ₹12,689.5 Cr | 1.8% | 1.8% | -9.6% | Stock Analytics | |
SMARTWORKS COWORKING SPACES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SMARTWORKS COWORKING SPACES | 2.1% |
5.4% |
|
| SENSEX | -0.2% |
2.1% |
-5.6% |
You may also like the below Video Courses