TBO TEK
|
TBO TEK Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹1.90 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹2.00 Cr |
| Equity - Issued | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹1.90 Cr |
| Equity Paid Up | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹1.90 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹35 Cr | ₹12 Cr | ₹5.36 Cr | ₹0.34 Cr | - |
| Total Reserves | ₹1,149 Cr | ₹522 Cr | ₹325 Cr | ₹221 Cr | ₹202 Cr |
| Securities Premium | ₹439 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹59 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹697 Cr | ₹467 Cr | ₹270 Cr | ₹171 Cr | ₹138 Cr |
| General Reserves | ₹5.02 Cr | ₹2.62 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.29 Cr |
| Other Reserves | ₹8.57 Cr | ₹1.87 Cr | ₹3.68 Cr | ₹-1.21 Cr | ₹4.60 Cr |
| Reserve excluding Revaluation Reserve | ₹1,149 Cr | ₹522 Cr | ₹325 Cr | ₹221 Cr | ₹202 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,195 Cr | ₹545 Cr | ₹340 Cr | ₹232 Cr | ₹204 Cr |
| Minority Interest | - | - | ₹-3.09 Cr | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹89 Cr | ₹134 Cr | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹89 Cr | ₹134 Cr | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹0.93 Cr | ₹1.49 Cr | ₹5.62 Cr | ₹2.69 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 | ₹0.93 Cr | ₹1.49 Cr | ₹6.36 Cr | ₹2.69 Cr | - |
| Other Unsecured Loan | - | - | ₹-0.74 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹-6.95 Cr | ₹-9.74 Cr | ₹-12 Cr | ₹-6.90 Cr | ₹-3.74 Cr |
| Deferred Tax Assets | ₹29 Cr | ₹28 Cr | ₹26 Cr | ₹22 Cr | ₹5.74 Cr |
| Deferred Tax Liability | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹15 Cr | ₹2.00 Cr |
| Other Long Term Liabilities | ₹67 Cr | ₹105 Cr | ₹60 Cr | ₹56 Cr | ₹10 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹18 Cr | ₹14 Cr | ₹11 Cr | ₹8.44 Cr | ₹7.59 Cr |
| Total Non-Current Liabilities | ₹167 Cr | ₹244 Cr | ₹64 Cr | ₹61 Cr | ₹14 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹4,321 Cr | ₹3,603 Cr | ₹1,803 Cr | ₹727 Cr | ₹173 Cr |
| Sundry Creditors | ₹4,321 Cr | ₹3,603 Cr | ₹1,803 Cr | ₹727 Cr | ₹173 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹438 Cr | ₹432 Cr | ₹325 Cr | ₹238 Cr | ₹176 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹242 Cr | ₹252 Cr | ₹202 Cr | ₹188 Cr | ₹79 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹196 Cr | ₹179 Cr | ₹123 Cr | ₹51 Cr | ₹98 Cr |
| Short Term Borrowings | ₹46 Cr | - | - | - | - |
| Secured ST Loans repayable on Demands | ₹46 Cr | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹156 Cr | ₹122 Cr | ₹93 Cr | ₹70 Cr | ₹53 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹144 Cr | ₹110 Cr | ₹84 Cr | ₹63 Cr | ₹49 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹13 Cr | ₹12 Cr | ₹9.40 Cr | ₹6.49 Cr | ₹4.25 Cr |
| Total Current Liabilities | ₹4,962 Cr | ₹4,157 Cr | ₹2,221 Cr | ₹1,035 Cr | ₹403 Cr |
| Total Liabilities | ₹6,324 Cr | ₹4,946 Cr | ₹2,622 Cr | ₹1,328 Cr | ₹621 Cr |
| ASSETS | |||||
| Gross Block | ₹490 Cr | ₹444 Cr | ₹194 Cr | ₹124 Cr | ₹45 Cr |
| Less: Accumulated Depreciation | ₹145 Cr | ₹95 Cr | ₹58 Cr | ₹32 Cr | ₹22 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹345 Cr | ₹349 Cr | ₹136 Cr | ₹92 Cr | ₹23 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | ₹0.17 Cr | ₹0.06 Cr |
| Non Current Investments | ₹2.03 Cr | ₹2.03 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.03 Cr |
| Long Term Investment | ₹2.03 Cr | ₹2.03 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.03 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2.03 Cr | ₹2.03 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.03 Cr |
| Long Term Loans & Advances | ₹12 Cr | ₹3.83 Cr | ₹3.01 Cr | ₹5.19 Cr | ₹0.86 Cr |
| Other Non Current Assets | ₹1.66 Cr | ₹0.73 Cr | ₹1.08 Cr | - | ₹5.32 Cr |
| Total Non-Current Assets | ₹400 Cr | ₹369 Cr | ₹140 Cr | ₹98 Cr | ₹38 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹170 Cr | - | ₹0.20 Cr | ₹0.14 Cr | ₹0.12 Cr |
| Quoted | ₹170 Cr | - | ₹0.20 Cr | ₹0.14 Cr | ₹0.12 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | - | - | - | - | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹4,061 Cr | ₹3,307 Cr | ₹1,566 Cr | ₹531 Cr | ₹120 Cr |
| Debtors more than Six months | ₹67 Cr | ₹52 Cr | ₹34 Cr | ₹24 Cr | - |
| Debtors Others | ₹4,029 Cr | ₹3,280 Cr | ₹1,555 Cr | ₹528 Cr | ₹137 Cr |
| Cash and Bank | ₹1,285 Cr | ₹854 Cr | ₹661 Cr | ₹504 Cr | ₹332 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.06 Cr | ₹0.05 Cr | - | ₹0.00 Cr |
| Balances at Bank | ₹1,221 Cr | ₹795 Cr | ₹598 Cr | ₹504 Cr | ₹332 Cr |
| Other cash and bank balances | ₹64 Cr | ₹59 Cr | ₹63 Cr | - | - |
| Other Current Assets | ₹45 Cr | ₹79 Cr | ₹61 Cr | ₹18 Cr | ₹3.80 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | ₹2.36 Cr | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹17 Cr | ₹12 Cr | ₹12 Cr | ₹5.14 Cr | ₹2.24 Cr |
| Other current_assets | ₹28 Cr | ₹68 Cr | ₹49 Cr | ₹11 Cr | ₹1.56 Cr |
| Short Term Loans and Advances | ₹362 Cr | ₹337 Cr | ₹194 Cr | ₹176 Cr | ₹127 Cr |
| Advances recoverable in cash or in kind | ₹209 Cr | ₹213 Cr | ₹97 Cr | ₹97 Cr | ₹61 Cr |
| Advance income tax and TDS | ₹126 Cr | ₹103 Cr | ₹77 Cr | ₹64 Cr | ₹49 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹27 Cr | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹17 Cr |
| Total Current Assets | ₹5,924 Cr | ₹4,577 Cr | ₹2,482 Cr | ₹1,230 Cr | ₹583 Cr |
| Net Current Assets (Including Current Investments) | ₹963 Cr | ₹420 Cr | ₹261 Cr | ₹195 Cr | ₹181 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,324 Cr | ₹4,946 Cr | ₹2,622 Cr | ₹1,328 Cr | ₹621 Cr |
| Contingent Liabilities | ₹20 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹40 Cr |
| Total Debt | ₹136 Cr | ₹135 Cr | ₹6.36 Cr | ₹2.69 Cr | - |
| Book Value | - | 51.09 | 32.13 | 22.21 | 1,076.89 |
| Adjusted Book Value | 106.85 | 51.09 | 32.13 | 22.21 | 19.58 |
Compare Balance Sheet of peers of TBO TEK
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TBO TEK | ₹17,516.6 Cr | 1.6% | 1.8% | -0.6% | Stock Analytics | |
| INDIAN RAILWAY CATERING AND TOURISM CORPORATION | ₹57,928.0 Cr | 0.4% | 1.2% | -14% | Stock Analytics | |
| LE TRAVENUES TECHNOLOGY | ₹12,469.5 Cr | -2.5% | 15.1% | 117.7% | Stock Analytics | |
| THOMAS COOK (INDIA) | ₹7,780.1 Cr | -1.2% | -0.8% | -10.6% | Stock Analytics | |
| EASY TRIP PLANNERS | ₹2,905.9 Cr | -0.9% | -5.7% | -47% | Stock Analytics | |
| YATRA ONLINE | ₹2,396.9 Cr | -8.3% | 2.5% | 34.4% | Stock Analytics | |
TBO TEK Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TBO TEK | 1.6% |
1.8% |
-0.6% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses