CALCOM VISION
|
CALCOM VISION Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr |
Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹11 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 | ₹2.28 Cr | ₹0.15 Cr | ₹0.07 Cr | ₹0.08 Cr | - |
Total Reserves | ₹60 Cr | ₹51 Cr | ₹45 Cr | ₹31 Cr | ₹-0.26 Cr |
Securities Premium | ₹22 Cr | ₹13 Cr | ₹13 Cr | - | - |
Capital Reserves | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit & Loss Account Balance | ₹11 Cr | ₹8.63 Cr | ₹2.23 Cr | ₹0.49 Cr | ₹-0.26 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹28 Cr | ₹29 Cr | ₹29 Cr | ₹30 Cr | - |
Reserve excluding Revaluation Reserve | ₹33 Cr | ₹22 Cr | ₹15 Cr | ₹0.49 Cr | ₹-0.26 Cr |
Revaluation reserve | ₹28 Cr | ₹29 Cr | ₹29 Cr | ₹30 Cr | - |
Shareholder's Funds | ₹76 Cr | ₹63 Cr | ₹58 Cr | ₹41 Cr | ₹10 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹19 Cr | ₹14 Cr | ₹5.41 Cr | ₹8.50 Cr | ₹6.34 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹11 Cr | ₹9.06 Cr | - | - | - |
Term Loans - Institutions | ₹14 Cr | ₹7.68 Cr | ₹7.91 Cr | ₹9.82 Cr | ₹6.89 Cr |
Other Secured | ₹-6.40 Cr | ₹-3.10 Cr | ₹-2.50 Cr | ₹-1.33 Cr | ₹-0.55 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 | ₹1.07 Cr | ₹0.97 Cr | ₹0.60 Cr | ₹0.09 Cr | ₹-0.20 Cr |
Deferred Tax Assets | ₹0.51 Cr | ₹0.29 Cr | ₹0.35 Cr | ₹0.71 Cr | ₹0.92 Cr |
Deferred Tax Liability | ₹1.58 Cr | ₹1.26 Cr | ₹0.94 Cr | ₹0.80 Cr | ₹0.72 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.00 Cr | ₹0.78 Cr | ₹0.52 Cr | ₹0.46 Cr | ₹0.45 Cr |
Total Non-Current Liabilities | ₹21 Cr | ₹15 Cr | ₹6.52 Cr | ₹9.04 Cr | ₹6.59 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹23 Cr | ₹28 Cr | ₹21 Cr | ₹15 Cr | ₹11 Cr |
Sundry Creditors | ₹23 Cr | ₹28 Cr | ₹21 Cr | ₹15 Cr | ₹11 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹11 Cr | ₹6.25 Cr | ₹3.93 Cr | ₹2.63 Cr | ₹4.74 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.03 Cr | ₹0.40 Cr | ₹0.08 Cr | ₹0.22 Cr | ₹2.81 Cr |
Interest Accrued But Not Due | ₹0.23 Cr | ₹0.07 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.10 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹11 Cr | ₹5.79 Cr | ₹3.73 Cr | ₹2.23 Cr | ₹1.84 Cr |
Short Term Borrowings | ₹22 Cr | ₹15 Cr | ₹10 Cr | ₹9.28 Cr | ₹3.87 Cr |
Secured ST Loans repayable on Demands | ₹21 Cr | ₹12 Cr | ₹7.96 Cr | ₹2.51 Cr | ₹0.75 Cr |
Working Capital Loans- Sec | ₹21 Cr | ₹12 Cr | ₹7.96 Cr | ₹2.51 Cr | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | ₹2.80 Cr | - |
Other Unsecured Loans | ₹-20 Cr | ₹-9.86 Cr | ₹-5.61 Cr | ₹1.47 Cr | ₹3.12 Cr |
Short Term Provisions | ₹0.17 Cr | ₹1.16 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.03 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.11 Cr | ₹1.12 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.06 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.03 Cr |
Total Current Liabilities | ₹56 Cr | ₹51 Cr | ₹35 Cr | ₹27 Cr | ₹20 Cr |
Total Liabilities | ₹153 Cr | ₹129 Cr | ₹99 Cr | ₹77 Cr | ₹37 Cr |
ASSETS | |||||
Gross Block | ₹79 Cr | ₹66 Cr | ₹58 Cr | ₹52 Cr | ₹20 Cr |
Less: Accumulated Depreciation | ₹15 Cr | ₹12 Cr | ₹9.74 Cr | ₹7.92 Cr | ₹6.99 Cr |
Less: Impairment of Assets | - | - | - | - | ₹0.09 Cr |
Net Block | ₹64 Cr | ₹54 Cr | ₹48 Cr | ₹44 Cr | ₹13 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | ₹0.03 Cr | ₹0.12 Cr | ₹0.32 Cr | - |
Non Current Investments | ₹0.30 Cr | - | - | - | - |
Long Term Investment | ₹0.30 Cr | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹0.30 Cr | - | - | - | - |
Long Term Loans & Advances | ₹1.99 Cr | ₹0.13 Cr | ₹0.34 Cr | ₹0.12 Cr | ₹0.25 Cr |
Other Non Current Assets | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | - | - |
Total Non-Current Assets | ₹67 Cr | ₹54 Cr | ₹48 Cr | ₹44 Cr | ₹13 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹34 Cr | ₹29 Cr | ₹22 Cr | ₹15 Cr | ₹15 Cr |
Raw Materials | ₹23 Cr | ₹19 Cr | ₹18 Cr | ₹11 Cr | ₹9.56 Cr |
Work-in Progress | ₹6.64 Cr | ₹4.06 Cr | ₹1.93 Cr | ₹1.41 Cr | ₹1.61 Cr |
Finished Goods | ₹2.00 Cr | ₹3.72 Cr | ₹2.01 Cr | ₹1.76 Cr | ₹3.33 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.18 Cr | ₹0.51 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.16 Cr |
Other Inventory | ₹0.88 Cr | ₹2.17 Cr | ₹0.28 Cr | ₹0.38 Cr | ₹0.77 Cr |
Sundry Debtors | ₹42 Cr | ₹36 Cr | ₹21 Cr | ₹13 Cr | ₹4.87 Cr |
Debtors more than Six months | ₹1.64 Cr | ₹0.58 Cr | ₹0.86 Cr | ₹0.51 Cr | - |
Debtors Others | ₹41 Cr | ₹36 Cr | ₹20 Cr | ₹12 Cr | ₹5.08 Cr |
Cash and Bank | ₹5.99 Cr | ₹3.66 Cr | ₹2.59 Cr | ₹1.93 Cr | ₹0.60 Cr |
Cash in hand | ₹0.20 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.04 Cr |
Balances at Bank | ₹5.79 Cr | ₹3.61 Cr | ₹2.48 Cr | ₹1.66 Cr | ₹0.55 Cr |
Other cash and bank balances | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.22 Cr | ₹0.01 Cr |
Other Current Assets | ₹0.85 Cr | ₹0.88 Cr | ₹0.70 Cr | ₹0.73 Cr | ₹1.07 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.25 Cr | ₹0.25 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.10 Cr |
Other current_assets | ₹0.60 Cr | ₹0.63 Cr | ₹0.57 Cr | ₹0.69 Cr | ₹0.98 Cr |
Short Term Loans and Advances | ₹3.50 Cr | ₹5.10 Cr | ₹4.87 Cr | ₹2.26 Cr | ₹1.79 Cr |
Advances recoverable in cash or in kind | ₹2.82 Cr | ₹4.39 Cr | ₹1.75 Cr | ₹1.29 Cr | ₹0.62 Cr |
Advance income tax and TDS | ₹0.61 Cr | ₹1.00 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.20 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.08 Cr | ₹-0.29 Cr | ₹2.91 Cr | ₹0.84 Cr | ₹0.98 Cr |
Total Current Assets | ₹86 Cr | ₹75 Cr | ₹51 Cr | ₹33 Cr | ₹24 Cr |
Net Current Assets (Including Current Investments) | ₹31 Cr | ₹25 Cr | ₹16 Cr | ₹6.03 Cr | ₹3.85 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹153 Cr | ₹129 Cr | ₹99 Cr | ₹77 Cr | ₹37 Cr |
Contingent Liabilities | ₹0.15 Cr | ₹0.15 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr |
Total Debt | ₹47 Cr | ₹32 Cr | ₹18 Cr | ₹19 Cr | ₹11 Cr |
Book Value | 34.24 | 27.14 | 22.08 | 10.46 | 9.75 |
Adjusted Book Value | 34.24 | 27.14 | 22.08 | 10.46 | 9.75 |
Compare Balance Sheet of peers of CALCOM VISION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CALCOM VISION | ₹166.9 Cr | -5.2% | 3.8% | -21% | Stock Analytics | |
SIEMENS | ₹238,734.0 Cr | -13.2% | -9.5% | 75.2% | Stock Analytics | |
ABB INDIA | ₹147,172.0 Cr | -10.2% | -5.4% | 51% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹113,603.0 Cr | -6.9% | -3.2% | 61.6% | Stock Analytics | |
HAVELLS INDIA | ₹105,126.0 Cr | -1.4% | -2.1% | 24.4% | Stock Analytics | |
SUZLON ENERGY | ₹87,796.1 Cr | -4.6% | 0.9% | 79.4% | Stock Analytics |
CALCOM VISION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CALCOM VISION | -5.2% |
3.8% |
-21% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses