VIKAS LIFECARE
|
VIKAS LIFECARE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹186 Cr | ₹165 Cr | ₹144 Cr | ₹110 Cr | ₹66 Cr |
| Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹150 Cr | ₹125 Cr | ₹67 Cr |
| Equity - Issued | ₹186 Cr | ₹165 Cr | ₹144 Cr | ₹111 Cr | ₹66 Cr |
| Equity Paid Up | ₹186 Cr | ₹165 Cr | ₹144 Cr | ₹110 Cr | ₹66 Cr |
| Equity Shares Forfeited | - | - | ₹0.22 Cr | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | ₹21 Cr | - | - | - |
| Total Reserves | ₹346 Cr | ₹291 Cr | ₹187 Cr | ₹90 Cr | ₹0.32 Cr |
| Securities Premium | ₹332 Cr | ₹270 Cr | ₹180 Cr | ₹64 Cr | ₹11 Cr |
| Capital Reserves | ₹5.98 Cr | ₹5.98 Cr | ₹5.98 Cr | ₹5.98 Cr | ₹5.98 Cr |
| Profit & Loss Account Balance | ₹8.28 Cr | ₹19 Cr | ₹4.90 Cr | ₹20 Cr | ₹1.46 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-0.29 Cr | ₹-4.38 Cr | ₹-3.07 Cr | ₹-0.18 Cr | ₹-18 Cr |
| Reserve excluding Revaluation Reserve | ₹346 Cr | ₹291 Cr | ₹187 Cr | ₹90 Cr | ₹0.32 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹532 Cr | ₹477 Cr | ₹331 Cr | ₹199 Cr | ₹67 Cr |
| Minority Interest | ₹1.44 Cr | ₹1.74 Cr | ₹2.32 Cr | ₹0.25 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹16 Cr | ₹18 Cr | ₹8.52 Cr | ₹1.07 Cr | ₹4.05 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹5.69 Cr | ₹6.12 Cr | ₹6.57 Cr | ₹1.07 Cr | ₹0.58 Cr |
| Term Loans - Institutions | - | - | - | - | ₹3.47 Cr |
| Other Secured | ₹9.81 Cr | ₹12 Cr | ₹1.95 Cr | - | - |
| Unsecured Loans | ₹23 Cr | - | ₹1.04 Cr | ₹1.28 Cr | ₹12 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | ₹1.28 Cr | ₹1.22 Cr |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | ₹11 Cr |
| Other Unsecured Loan | ₹23 Cr | - | ₹1.04 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹-4.50 Cr | ₹0.16 Cr | ₹-0.53 Cr | ₹9.14 Cr | ₹0.08 Cr |
| Deferred Tax Assets | ₹11 Cr | ₹10 Cr | ₹6.48 Cr | ₹1.38 Cr | ₹0.11 Cr |
| Deferred Tax Liability | ₹7.00 Cr | ₹10 Cr | ₹5.95 Cr | ₹11 Cr | ₹0.20 Cr |
| Other Long Term Liabilities | ₹4.41 Cr | ₹4.59 Cr | ₹4.58 Cr | ₹4.70 Cr | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.45 Cr | ₹0.38 Cr | ₹0.49 Cr | ₹0.31 Cr | ₹0.07 Cr |
| Total Non-Current Liabilities | ₹39 Cr | ₹23 Cr | ₹14 Cr | ₹16 Cr | ₹16 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹60 Cr | ₹15 Cr | ₹59 Cr | ₹67 Cr | ₹38 Cr |
| Sundry Creditors | ₹60 Cr | ₹15 Cr | ₹59 Cr | ₹67 Cr | ₹38 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹51 Cr | ₹20 Cr | ₹24 Cr | ₹16 Cr | ₹1.88 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹37 Cr | ₹6.08 Cr | ₹10 Cr | ₹4.79 Cr | ₹0.87 Cr |
| Interest Accrued But Not Due | - | - | ₹0.00 Cr | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹1.00 Cr |
| Short Term Borrowings | ₹35 Cr | ₹15 Cr | ₹20 Cr | ₹20 Cr | ₹25 Cr |
| Secured ST Loans repayable on Demands | ₹2.99 Cr | ₹7.00 Cr | ₹6.73 Cr | ₹3.88 Cr | ₹25 Cr |
| Working Capital Loans- Sec | ₹2.99 Cr | ₹7.00 Cr | ₹6.73 Cr | ₹3.88 Cr | ₹25 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | ₹7.73 Cr | ₹17 Cr | - |
| Other Unsecured Loans | ₹29 Cr | ₹0.68 Cr | ₹-1.25 Cr | ₹-3.88 Cr | ₹-25 Cr |
| Short Term Provisions | ₹7.76 Cr | ₹5.03 Cr | ₹4.93 Cr | ₹2.32 Cr | ₹2.01 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹7.73 Cr | ₹5.01 Cr | ₹4.87 Cr | ₹2.30 Cr | ₹2.00 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.03 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Total Current Liabilities | ₹153 Cr | ₹54 Cr | ₹107 Cr | ₹105 Cr | ₹67 Cr |
| Total Liabilities | ₹726 Cr | ₹556 Cr | ₹455 Cr | ₹321 Cr | ₹150 Cr |
| ASSETS | |||||
| Gross Block | ₹69 Cr | ₹58 Cr | ₹51 Cr | ₹26 Cr | ₹7.26 Cr |
| Less: Accumulated Depreciation | ₹15 Cr | ₹9.90 Cr | ₹9.79 Cr | ₹4.03 Cr | ₹2.79 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹54 Cr | ₹49 Cr | ₹41 Cr | ₹22 Cr | ₹4.47 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.65 Cr | ₹0.07 Cr | - | - | - |
| Non Current Investments | ₹54 Cr | ₹183 Cr | ₹77 Cr | ₹84 Cr | ₹3.32 Cr |
| Long Term Investment | ₹54 Cr | ₹183 Cr | ₹77 Cr | ₹84 Cr | ₹3.32 Cr |
| Quoted | ₹12 Cr | ₹51 Cr | ₹38 Cr | ₹54 Cr | ₹3.32 Cr |
| Unquoted | ₹42 Cr | ₹131 Cr | ₹39 Cr | ₹30 Cr | - |
| Long Term Loans & Advances | ₹337 Cr | ₹75 Cr | ₹97 Cr | ₹84 Cr | ₹8.41 Cr |
| Other Non Current Assets | ₹1.85 Cr | ₹1.87 Cr | ₹6.32 Cr | ₹2.26 Cr | ₹3.33 Cr |
| Total Non-Current Assets | ₹455 Cr | ₹316 Cr | ₹227 Cr | ₹199 Cr | ₹27 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹4.80 Cr | ₹9.21 Cr | ₹13 Cr | ₹28 Cr | ₹27 Cr |
| Raw Materials | ₹0.22 Cr | ₹4.13 Cr | ₹2.02 Cr | ₹6.26 Cr | ₹11 Cr |
| Work-in Progress | - | - | - | ₹2.13 Cr | ₹0.12 Cr |
| Finished Goods | ₹1.24 Cr | ₹3.27 Cr | ₹3.88 Cr | ₹8.49 Cr | ₹2.00 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹3.33 Cr | ₹1.82 Cr | ₹6.64 Cr | ₹12 Cr | ₹14 Cr |
| Sundry Debtors | ₹128 Cr | ₹146 Cr | ₹169 Cr | ₹43 Cr | ₹71 Cr |
| Debtors more than Six months | ₹28 Cr | ₹55 Cr | ₹1.65 Cr | ₹2.45 Cr | ₹33 Cr |
| Debtors Others | ₹100 Cr | ₹91 Cr | ₹168 Cr | ₹41 Cr | ₹41 Cr |
| Cash and Bank | ₹5.73 Cr | ₹14 Cr | ₹9.62 Cr | ₹7.71 Cr | ₹0.19 Cr |
| Cash in hand | ₹0.25 Cr | ₹0.35 Cr | ₹0.40 Cr | ₹0.45 Cr | ₹0.10 Cr |
| Balances at Bank | ₹5.48 Cr | ₹13 Cr | ₹9.21 Cr | ₹7.26 Cr | ₹0.09 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹28 Cr | ₹15 Cr | ₹0.23 Cr | ₹2.05 Cr | ₹3.50 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | ₹0.07 Cr | - | ₹0.44 Cr |
| Prepaid Expenses | ₹0.23 Cr | ₹0.07 Cr | ₹0.16 Cr | ₹0.05 Cr | ₹0.09 Cr |
| Other current_assets | ₹27 Cr | ₹15 Cr | - | ₹2.00 Cr | ₹2.97 Cr |
| Short Term Loans and Advances | ₹101 Cr | ₹52 Cr | ₹24 Cr | ₹38 Cr | ₹20 Cr |
| Advances recoverable in cash or in kind | ₹96 Cr | ₹43 Cr | ₹15 Cr | ₹22 Cr | ₹19 Cr |
| Advance income tax and TDS | ₹0.82 Cr | ₹0.98 Cr | ₹1.05 Cr | ₹0.64 Cr | ₹0.71 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | ₹0.54 Cr |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹4.72 Cr | ₹8.06 Cr | ₹7.62 Cr | ₹15 Cr | ₹0.02 Cr |
| Total Current Assets | ₹268 Cr | ₹236 Cr | ₹215 Cr | ₹119 Cr | ₹122 Cr |
| Net Current Assets (Including Current Investments) | ₹114 Cr | ₹182 Cr | ₹108 Cr | ₹13 Cr | ₹56 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹726 Cr | ₹556 Cr | ₹455 Cr | ₹321 Cr | ₹150 Cr |
| Contingent Liabilities | ₹9.72 Cr | ₹7.83 Cr | ₹1.55 Cr | ₹25 Cr | ₹2.05 Cr |
| Total Debt | ₹76 Cr | ₹34 Cr | ₹30 Cr | ₹23 Cr | ₹42 Cr |
| Book Value | - | 2.76 | 2.30 | 1.82 | 1.00 |
| Adjusted Book Value | 2.86 | 2.76 | 2.30 | 1.82 | 0.84 |
Compare Balance Sheet of peers of VIKAS LIFECARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VIKAS LIFECARE | ₹391.3 Cr | -0.5% | -6.3% | -54% | Stock Analytics | |
| RAIN INDUSTRIES | ₹4,357.4 Cr | 2.8% | -4.7% | -24.1% | Stock Analytics | |
| AGARWAL INDUSTRIAL CORPORATION | ₹1,340.6 Cr | 1.4% | -6.7% | -18.4% | Stock Analytics | |
| TAMILNADU PETROPRODUCTS | ₹1,027.5 Cr | 7.6% | 7.5% | 34.2% | Stock Analytics | |
| KOTHARI PETROCHEMICALS | ₹837.6 Cr | 1.4% | -4.6% | -35.8% | Stock Analytics | |
| MULTIBASE INDIA | ₹306.0 Cr | 2.5% | -1.4% | -10.4% | Stock Analytics | |
VIKAS LIFECARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VIKAS LIFECARE | -0.5% |
-6.3% |
-54% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses