GRM OVERSEAS
|
GRM OVERSEAS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr | ₹3.69 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹7.00 Cr | ₹7.00 Cr |
Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr | ₹3.69 Cr |
Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr | ₹3.69 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | ₹0.61 Cr | - |
Total Reserves | ₹319 Cr | ₹262 Cr | ₹194 Cr | ₹130 Cr | ₹86 Cr |
Securities Premium | ₹5.88 Cr | ₹5.88 Cr | ₹5.88 Cr | ₹11 Cr | ₹0.69 Cr |
Capital Reserves | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr |
Profit & Loss Account Balance | ₹300 Cr | ₹240 Cr | ₹181 Cr | ₹113 Cr | ₹77 Cr |
General Reserves | ₹5.45 Cr | ₹5.45 Cr | ₹5.45 Cr | ₹5.45 Cr | ₹5.45 Cr |
Other Reserves | ₹5.71 Cr | ₹9.39 Cr | ₹0.37 Cr | ₹0.31 Cr | ₹1.62 Cr |
Reserve excluding Revaluation Reserve | ₹317 Cr | ₹260 Cr | ₹192 Cr | ₹129 Cr | ₹84 Cr |
Revaluation reserve | ₹1.95 Cr | ₹1.95 Cr | ₹1.95 Cr | ₹1.95 Cr | ₹1.95 Cr |
Shareholder's Funds | ₹331 Cr | ₹274 Cr | ₹206 Cr | ₹135 Cr | ₹90 Cr |
Minority Interest | ₹2.02 Cr | ₹1.08 Cr | ₹0.89 Cr | ₹0.20 Cr | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹0.15 Cr | ₹0.34 Cr | ₹0.44 Cr | ₹0.01 Cr | ₹0.12 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | ₹0.03 Cr | ₹0.12 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.15 Cr | ₹0.34 Cr | ₹0.44 Cr | ₹-0.02 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 | ₹2.33 Cr | ₹2.66 Cr | ₹1.69 Cr | ₹1.73 Cr | ₹1.69 Cr |
Deferred Tax Assets | ₹0.00 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.08 Cr |
Deferred Tax Liability | ₹2.34 Cr | ₹2.75 Cr | ₹1.81 Cr | ₹1.83 Cr | ₹1.77 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.46 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹0.26 Cr |
Total Non-Current Liabilities | ₹2.94 Cr | ₹3.36 Cr | ₹2.42 Cr | ₹1.97 Cr | ₹2.07 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹30 Cr | ₹76 Cr | ₹79 Cr | ₹45 Cr | ₹33 Cr |
Sundry Creditors | ₹30 Cr | ₹76 Cr | ₹79 Cr | ₹45 Cr | ₹33 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹4.73 Cr | ₹6.38 Cr | ₹27 Cr | ₹45 Cr | ₹23 Cr |
Bank Overdraft / Short term credit | - | ₹0.66 Cr | - | ₹14 Cr | ₹0.20 Cr |
Advances received from customers | ₹2.12 Cr | ₹1.98 Cr | ₹1.23 Cr | ₹0.29 Cr | ₹0.20 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹0.37 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹2.61 Cr | ₹3.75 Cr | ₹26 Cr | ₹31 Cr | ₹22 Cr |
Short Term Borrowings | ₹393 Cr | ₹412 Cr | ₹338 Cr | ₹187 Cr | ₹210 Cr |
Secured ST Loans repayable on Demands | ₹257 Cr | ₹313 Cr | ₹253 Cr | ₹112 Cr | ₹125 Cr |
Working Capital Loans- Sec | ₹257 Cr | ₹313 Cr | ₹253 Cr | ₹112 Cr | ₹125 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹90 Cr | ₹45 Cr | ₹41 Cr | ₹30 Cr | ₹55 Cr |
Other Unsecured Loans | ₹-210 Cr | ₹-258 Cr | ₹-209 Cr | ₹-66 Cr | ₹-97 Cr |
Short Term Provisions | ₹7.10 Cr | ₹11 Cr | ₹14 Cr | ₹0.28 Cr | ₹1.65 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹7.03 Cr | ₹11 Cr | ₹14 Cr | ₹0.16 Cr | ₹1.62 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.07 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.03 Cr |
Total Current Liabilities | ₹435 Cr | ₹506 Cr | ₹458 Cr | ₹278 Cr | ₹267 Cr |
Total Liabilities | ₹770 Cr | ₹784 Cr | ₹667 Cr | ₹415 Cr | ₹359 Cr |
ASSETS | |||||
Gross Block | ₹70 Cr | ₹68 Cr | ₹63 Cr | ₹60 Cr | ₹60 Cr |
Less: Accumulated Depreciation | ₹33 Cr | ₹29 Cr | ₹26 Cr | ₹24 Cr | ₹22 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹37 Cr | ₹39 Cr | ₹37 Cr | ₹36 Cr | ₹38 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹8.00 Cr | ₹12 Cr | ₹1.56 Cr | - | - |
Long Term Investment | ₹8.00 Cr | ₹12 Cr | ₹1.56 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹8.00 Cr | ₹12 Cr | ₹1.56 Cr | - | - |
Long Term Loans & Advances | ₹0.87 Cr | ₹0.76 Cr | ₹0.78 Cr | ₹1.71 Cr | ₹0.68 Cr |
Other Non Current Assets | - | - | ₹0.10 Cr | ₹0.10 Cr | ₹0.06 Cr |
Total Non-Current Assets | ₹46 Cr | ₹51 Cr | ₹40 Cr | ₹38 Cr | ₹39 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.54 Cr | ₹0.41 Cr | ₹0.12 Cr | ₹0.11 Cr | - |
Quoted | ₹0.54 Cr | ₹0.41 Cr | ₹0.12 Cr | ₹0.11 Cr | - |
Unquoted | - | - | - | - | - |
Inventories | ₹218 Cr | ₹313 Cr | ₹195 Cr | ₹109 Cr | ₹56 Cr |
Raw Materials | ₹65 Cr | ₹94 Cr | ₹80 Cr | ₹53 Cr | ₹32 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹136 Cr | ₹207 Cr | ₹104 Cr | ₹25 Cr | ₹24 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.44 Cr | ₹11 Cr | ₹0.22 Cr | ₹0.09 Cr | - |
Other Inventory | ₹15 Cr | ₹1.59 Cr | ₹11 Cr | ₹31 Cr | - |
Sundry Debtors | ₹482 Cr | ₹403 Cr | ₹404 Cr | ₹253 Cr | ₹257 Cr |
Debtors more than Six months | ₹260 Cr | ₹28 Cr | ₹39 Cr | ₹22 Cr | - |
Debtors Others | ₹222 Cr | ₹374 Cr | ₹366 Cr | ₹230 Cr | ₹257 Cr |
Cash and Bank | ₹9.67 Cr | ₹3.62 Cr | ₹7.77 Cr | ₹5.16 Cr | ₹3.62 Cr |
Cash in hand | ₹0.09 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.13 Cr |
Balances at Bank | ₹9.58 Cr | ₹3.48 Cr | ₹7.65 Cr | ₹5.01 Cr | ₹3.50 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹8.85 Cr | ₹4.24 Cr | ₹7.77 Cr | ₹1.64 Cr | ₹0.63 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.23 Cr | ₹0.01 Cr | - | - | - |
Prepaid Expenses | ₹0.50 Cr | ₹0.53 Cr | ₹0.63 Cr | ₹1.44 Cr | ₹0.62 Cr |
Other current_assets | ₹8.12 Cr | ₹3.71 Cr | ₹7.14 Cr | ₹0.20 Cr | ₹0.01 Cr |
Short Term Loans and Advances | ₹5.88 Cr | ₹9.00 Cr | ₹12 Cr | ₹8.37 Cr | ₹3.43 Cr |
Advances recoverable in cash or in kind | ₹0.94 Cr | ₹0.71 Cr | ₹0.74 Cr | ₹0.33 Cr | ₹0.37 Cr |
Advance income tax and TDS | - | ₹0.55 Cr | - | ₹1.20 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹4.94 Cr | ₹7.74 Cr | ₹12 Cr | ₹6.84 Cr | ₹3.06 Cr |
Total Current Assets | ₹724 Cr | ₹733 Cr | ₹627 Cr | ₹377 Cr | ₹321 Cr |
Net Current Assets (Including Current Investments) | ₹290 Cr | ₹227 Cr | ₹169 Cr | ₹99 Cr | ₹53 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹770 Cr | ₹784 Cr | ₹667 Cr | ₹415 Cr | ₹359 Cr |
Contingent Liabilities | - | ₹7.50 Cr | ₹7.50 Cr | - | - |
Total Debt | ₹393 Cr | ₹413 Cr | ₹338 Cr | ₹188 Cr | ₹210 Cr |
Book Value | 54.79 | 45.34 | 33.95 | 336.18 | 238.44 |
Adjusted Book Value | 54.79 | 45.34 | 33.95 | 22.41 | 15.90 |
Compare Balance Sheet of peers of GRM OVERSEAS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GRM OVERSEAS | ₹1,563.6 Cr | 19.4% | 7.6% | 53.7% | Stock Analytics | |
NESTLE INDIA | ₹216,743.0 Cr | 4.6% | 0.2% | -11.9% | Stock Analytics | |
VARUN BEVERAGES | ₹162,967.0 Cr | 1% | -15.2% | -11.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹114,093.0 Cr | 3.5% | -4.5% | -1.7% | Stock Analytics | |
MARICO | ₹78,708.8 Cr | 3.4% | -8.1% | 17.6% | Stock Analytics | |
JUBILANT FOODWORKS | ₹39,650.1 Cr | -1.5% | -13.4% | 31.7% | Stock Analytics |
GRM OVERSEAS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GRM OVERSEAS | 19.4% |
7.6% |
53.7% |
SENSEX | 1.4% |
-5.3% |
0.3% |
You may also like the below Video Courses