ZEAL AQUA
|
ZEAL AQUA Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Authorised | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 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 | - | - | - | - | - |
| Total Reserves | ₹77 Cr | ₹66 Cr | ₹58 Cr | ₹51 Cr | ₹45 Cr |
| Securities Premium | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹64 Cr | ₹54 Cr | ₹46 Cr | ₹39 Cr | ₹33 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹77 Cr | ₹66 Cr | ₹58 Cr | ₹51 Cr | ₹45 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹89 Cr | ₹79 Cr | ₹71 Cr | ₹64 Cr | ₹58 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹11 Cr | ₹21 Cr | ₹19 Cr | ₹25 Cr | ₹13 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹11 Cr | ₹21 Cr | ₹19 Cr | ₹25 Cr | ₹13 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 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 | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-1.36 Cr | ₹-1.40 Cr | ₹-1.24 Cr | ₹-1.12 Cr | ₹-1.28 Cr |
| Deferred Tax Assets | ₹1.36 Cr | ₹1.40 Cr | ₹1.24 Cr | ₹1.12 Cr | ₹1.28 Cr |
| Deferred Tax Liability | - | - | - | - | - |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.39 Cr | ₹0.37 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.20 Cr |
| Total Non-Current Liabilities | ₹23 Cr | ₹32 Cr | ₹29 Cr | ₹37 Cr | ₹24 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹55 Cr | ₹57 Cr | ₹62 Cr | ₹33 Cr | ₹87 Cr |
| Sundry Creditors | ₹55 Cr | ₹57 Cr | ₹62 Cr | ₹33 Cr | ₹87 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹11 Cr | ₹7.19 Cr | ₹5.67 Cr | ₹6.97 Cr | ₹7.83 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹11 Cr | ₹7.19 Cr | ₹5.67 Cr | ₹6.97 Cr | ₹7.83 Cr |
| Short Term Borrowings | ₹148 Cr | ₹117 Cr | ₹101 Cr | ₹82 Cr | ₹87 Cr |
| Secured ST Loans repayable on Demands | ₹148 Cr | ₹117 Cr | ₹101 Cr | ₹82 Cr | ₹87 Cr |
| Working Capital Loans- Sec | ₹129 Cr | ₹117 Cr | ₹101 Cr | ₹82 Cr | ₹87 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-129 Cr | ₹-117 Cr | ₹-101 Cr | ₹-82 Cr | ₹-87 Cr |
| Short Term Provisions | ₹4.29 Cr | ₹1.83 Cr | ₹1.32 Cr | ₹1.68 Cr | ₹1.62 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.00 Cr | ₹1.50 Cr | ₹1.25 Cr | ₹1.28 Cr | ₹0.70 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹0.00 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.29 Cr | ₹0.33 Cr | ₹0.07 Cr | ₹0.40 Cr | ₹0.92 Cr |
| Total Current Liabilities | ₹218 Cr | ₹184 Cr | ₹169 Cr | ₹124 Cr | ₹183 Cr |
| Total Liabilities | ₹330 Cr | ₹295 Cr | ₹269 Cr | ₹224 Cr | ₹265 Cr |
| ASSETS | |||||
| Gross Block | ₹98 Cr | ₹91 Cr | ₹84 Cr | ₹82 Cr | ₹79 Cr |
| Less: Accumulated Depreciation | ₹60 Cr | ₹55 Cr | ₹50 Cr | ₹44 Cr | ₹39 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹38 Cr | ₹36 Cr | ₹34 Cr | ₹37 Cr | ₹40 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | ₹3.92 Cr | - | - | - |
| Non Current Investments | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Long Term Investment | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Long Term Loans & Advances | ₹2.70 Cr | ₹1.07 Cr | ₹1.01 Cr | ₹1.02 Cr | ₹1.10 Cr |
| Other Non Current Assets | ₹9.56 Cr | ₹6.68 Cr | ₹6.78 Cr | - | - |
| Total Non-Current Assets | ₹50 Cr | ₹48 Cr | ₹42 Cr | ₹38 Cr | ₹41 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹161 Cr | ₹147 Cr | ₹149 Cr | ₹121 Cr | ₹120 Cr |
| Raw Materials | - | - | ₹0.59 Cr | ₹1.40 Cr | ₹6.92 Cr |
| Work-in Progress | ₹73 Cr | ₹22 Cr | ₹42 Cr | ₹12 Cr | ₹2.51 Cr |
| Finished Goods | ₹63 Cr | ₹83 Cr | ₹98 Cr | ₹107 Cr | ₹110 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹25 Cr | ₹42 Cr | ₹8.59 Cr | ₹0.16 Cr | ₹0.43 Cr |
| Sundry Debtors | ₹102 Cr | ₹84 Cr | ₹66 Cr | ₹50 Cr | ₹91 Cr |
| Debtors more than Six months | ₹12 Cr | ₹11 Cr | ₹16 Cr | ₹1.49 Cr | ₹4.89 Cr |
| Debtors Others | ₹90 Cr | ₹73 Cr | ₹50 Cr | ₹48 Cr | ₹86 Cr |
| Cash and Bank | ₹0.67 Cr | ₹4.67 Cr | ₹1.00 Cr | ₹1.23 Cr | ₹5.03 Cr |
| Cash in hand | ₹0.16 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.01 Cr | ₹0.13 Cr |
| Balances at Bank | ₹0.51 Cr | ₹4.51 Cr | ₹0.85 Cr | ₹1.23 Cr | ₹4.90 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹4.68 Cr | ₹3.07 Cr | ₹1.77 Cr | ₹1.17 Cr | ₹0.58 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.64 Cr | ₹0.36 Cr | ₹0.31 Cr | ₹0.43 Cr | ₹0.19 Cr |
| Other current_assets | ₹4.04 Cr | ₹2.71 Cr | ₹1.46 Cr | ₹0.74 Cr | ₹0.39 Cr |
| Short Term Loans and Advances | ₹11 Cr | ₹7.46 Cr | ₹8.86 Cr | ₹13 Cr | ₹7.14 Cr |
| Advances recoverable in cash or in kind | ₹1.86 Cr | ₹0.38 Cr | ₹0.39 Cr | ₹0.30 Cr | ₹0.23 Cr |
| Advance income tax and TDS | ₹0.28 Cr | ₹0.85 Cr | ₹0.80 Cr | ₹0.82 Cr | ₹0.83 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹8.68 Cr | ₹6.23 Cr | ₹7.66 Cr | ₹12 Cr | ₹6.08 Cr |
| Total Current Assets | ₹280 Cr | ₹247 Cr | ₹227 Cr | ₹186 Cr | ₹224 Cr |
| Net Current Assets (Including Current Investments) | ₹61 Cr | ₹63 Cr | ₹58 Cr | ₹62 Cr | ₹40 Cr |
| Miscellaneous Expenses not written off | ₹0.16 Cr | ₹0.23 Cr | ₹0.30 Cr | ₹0.38 Cr | ₹0.51 Cr |
| Total Assets | ₹330 Cr | ₹295 Cr | ₹269 Cr | ₹224 Cr | ₹265 Cr |
| Contingent Liabilities | - | - | - | ₹0.40 Cr | ₹0.40 Cr |
| Total Debt | ₹181 Cr | ₹157 Cr | ₹136 Cr | ₹127 Cr | ₹119 Cr |
| Book Value | - | 6.25 | 5.59 | 5.03 | 45.65 |
| Adjusted Book Value | 7.06 | 6.25 | 5.59 | 5.03 | 4.57 |
Compare Balance Sheet of peers of ZEAL AQUA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ZEAL AQUA | ₹140.2 Cr | 0.3% | 6.1% | -2.8% | Stock Analytics | |
| APEX FROZEN FOODS | ₹928.3 Cr | -4% | 22.2% | 33.8% | Stock Analytics | |
| KINGS INFRA VENTURES | ₹389.2 Cr | 2.7% | 0.6% | 9.4% | Stock Analytics | |
ZEAL AQUA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ZEAL AQUA | 0.3% |
6.1% |
-2.8% |
| SENSEX | 0.6% |
1.3% |
7% |
You may also like the below Video Courses