ASSOCIATED ALCOHOLS & BREWERIES
|
ASSOCIATED ALCOHOLS & BREWERIES Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 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 | ₹11 Cr | - | - | - | - |
Total Reserves | ₹394 Cr | ₹345 Cr | ₹295 Cr | ₹234 Cr | ₹177 Cr |
Securities Premium | ₹1.63 Cr | ₹1.63 Cr | ₹1.63 Cr | ₹1.63 Cr | ₹1.63 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹363 Cr | ₹315 Cr | ₹277 Cr | ₹219 Cr | ₹163 Cr |
General Reserves | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr |
Other Reserves | ₹13 Cr | ₹13 Cr | ₹2.52 Cr | ₹0.56 Cr | ₹0.19 Cr |
Reserve excluding Revaluation Reserve | ₹394 Cr | ₹345 Cr | ₹295 Cr | ₹234 Cr | ₹177 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹423 Cr | ₹363 Cr | ₹313 Cr | ₹252 Cr | ₹195 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹50 Cr | ₹67 Cr | ₹1.34 Cr | ₹1.93 Cr | ₹4.68 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹70 Cr | ₹76 Cr | - | - | ₹6.25 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-20 Cr | ₹-9.10 Cr | ₹1.34 Cr | ₹1.93 Cr | ₹-1.57 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹6.68 Cr | ₹3.21 Cr | ₹4.36 Cr | ₹5.21 Cr | ₹6.40 Cr |
Deferred Tax Assets | ₹2.77 Cr | ₹2.77 Cr | ₹2.14 Cr | ₹1.65 Cr | ₹0.91 Cr |
Deferred Tax Liability | ₹9.45 Cr | ₹5.98 Cr | ₹6.50 Cr | ₹6.86 Cr | ₹7.30 Cr |
Other Long Term Liabilities | ₹3.31 Cr | ₹4.64 Cr | ₹0.81 Cr | ₹1.00 Cr | ₹1.63 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.94 Cr | ₹1.77 Cr | ₹23 Cr | ₹1.79 Cr | ₹1.37 Cr |
Total Non-Current Liabilities | ₹62 Cr | ₹76 Cr | ₹30 Cr | ₹9.93 Cr | ₹14 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹37 Cr | ₹26 Cr | ₹47 Cr | ₹33 Cr | ₹36 Cr |
Sundry Creditors | ₹37 Cr | ₹26 Cr | ₹47 Cr | ₹33 Cr | ₹36 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹63 Cr | ₹54 Cr | ₹29 Cr | ₹26 Cr | ₹27 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.98 Cr | ₹2.28 Cr | ₹1.79 Cr | ₹1.56 Cr | ₹0.50 Cr |
Interest Accrued But Not Due | ₹0.71 Cr | ₹0.47 Cr | - | ₹0.01 Cr | ₹0.05 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹61 Cr | ₹51 Cr | ₹28 Cr | ₹24 Cr | ₹27 Cr |
Short Term Borrowings | ₹33 Cr | ₹18 Cr | ₹2.61 Cr | ₹6.89 Cr | ₹1.14 Cr |
Secured ST Loans repayable on Demands | ₹33 Cr | ₹18 Cr | ₹2.61 Cr | ₹6.89 Cr | ₹1.14 Cr |
Working Capital Loans- Sec | ₹33 Cr | ₹18 Cr | ₹2.61 Cr | ₹6.89 Cr | ₹1.14 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-33 Cr | ₹-18 Cr | ₹-2.61 Cr | ₹-6.89 Cr | ₹-1.14 Cr |
Short Term Provisions | ₹15 Cr | ₹15 Cr | ₹0.04 Cr | ₹22 Cr | ₹0.03 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹14 Cr | ₹15 Cr | - | ₹22 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.60 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr |
Total Current Liabilities | ₹148 Cr | ₹113 Cr | ₹79 Cr | ₹87 Cr | ₹64 Cr |
Total Liabilities | ₹633 Cr | ₹553 Cr | ₹422 Cr | ₹349 Cr | ₹274 Cr |
ASSETS | |||||
Gross Block | ₹351 Cr | ₹195 Cr | ₹187 Cr | ₹171 Cr | ₹156 Cr |
Less: Accumulated Depreciation | ₹98 Cr | ₹84 Cr | ₹74 Cr | ₹61 Cr | ₹46 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹252 Cr | ₹110 Cr | ₹113 Cr | ₹111 Cr | ₹110 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹63 Cr | ₹110 Cr | ₹24 Cr | ₹9.23 Cr | ₹11 Cr |
Non Current Investments | ₹44 Cr | ₹45 Cr | ₹25 Cr | ₹2.56 Cr | ₹2.19 Cr |
Long Term Investment | ₹44 Cr | ₹45 Cr | ₹25 Cr | ₹2.56 Cr | ₹2.19 Cr |
Quoted | ₹25 Cr | ₹21 Cr | ₹13 Cr | - | - |
Unquoted | ₹19 Cr | ₹24 Cr | ₹12 Cr | ₹2.56 Cr | ₹2.19 Cr |
Long Term Loans & Advances | ₹21 Cr | ₹28 Cr | ₹43 Cr | ₹6.49 Cr | ₹6.62 Cr |
Other Non Current Assets | ₹4.36 Cr | ₹1.00 Cr | ₹24 Cr | ₹0.19 Cr | ₹0.43 Cr |
Total Non-Current Assets | ₹385 Cr | ₹295 Cr | ₹228 Cr | ₹129 Cr | ₹130 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹2.06 Cr | ₹16 Cr | - | - | - |
Quoted | ₹2.06 Cr | ₹16 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹104 Cr | ₹84 Cr | ₹65 Cr | ₹58 Cr | ₹57 Cr |
Raw Materials | ₹38 Cr | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹6.31 Cr |
Work-in Progress | ₹9.74 Cr | ₹11 Cr | ₹5.84 Cr | ₹7.25 Cr | ₹5.59 Cr |
Finished Goods | ₹37 Cr | ₹33 Cr | ₹27 Cr | ₹24 Cr | ₹28 Cr |
Packing Materials | ₹15 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Stores  and Spare | ₹4.70 Cr | ₹7.56 Cr | ₹8.11 Cr | ₹5.07 Cr | ₹6.59 Cr |
Other Inventory | - | - | ₹0.11 Cr | ₹0.07 Cr | ₹0.07 Cr |
Sundry Debtors | ₹35 Cr | ₹19 Cr | ₹24 Cr | ₹39 Cr | ₹39 Cr |
Debtors more than Six months | ₹4.69 Cr | ₹3.89 Cr | ₹4.66 Cr | ₹3.96 Cr | - |
Debtors Others | ₹34 Cr | ₹18 Cr | ₹23 Cr | ₹36 Cr | ₹40 Cr |
Cash and Bank | ₹41 Cr | ₹62 Cr | ₹81 Cr | ₹78 Cr | ₹22 Cr |
Cash in hand | ₹0.39 Cr | ₹0.43 Cr | ₹0.29 Cr | ₹0.54 Cr | ₹0.16 Cr |
Balances at Bank | ₹40 Cr | ₹61 Cr | ₹81 Cr | ₹78 Cr | ₹22 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹9.57 Cr | ₹5.88 Cr | ₹5.35 Cr | ₹5.70 Cr | ₹1.71 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹5.96 Cr | ₹5.88 Cr | ₹5.35 Cr | ₹5.70 Cr | ₹1.48 Cr |
Other current_assets | ₹3.61 Cr | - | - | - | ₹0.23 Cr |
Short Term Loans and Advances | ₹57 Cr | ₹72 Cr | ₹19 Cr | ₹40 Cr | ₹24 Cr |
Advances recoverable in cash or in kind | ₹4.54 Cr | ₹1.26 Cr | ₹3.12 Cr | ₹1.45 Cr | ₹1.77 Cr |
Advance income tax and TDS | ₹16 Cr | ₹15 Cr | - | ₹19 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹36 Cr | ₹56 Cr | ₹16 Cr | ₹19 Cr | ₹22 Cr |
Total Current Assets | ₹248 Cr | ₹258 Cr | ₹194 Cr | ₹220 Cr | ₹144 Cr |
Net Current Assets (Including Current Investments) | ₹100 Cr | ₹145 Cr | ₹114 Cr | ₹133 Cr | ₹79 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹633 Cr | ₹553 Cr | ₹422 Cr | ₹349 Cr | ₹274 Cr |
Contingent Liabilities | ₹51 Cr | ₹31 Cr | ₹16 Cr | ₹17 Cr | ₹25 Cr |
Total Debt | ₹104 Cr | ₹95 Cr | ₹4.54 Cr | ₹9.53 Cr | ₹8.88 Cr |
Book Value | - | 201.01 | 173.04 | 139.29 | 108.01 |
Adjusted Book Value | 227.90 | 201.01 | 173.04 | 139.29 | 108.01 |
Compare Balance Sheet of peers of ASSOCIATED ALCOHOLS & BREWERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ASSOCIATED ALCOHOLS & BREWERIES | ₹1,671.5 Cr | 5.5% | 3.3% | 101.8% | Stock Analytics | |
UNITED SPIRITS | ₹109,168.0 Cr | 4.1% | 1.9% | 41.4% | Stock Analytics | |
UNITED BREWERIES | ₹49,180.7 Cr | -1.1% | -4% | 15.6% | Stock Analytics | |
RADICO KHAITAN | ₹30,615.3 Cr | 1.8% | 4.9% | 60.5% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹6,723.6 Cr | 2.7% | 25.8% | 26.8% | Stock Analytics | |
SULA VINEYARDS | ₹3,345.6 Cr | 0.3% | -4.8% | -18.9% | Stock Analytics |
ASSOCIATED ALCOHOLS & BREWERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ASSOCIATED ALCOHOLS & BREWERIES | 5.5% |
3.3% |
101.8% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses