VICEROY HOTELS
|
VICEROY HOTELS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹68 Cr | ₹63 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Equity - Authorised | ₹80 Cr | ₹70 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Issued | ₹68 Cr | ₹63 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Equity Paid Up | ₹68 Cr | ₹63 Cr | ₹42 Cr | ₹42 Cr | ₹42 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 | - | - | - | - | - |
| Total Reserves | ₹177 Cr | ₹3.65 Cr | ₹-487 Cr | ₹-487 Cr | ₹-461 Cr |
| Securities Premium | ₹216 Cr | ₹172 Cr | ₹172 Cr | ₹172 Cr | ₹172 Cr |
| Capital Reserves | ₹455 Cr | ₹452 Cr | ₹0.74 Cr | ₹0.74 Cr | ₹0.74 Cr |
| Profit & Loss Account Balance | ₹-541 Cr | ₹-666 Cr | ₹-669 Cr | ₹-669 Cr | ₹-642 Cr |
| General Reserves | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr |
| Other Reserves | ₹43 Cr | ₹43 Cr | ₹5.79 Cr | ₹5.79 Cr | ₹5.79 Cr |
| Reserve excluding Revaluation Reserve | ₹176 Cr | ₹2.86 Cr | ₹-488 Cr | ₹-488 Cr | ₹-466 Cr |
| Revaluation reserve | ₹0.79 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹5.00 Cr |
| Shareholder's Funds | ₹244 Cr | ₹67 Cr | ₹-445 Cr | ₹-445 Cr | ₹-418 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹0.61 Cr | ₹26 Cr | ₹240 Cr | - | ₹265 Cr |
| Non Convertible Debentures | - | ₹0.01 Cr | ₹43 Cr | - | ₹43 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹0.61 Cr | ₹21 Cr | ₹190 Cr | - | ₹216 Cr |
| Term Loans - Institutions | - | - | ₹2.83 Cr | - | ₹2.83 Cr |
| Other Secured | - | ₹5.10 Cr | ₹5.10 Cr | - | ₹3.61 Cr |
| Unsecured Loans | ₹46 Cr | ₹141 Cr | ₹269 Cr | ₹547 Cr | ₹277 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 | - | - | - | - | ₹7.58 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹46 Cr | ₹141 Cr | ₹269 Cr | - | ₹196 Cr |
| Other Unsecured Loan | - | - | - | ₹547 Cr | ₹73 Cr |
| Deferred Tax Assets / Liabilities | ₹-28 Cr | ₹29 Cr | ₹32 Cr | ₹31 Cr | ₹30 Cr |
| Deferred Tax Assets | ₹51 Cr | - | - | - | - |
| Deferred Tax Liability | ₹23 Cr | ₹29 Cr | ₹32 Cr | ₹31 Cr | ₹30 Cr |
| Other Long Term Liabilities | - | - | - | ₹1.59 Cr | ₹0.42 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.93 Cr | ₹0.48 Cr | - | - | - |
| Total Non-Current Liabilities | ₹20 Cr | ₹197 Cr | ₹541 Cr | ₹580 Cr | ₹573 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹5.48 Cr | ₹8.28 Cr | ₹21 Cr | ₹20 Cr | ₹30 Cr |
| Sundry Creditors | ₹5.48 Cr | ₹8.28 Cr | ₹21 Cr | ₹20 Cr | ₹30 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹14 Cr | ₹21 Cr | ₹211 Cr | ₹206 Cr | ₹200 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.82 Cr | ₹1.48 Cr | - | ₹0.09 Cr | ₹0.02 Cr |
| Interest Accrued But Not Due | - | - | ₹94 Cr | ₹94 Cr | ₹95 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | ₹85 Cr | - | - |
| Other Liabilities | ₹13 Cr | ₹19 Cr | ₹31 Cr | ₹112 Cr | ₹105 Cr |
| Short Term Borrowings | - | - | ₹2.20 Cr | ₹1.37 Cr | ₹1.38 Cr |
| Secured ST Loans repayable on Demands | - | - | ₹2.20 Cr | ₹1.06 Cr | ₹1.05 Cr |
| Working Capital Loans- Sec | - | - | ₹2.20 Cr | ₹1.06 Cr | ₹1.05 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | ₹-2.20 Cr | ₹-0.75 Cr | ₹-0.73 Cr |
| Short Term Provisions | ₹0.62 Cr | ₹35 Cr | ₹22 Cr | ₹19 Cr | ₹20 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Provision for post retirement benefits | - | - | ₹0.81 Cr | ₹0.93 Cr | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.62 Cr | ₹35 Cr | ₹21 Cr | ₹18 Cr | ₹20 Cr |
| Total Current Liabilities | ₹20 Cr | ₹64 Cr | ₹256 Cr | ₹247 Cr | ₹251 Cr |
| Total Liabilities | ₹284 Cr | ₹328 Cr | ₹352 Cr | ₹381 Cr | ₹405 Cr |
| ASSETS | |||||
| Gross Block | ₹418 Cr | ₹448 Cr | ₹442 Cr | ₹447 Cr | ₹457 Cr |
| Less: Accumulated Depreciation | ₹240 Cr | ₹234 Cr | ₹220 Cr | ₹216 Cr | ₹208 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹178 Cr | ₹214 Cr | ₹222 Cr | ₹230 Cr | ₹249 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹15 Cr | ₹37 Cr | ₹57 Cr | ₹100 Cr | ₹100 Cr |
| Non Current Investments | ₹20 Cr | - | - | - | - |
| Long Term Investment | ₹20 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹20 Cr | - | - | - | - |
| Long Term Loans & Advances | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹17 Cr | ₹21 Cr |
| Other Non Current Assets | ₹0.31 Cr | - | ₹11 Cr | ₹6.30 Cr | ₹6.76 Cr |
| Total Non-Current Assets | ₹226 Cr | ₹264 Cr | ₹302 Cr | ₹353 Cr | ₹377 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹9.91 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹9.91 Cr | - | - | - | - |
| Inventories | ₹0.57 Cr | ₹0.80 Cr | ₹1.26 Cr | ₹0.91 Cr | ₹1.39 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | ₹0.26 Cr | ₹0.43 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹0.57 Cr | ₹0.80 Cr | ₹1.26 Cr | ₹0.66 Cr | ₹0.96 Cr |
| Sundry Debtors | ₹7.00 Cr | ₹7.81 Cr | ₹9.22 Cr | ₹5.65 Cr | ₹9.04 Cr |
| Debtors more than Six months | ₹0.49 Cr | ₹0.43 Cr | - | - | - |
| Debtors Others | ₹6.66 Cr | ₹7.53 Cr | ₹9.22 Cr | ₹5.65 Cr | ₹9.04 Cr |
| Cash and Bank | ₹6.60 Cr | ₹30 Cr | ₹13 Cr | ₹2.91 Cr | ₹0.93 Cr |
| Cash in hand | ₹0.08 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.20 Cr |
| Balances at Bank | ₹6.51 Cr | ₹30 Cr | ₹13 Cr | ₹2.70 Cr | ₹0.73 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹2.03 Cr | ₹18 Cr | ₹4.79 Cr | ₹0.06 Cr | ₹0.02 Cr |
| Interest accrued on Investments | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.56 Cr | - | - | - | - |
| Prepaid Expenses | ₹1.42 Cr | ₹7.02 Cr | ₹4.72 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Other current_assets | ₹0.05 Cr | ₹11 Cr | ₹0.07 Cr | ₹0.05 Cr | - |
| Short Term Loans and Advances | ₹31 Cr | ₹6.84 Cr | ₹22 Cr | ₹19 Cr | ₹17 Cr |
| Advances recoverable in cash or in kind | - | ₹0.00 Cr | ₹15 Cr | ₹18 Cr | ₹15 Cr |
| Advance income tax and TDS | ₹1.08 Cr | ₹6.11 Cr | ₹6.07 Cr | ₹0.99 Cr | ₹1.06 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹30 Cr | ₹0.72 Cr | ₹0.31 Cr | ₹-0.08 Cr | ₹0.54 Cr |
| Total Current Assets | ₹58 Cr | ₹64 Cr | ₹50 Cr | ₹28 Cr | ₹28 Cr |
| Net Current Assets (Including Current Investments) | ₹38 Cr | ₹-0.01 Cr | ₹-206 Cr | ₹-218 Cr | ₹-223 Cr |
| Miscellaneous Expenses not written off | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Total Assets | ₹284 Cr | ₹328 Cr | ₹352 Cr | ₹381 Cr | ₹405 Cr |
| Contingent Liabilities | - | - | - | ₹0.16 Cr | ₹0.16 Cr |
| Total Debt | ₹52 Cr | ₹179 Cr | ₹597 Cr | ₹634 Cr | ₹629 Cr |
| Book Value | 36.04 | 10.45 | -105.06 | -105.05 | -99.84 |
| Adjusted Book Value | 36.04 | 9.55 | -96.02 | -96.01 | -91.25 |
Compare Balance Sheet of peers of VICEROY HOTELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VICEROY HOTELS | ₹859.9 Cr | -1.5% | 5.6% | 9.3% | Stock Analytics | |
| THE INDIAN HOTELS COMPANY | ₹105,640.0 Cr | -0.6% | 3% | 11.7% | Stock Analytics | |
| EIH | ₹24,389.2 Cr | 1.5% | 8.9% | 12% | Stock Analytics | |
| CHALET HOTELS | ₹20,804.6 Cr | 0.6% | 0% | 15.2% | Stock Analytics | |
| LEMON TREE HOTELS | ₹13,131.5 Cr | -0.2% | -0.3% | 47% | Stock Analytics | |
| MAHINDRA HOLIDAYS & RESORTS INDIA | ₹6,642.3 Cr | -1.2% | -6.8% | -10.2% | Stock Analytics | |
VICEROY HOTELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VICEROY HOTELS | -1.5% |
5.6% |
9.3% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses