BLACK ROSE INDUSTRIES
|
BLACK ROSE INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr |
Equity - Authorised | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr |
Equity - Issued | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr |
Equity Paid Up | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr | ₹5.10 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | ₹0.69 Cr | ₹0.63 Cr | - | - | - |
Total Reserves | ₹139 Cr | ₹121 Cr | ₹117 Cr | ₹88 Cr | ₹62 Cr |
Securities Premium | ₹6.45 Cr | ₹6.45 Cr | ₹6.45 Cr | ₹6.45 Cr | ₹6.45 Cr |
Capital Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
Profit & Loss Account Balance | ₹133 Cr | ₹114 Cr | ₹110 Cr | ₹80 Cr | ₹55 Cr |
General Reserves | ₹0.62 Cr | ₹0.62 Cr | ₹0.62 Cr | ₹0.62 Cr | ₹0.62 Cr |
Other Reserves | ₹-0.72 Cr | ₹-0.11 Cr | ₹-0.11 Cr | ₹0.14 Cr | ₹0.29 Cr |
Reserve excluding Revaluation Reserve | ₹139 Cr | ₹121 Cr | ₹117 Cr | ₹88 Cr | ₹62 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹145 Cr | ₹127 Cr | ₹122 Cr | ₹93 Cr | ₹67 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹-0.06 Cr | ₹0.49 Cr | ₹0.52 Cr | ₹0.20 Cr | ₹0.51 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | ₹3.00 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-0.06 Cr | ₹0.49 Cr | ₹0.52 Cr | ₹0.20 Cr | ₹-2.50 Cr |
Unsecured Loans | ₹2.05 Cr | ₹2.46 Cr | ₹2.49 Cr | ₹2.64 Cr | ₹4.03 Cr |
Fixed Deposits - Public | - | - | - | - | ₹3.95 Cr |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | ₹2.05 Cr | ₹2.46 Cr | ₹2.49 Cr | ₹2.64 Cr | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | ₹0.08 Cr |
Deferred Tax Assets / Liabilities | ₹3.72 Cr | ₹3.47 Cr | ₹3.62 Cr | ₹3.60 Cr | ₹3.57 Cr |
Deferred Tax Assets | ₹0.51 Cr | ₹0.52 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.17 Cr |
Deferred Tax Liability | ₹4.23 Cr | ₹3.99 Cr | ₹3.86 Cr | ₹3.81 Cr | ₹3.74 Cr |
Other Long Term Liabilities | ₹0.13 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹0.32 Cr | ₹0.61 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.76 Cr | ₹0.82 Cr | ₹21 Cr | ₹0.59 Cr | ₹0.48 Cr |
Total Non-Current Liabilities | ₹6.60 Cr | ₹7.27 Cr | ₹28 Cr | ₹7.35 Cr | ₹9.19 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹34 Cr | ₹21 Cr | ₹31 Cr | ₹29 Cr | ₹45 Cr |
Sundry Creditors | ₹34 Cr | ₹21 Cr | ₹31 Cr | ₹29 Cr | ₹45 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹4.99 Cr | ₹3.79 Cr | ₹4.14 Cr | ₹2.34 Cr | ₹4.13 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.12 Cr | ₹0.05 Cr | ₹0.52 Cr | ₹0.23 Cr | ₹0.19 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹0.05 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹4.88 Cr | ₹3.73 Cr | ₹3.62 Cr | ₹2.11 Cr | ₹3.88 Cr |
Short Term Borrowings | ₹1.42 Cr | ₹1.77 Cr | ₹10 Cr | ₹13 Cr | ₹15 Cr |
Secured ST Loans repayable on Demands | ₹1.30 Cr | ₹1.76 Cr | ₹10 Cr | ₹13 Cr | ₹15 Cr |
Working Capital Loans- Sec | ₹1.30 Cr | ₹1.76 Cr | ₹10 Cr | ₹13 Cr | ₹15 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-1.19 Cr | ₹-1.75 Cr | ₹-10 Cr | ₹-13 Cr | ₹-15 Cr |
Short Term Provisions | ₹7.00 Cr | ₹2.98 Cr | ₹11 Cr | ₹21 Cr | ₹12 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹6.87 Cr | ₹2.88 Cr | ₹11 Cr | ₹21 Cr | ₹12 Cr |
Provision for post retirement benefits | - | - | - | ₹0.78 Cr | ₹0.46 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.13 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
Total Current Liabilities | ₹48 Cr | ₹30 Cr | ₹57 Cr | ₹66 Cr | ₹76 Cr |
Total Liabilities | ₹199 Cr | ₹164 Cr | ₹207 Cr | ₹166 Cr | ₹153 Cr |
ASSETS | |||||
Gross Block | ₹73 Cr | ₹70 Cr | ₹64 Cr | ₹60 Cr | ₹59 Cr |
Less: Accumulated Depreciation | ₹32 Cr | ₹30 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹41 Cr | ₹40 Cr | ₹37 Cr | ₹35 Cr | ₹37 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹4.58 Cr | ₹6.13 Cr | ₹7.36 Cr | ₹6.40 Cr | ₹2.38 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹2.13 Cr | ₹2.01 Cr | ₹23 Cr | ₹0.50 Cr | ₹0.46 Cr |
Other Non Current Assets | ₹0.10 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Total Non-Current Assets | ₹50 Cr | ₹50 Cr | ₹68 Cr | ₹43 Cr | ₹39 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹12 Cr | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹12 Cr | - | - | - | - |
Inventories | ₹38 Cr | ₹30 Cr | ₹46 Cr | ₹45 Cr | ₹39 Cr |
Raw Materials | ₹16 Cr | ₹10 Cr | ₹27 Cr | ₹15 Cr | ₹20 Cr |
Work-in Progress | ₹4.01 Cr | ₹4.24 Cr | ₹2.31 Cr | ₹1.56 Cr | ₹2.31 Cr |
Finished Goods | ₹1.40 Cr | ₹1.01 Cr | ₹1.18 Cr | ₹1.15 Cr | ₹0.61 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.19 Cr | ₹1.02 Cr | ₹1.02 Cr | ₹1.31 Cr | ₹1.07 Cr |
Other Inventory | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹26 Cr | ₹15 Cr |
Sundry Debtors | ₹67 Cr | ₹59 Cr | ₹66 Cr | ₹44 Cr | ₹48 Cr |
Debtors more than Six months | ₹0.33 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.17 Cr | ₹0.32 Cr |
Debtors Others | ₹67 Cr | ₹59 Cr | ₹66 Cr | ₹44 Cr | ₹48 Cr |
Cash and Bank | ₹19 Cr | ₹20 Cr | ₹13 Cr | ₹7.84 Cr | ₹7.90 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr |
Balances at Bank | ₹19 Cr | ₹20 Cr | ₹13 Cr | ₹7.81 Cr | ₹7.86 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹1.36 Cr | ₹1.28 Cr | ₹1.55 Cr | ₹1.47 Cr | ₹2.64 Cr |
Interest accrued on Investments | - | - | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.34 Cr | ₹0.41 Cr | ₹0.62 Cr | ₹0.62 Cr | ₹0.62 Cr |
Prepaid Expenses | ₹0.56 Cr | ₹0.55 Cr | ₹0.38 Cr | ₹0.32 Cr | ₹0.48 Cr |
Other current_assets | ₹0.46 Cr | ₹0.32 Cr | ₹0.52 Cr | ₹0.49 Cr | ₹1.49 Cr |
Short Term Loans and Advances | ₹11 Cr | ₹4.16 Cr | ₹12 Cr | ₹25 Cr | ₹17 Cr |
Advances recoverable in cash or in kind | ₹0.59 Cr | ₹1.59 Cr | ₹0.75 Cr | ₹5.10 Cr | ₹1.42 Cr |
Advance income tax and TDS | ₹6.67 Cr | ₹1.99 Cr | ₹10 Cr | ₹19 Cr | ₹12 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.99 Cr | ₹0.58 Cr | ₹0.51 Cr | ₹0.97 Cr | ₹3.04 Cr |
Total Current Assets | ₹149 Cr | ₹114 Cr | ₹139 Cr | ₹124 Cr | ₹113 Cr |
Net Current Assets (Including Current Investments) | ₹101 Cr | ₹84 Cr | ₹82 Cr | ₹58 Cr | ₹37 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹199 Cr | ₹164 Cr | ₹207 Cr | ₹166 Cr | ₹153 Cr |
Contingent Liabilities | - | - | ₹2.22 Cr | ₹1.19 Cr | ₹2.46 Cr |
Total Debt | ₹3.96 Cr | ₹5.00 Cr | ₹14 Cr | ₹16 Cr | ₹22 Cr |
Book Value | - | 24.79 | 23.99 | 18.23 | 13.23 |
Adjusted Book Value | 28.31 | 24.79 | 23.99 | 18.23 | 13.23 |
Compare Balance Sheet of peers of BLACK ROSE INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BLACK ROSE INDUSTRIES | ₹639.8 Cr | -2% | -2.1% | -13.8% | Stock Analytics | |
ADANI ENTERPRISES | ₹277,217.0 Cr | -3.4% | 5.1% | -15.9% | Stock Analytics | |
REDINGTON | ₹16,190.5 Cr | 0.6% | 9.8% | 18.8% | Stock Analytics | |
MMTC | ₹10,864.5 Cr | -5.1% | -4.7% | 29.2% | Stock Analytics | |
HONASA CONSUMER | ₹8,175.8 Cr | 0.8% | 12% | -37.6% | Stock Analytics | |
MSTC | ₹4,748.8 Cr | -3.4% | 4.5% | 38.2% | Stock Analytics |
BLACK ROSE INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BLACK ROSE INDUSTRIES | -2% |
-2.1% |
-13.8% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses