BEARDSELL
|
BEARDSELL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹7.89 Cr | ₹7.49 Cr | ₹7.49 Cr | ₹5.62 Cr | ₹5.62 Cr |
Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Equity - Issued | ₹7.89 Cr | ₹7.49 Cr | ₹7.49 Cr | ₹5.62 Cr | ₹5.62 Cr |
Equity Paid Up | ₹7.89 Cr | ₹7.49 Cr | ₹7.49 Cr | ₹5.62 Cr | ₹5.62 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹63 Cr | ₹51 Cr | ₹43 Cr | ₹34 Cr | ₹35 Cr |
Securities Premium | ₹17 Cr | ₹12 Cr | ₹12 Cr | ₹5.56 Cr | ₹5.56 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹42 Cr | ₹34 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr |
General Reserves | ₹4.85 Cr | ₹4.85 Cr | ₹4.85 Cr | ₹4.85 Cr | ₹4.85 Cr |
Other Reserves | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr |
Reserve excluding Revaluation Reserve | ₹63 Cr | ₹51 Cr | ₹43 Cr | ₹34 Cr | ₹35 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹71 Cr | ₹59 Cr | ₹51 Cr | ₹39 Cr | ₹40 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹5.82 Cr | ₹7.01 Cr | ₹4.92 Cr | ₹6.13 Cr | ₹5.25 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹5.34 Cr | ₹6.62 Cr | ₹4.65 Cr | ₹5.85 Cr | ₹6.79 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.48 Cr | ₹0.39 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹-1.54 Cr |
Unsecured Loans | ₹2.96 Cr | ₹2.49 Cr | ₹2.67 Cr | ₹8.75 Cr | ₹3.52 Cr |
Fixed Deposits - Public | ₹2.96 Cr | ₹2.49 Cr | ₹0.92 Cr | ₹1.00 Cr | ₹1.02 Cr |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | ₹1.75 Cr | ₹4.00 Cr | ₹2.50 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | ₹3.75 Cr | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-0.33 Cr | ₹-0.57 Cr | ₹-0.56 Cr | ₹-0.62 Cr | ₹0.16 Cr |
Deferred Tax Assets | ₹3.68 Cr | ₹2.86 Cr | ₹2.93 Cr | ₹3.24 Cr | ₹2.64 Cr |
Deferred Tax Liability | ₹3.35 Cr | ₹2.29 Cr | ₹2.38 Cr | ₹2.61 Cr | ₹2.80 Cr |
Other Long Term Liabilities | ₹1.79 Cr | ₹2.25 Cr | ₹2.12 Cr | ₹1.81 Cr | ₹2.87 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.33 Cr | ₹0.28 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹0.22 Cr |
Total Non-Current Liabilities | ₹11 Cr | ₹11 Cr | ₹9.44 Cr | ₹16 Cr | ₹12 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹44 Cr | ₹36 Cr | ₹35 Cr | ₹32 Cr | ₹34 Cr |
Sundry Creditors | ₹44 Cr | ₹36 Cr | ₹35 Cr | ₹32 Cr | ₹34 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹17 Cr | ₹13 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹4.62 Cr | ₹7.32 Cr | ₹4.25 Cr | ₹3.30 Cr | ₹2.45 Cr |
Interest Accrued But Not Due | ₹0.26 Cr | ₹0.37 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.06 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹1.46 Cr | ₹1.87 Cr | ₹1.69 Cr | ₹1.50 Cr | ₹1.43 Cr |
Other Liabilities | ₹6.40 Cr | ₹5.91 Cr | ₹7.68 Cr | ₹12 Cr | ₹9.21 Cr |
Short Term Borrowings | ₹19 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹23 Cr |
Secured ST Loans repayable on Demands | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹14 Cr | ₹18 Cr |
Working Capital Loans- Sec | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹14 Cr | ₹18 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-18 Cr | ₹-10 Cr | ₹-11 Cr | ₹-11 Cr | ₹-14 Cr |
Short Term Provisions | ₹2.48 Cr | ₹3.63 Cr | ₹2.54 Cr | ₹2.94 Cr | ₹3.32 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.49 Cr | ₹1.84 Cr | ₹0.94 Cr | ₹1.09 Cr | ₹1.72 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.99 Cr | ₹1.78 Cr | ₹1.60 Cr | ₹1.85 Cr | ₹1.60 Cr |
Total Current Liabilities | ₹79 Cr | ₹77 Cr | ₹67 Cr | ₹67 Cr | ₹73 Cr |
Total Liabilities | ₹160 Cr | ₹147 Cr | ₹127 Cr | ₹123 Cr | ₹125 Cr |
ASSETS | |||||
Gross Block | ₹101 Cr | ₹82 Cr | ₹79 Cr | ₹79 Cr | ₹76 Cr |
Less: Accumulated Depreciation | ₹37 Cr | ₹31 Cr | ₹28 Cr | ₹23 Cr | ₹17 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹64 Cr | ₹50 Cr | ₹51 Cr | ₹56 Cr | ₹59 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.05 Cr | ₹9.32 Cr | ₹0.26 Cr | ₹0.63 Cr | ₹1.24 Cr |
Non Current Investments | ₹0.53 Cr | ₹0.53 Cr | ₹0.53 Cr | ₹0.46 Cr | ₹0.51 Cr |
Long Term Investment | ₹0.53 Cr | ₹0.53 Cr | ₹0.53 Cr | ₹0.46 Cr | ₹0.51 Cr |
Quoted | ₹0.28 Cr | ₹0.28 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
Unquoted | ₹0.26 Cr | ₹0.26 Cr | ₹0.52 Cr | ₹0.45 Cr | ₹0.51 Cr |
Long Term Loans & Advances | ₹2.31 Cr | ₹2.73 Cr | ₹2.35 Cr | ₹2.08 Cr | ₹1.78 Cr |
Other Non Current Assets | - | - | - | ₹2.80 Cr | ₹1.80 Cr |
Total Non-Current Assets | ₹69 Cr | ₹63 Cr | ₹54 Cr | ₹62 Cr | ₹64 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr |
Raw Materials | ₹10 Cr | ₹9.97 Cr | ₹7.63 Cr | ₹7.46 Cr | ₹5.48 Cr |
Work-in Progress | ₹0.80 Cr | ₹0.86 Cr | ₹1.13 Cr | ₹0.98 Cr | ₹1.01 Cr |
Finished Goods | ₹8.30 Cr | ₹7.86 Cr | ₹6.96 Cr | ₹5.73 Cr | ₹5.85 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.20 Cr | ₹0.98 Cr | ₹0.79 Cr | ₹0.84 Cr | ₹0.74 Cr |
Other Inventory | ₹3.47 Cr | ₹3.80 Cr | ₹3.55 Cr | ₹2.16 Cr | ₹2.19 Cr |
Sundry Debtors | ₹41 Cr | ₹39 Cr | ₹35 Cr | ₹32 Cr | ₹33 Cr |
Debtors more than Six months | ₹22 Cr | ₹20 Cr | ₹12 Cr | ₹12 Cr | - |
Debtors Others | ₹27 Cr | ₹25 Cr | ₹30 Cr | ₹28 Cr | ₹41 Cr |
Cash and Bank | ₹7.08 Cr | ₹8.40 Cr | ₹5.37 Cr | ₹2.46 Cr | ₹1.62 Cr |
Cash in hand | ₹0.06 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr |
Balances at Bank | ₹7.02 Cr | ₹8.26 Cr | ₹5.25 Cr | ₹2.36 Cr | ₹1.52 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.00 Cr | ₹1.54 Cr | ₹1.33 Cr | ₹1.03 Cr | ₹1.05 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Prepaid Expenses | ₹1.32 Cr | ₹0.70 Cr | ₹0.81 Cr | ₹0.74 Cr | ₹0.71 Cr |
Other current_assets | ₹0.67 Cr | ₹0.84 Cr | ₹0.51 Cr | ₹0.28 Cr | ₹0.33 Cr |
Short Term Loans and Advances | ₹17 Cr | ₹12 Cr | ₹10 Cr | ₹8.95 Cr | ₹9.63 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹11 Cr | ₹9.26 Cr | ₹7.71 Cr | ₹8.96 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹2.74 Cr | ₹0.79 Cr | ₹1.22 Cr | ₹1.24 Cr | ₹0.68 Cr |
Total Current Assets | ₹91 Cr | ₹84 Cr | ₹73 Cr | ₹61 Cr | ₹61 Cr |
Net Current Assets (Including Current Investments) | ₹13 Cr | ₹7.14 Cr | ₹5.61 Cr | ₹-5.92 Cr | ₹-12 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹160 Cr | ₹147 Cr | ₹127 Cr | ₹123 Cr | ₹125 Cr |
Contingent Liabilities | ₹6.59 Cr | ₹6.16 Cr | ₹6.16 Cr | ₹6.35 Cr | ₹6.06 Cr |
Total Debt | ₹31 Cr | ₹34 Cr | ₹27 Cr | ₹37 Cr | ₹39 Cr |
Book Value | 17.99 | 15.69 | 13.52 | 14.05 | 14.35 |
Adjusted Book Value | 17.99 | 15.69 | 13.52 | 13.13 | 13.40 |
Compare Balance Sheet of peers of BEARDSELL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BEARDSELL | ₹146.3 Cr | -3.8% | -5.5% | 35.4% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹151,358.0 Cr | -6.8% | 1.3% | 12.9% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹88,732.7 Cr | -6.9% | -1.6% | 49.2% | Stock Analytics | |
SRF | ₹67,490.0 Cr | -1.3% | 6.3% | -6.2% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹47,464.0 Cr | -1.3% | 12.7% | 28.7% | Stock Analytics | |
DEEPAK NITRITE | ₹35,407.6 Cr | -3.5% | -0.9% | 14.2% | Stock Analytics |
BEARDSELL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BEARDSELL | -3.8% |
-5.5% |
35.4% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses