Home > Balance Sheet > HERITAGE FOODS

HERITAGE FOODS
Balance Sheet

COMMUNITY POLL
for HERITAGE FOODS
Please provide your vote to see the results

HERITAGE FOODS Last 5 Year Balance Sheet History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
EQUITY AND LIABILITIES
Share Capital ₹46 Cr₹46 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity - Authorised ₹48 Cr₹48 Cr₹48 Cr₹48 Cr₹48 Cr
    Equity - Issued ₹46 Cr₹46 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity Paid Up ₹46 Cr₹46 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity Shares Forfeited -----
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹5.00₹5.00₹5.00₹5.00₹5.00
Share Warrants & Outstandings ₹3.19 Cr₹3.19 Cr₹3.19 Cr₹3.19 Cr₹3.19 Cr
Total Reserves ₹759 Cr₹676 Cr₹631 Cr₹569 Cr₹433 Cr
    Securities Premium ₹37 Cr₹37 Cr₹38 Cr₹38 Cr₹38 Cr
    Capital Reserves ₹-1.50 Cr₹-1.50 Cr₹-1.50 Cr₹-1.50 Cr₹-1.50 Cr
    Profit & Loss Account Balance ₹638 Cr₹556 Cr₹510 Cr₹448 Cr₹312 Cr
    General Reserves ₹84 Cr₹84 Cr₹84 Cr₹84 Cr₹84 Cr
    Other Reserves ₹0.78 Cr₹0.76 Cr₹0.76 Cr₹0.75 Cr₹0.76 Cr
Reserve excluding Revaluation Reserve ₹759 Cr₹676 Cr₹631 Cr₹569 Cr₹433 Cr
Revaluation reserve -----
Shareholder's Funds ₹808 Cr₹726 Cr₹658 Cr₹596 Cr₹460 Cr
Minority Interest --₹0.00 Cr₹0.49 Cr₹2.15 Cr
Long-Term Borrowings -----
Secured Loans ₹75 Cr₹4.50 Cr₹7.95 Cr₹34 Cr₹172 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹92 Cr₹5.84 Cr₹7.97 Cr₹57 Cr₹211 Cr
    Term Loans - Institutions -----
    Other Secured ₹-17 Cr₹-1.35 Cr₹-0.02 Cr₹-23 Cr₹-39 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 ₹26 Cr₹25 Cr₹24 Cr₹24 Cr₹22 Cr
    Deferred Tax Assets ₹16 Cr₹15 Cr₹14 Cr₹9.28 Cr₹8.72 Cr
    Deferred Tax Liability ₹42 Cr₹40 Cr₹38 Cr₹33 Cr₹31 Cr
Other Long Term Liabilities ₹42 Cr₹37 Cr₹14 Cr₹5.80 Cr₹4.00 Cr
Long Term Trade Payables -----
Long Term Provisions ₹23 Cr₹18 Cr₹17 Cr₹10 Cr₹8.20 Cr
Total Non-Current Liabilities ₹166 Cr₹85 Cr₹62 Cr₹74 Cr₹207 Cr
Current Liabilities -----
Trade Payables ₹145 Cr₹77 Cr₹52 Cr₹36 Cr₹60 Cr
    Sundry Creditors ₹145 Cr₹77 Cr₹52 Cr₹36 Cr₹60 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹151 Cr₹102 Cr₹122 Cr₹158 Cr₹160 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹11 Cr₹13 Cr₹3.00 Cr₹3.14 Cr₹3.97 Cr
    Interest Accrued But Not Due ₹0.03 Cr₹0.05 Cr₹0.06 Cr₹0.41 Cr₹1.45 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others ₹0.22 Cr₹0.22 Cr₹0.22 Cr₹1.82 Cr-
    Other Liabilities ₹140 Cr₹89 Cr₹119 Cr₹152 Cr₹154 Cr
Short Term Borrowings -₹126 Cr-₹1.94 Cr₹88 Cr
    Secured ST Loans repayable on Demands -₹101 Cr-₹1.94 Cr₹63 Cr
    Working Capital Loans- Sec -₹101 Cr-₹1.94 Cr₹63 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans -₹-76 Cr-₹-1.94 Cr₹-38 Cr
Short Term Provisions ₹11 Cr₹8.96 Cr₹8.28 Cr₹13 Cr₹11 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax -----
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹11 Cr₹8.96 Cr₹8.28 Cr₹13 Cr₹11 Cr
Total Current Liabilities ₹307 Cr₹315 Cr₹183 Cr₹208 Cr₹320 Cr
Total Liabilities ₹1,281 Cr₹1,125 Cr₹903 Cr₹879 Cr₹988 Cr
ASSETS
Gross Block ₹986 Cr₹856 Cr₹775 Cr₹739 Cr₹598 Cr
Less: Accumulated Depreciation ₹285 Cr₹238 Cr₹199 Cr₹164 Cr₹122 Cr
Less: Impairment of Assets ₹0.67 Cr₹0.21 Cr₹0.42 Cr--
Net Block ₹700 Cr₹617 Cr₹575 Cr₹575 Cr₹475 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹20 Cr₹20 Cr₹7.40 Cr₹16 Cr₹76 Cr
Non Current Investments ₹18 Cr₹15 Cr₹18 Cr₹13 Cr₹152 Cr
Long Term Investment ₹18 Cr₹15 Cr₹18 Cr₹13 Cr₹152 Cr
    Quoted ₹0.05 Cr₹0.03 Cr₹0.02 Cr₹0.01 Cr₹144 Cr
    Unquoted ₹43 Cr₹33 Cr₹28 Cr₹17 Cr₹9.93 Cr
Long Term Loans & Advances ₹13 Cr₹15 Cr₹6.19 Cr₹7.58 Cr₹8.22 Cr
Other Non Current Assets ₹0.10 Cr₹0.18 Cr₹0.60 Cr₹0.14 Cr₹0.60 Cr
Total Non-Current Assets ₹756 Cr₹672 Cr₹612 Cr₹619 Cr₹720 Cr
Current Assets Loans & Advances -----
Currents Investments ₹122 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr
    Quoted ₹122 Cr----
    Unquoted ₹0.00 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr
Inventories ₹262 Cr₹379 Cr₹206 Cr₹198 Cr₹145 Cr
    Raw Materials ₹36 Cr₹83 Cr₹86 Cr₹77 Cr₹55 Cr
    Work-in Progress ₹120 Cr₹147 Cr₹36 Cr₹40 Cr₹10 Cr
    Finished Goods ₹81 Cr₹125 Cr₹64 Cr₹66 Cr₹67 Cr
    Packing Materials ₹12 Cr₹11 Cr₹11 Cr₹7.74 Cr₹7.37 Cr
    Stores  and Spare ₹6.28 Cr₹6.60 Cr₹5.34 Cr₹4.10 Cr₹3.72 Cr
    Other Inventory ₹6.30 Cr₹6.23 Cr₹3.74 Cr₹2.90 Cr₹1.75 Cr
Sundry Debtors ₹29 Cr₹28 Cr₹18 Cr₹15 Cr₹22 Cr
    Debtors more than Six months ₹8.34 Cr₹8.69 Cr₹2.78 Cr₹3.89 Cr-
    Debtors Others ₹30 Cr₹29 Cr₹25 Cr₹16 Cr₹28 Cr
Cash and Bank ₹84 Cr₹19 Cr₹36 Cr₹24 Cr₹60 Cr
    Cash in hand ₹0.15 Cr₹0.23 Cr₹2.58 Cr₹3.31 Cr₹3.59 Cr
    Balances at Bank ₹84 Cr₹19 Cr₹33 Cr₹21 Cr₹56 Cr
    Other cash and bank balances -----
Other Current Assets ₹15 Cr₹16 Cr₹8.56 Cr₹7.18 Cr₹3.71 Cr
    Interest accrued on Investments ₹0.08 Cr₹0.01 Cr₹0.07 Cr₹0.06 Cr₹0.15 Cr
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans -----
    Prepaid Expenses ₹5.81 Cr₹8.54 Cr₹6.26 Cr₹5.64 Cr₹3.16 Cr
    Other current_assets ₹9.11 Cr₹7.76 Cr₹2.24 Cr₹1.48 Cr₹0.41 Cr
Short Term Loans and Advances ₹13 Cr₹11 Cr₹22 Cr₹14 Cr₹18 Cr
    Advances recoverable in cash or in kind ₹5.11 Cr₹4.34 Cr₹15 Cr₹8.85 Cr₹12 Cr
    Advance income tax and TDS ₹4.68 Cr₹3.61 Cr₹3.61 Cr₹2.58 Cr₹1.38 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹3.57 Cr₹2.92 Cr₹2.99 Cr₹2.71 Cr₹3.84 Cr
Total Current Assets ₹525 Cr₹453 Cr₹290 Cr₹259 Cr₹248 Cr
Net Current Assets (Including Current Investments) ₹218 Cr₹139 Cr₹108 Cr₹51 Cr₹-72 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹1,281 Cr₹1,125 Cr₹903 Cr₹879 Cr₹988 Cr
Contingent Liabilities ₹19 Cr₹9.03 Cr₹8.66 Cr₹4.28 Cr₹3.91 Cr
Total Debt ₹93 Cr₹135 Cr₹12 Cr₹64 Cr₹306 Cr
Book Value 86.7577.88141.03127.7398.37
Adjusted Book Value 86.7577.8871.5264.7749.88

Compare Balance Sheet of peers of HERITAGE FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
HERITAGE FOODS ₹4,430.7 Cr -4.6% 4.9% 105.2% Stock Analytics
NESTLE INDIA ₹208,629.0 Cr -3.5% -2.1% -11.3% Stock Analytics
VARUN BEVERAGES ₹207,016.0 Cr -5.2% -2.3% 38.6% Stock Analytics
BRITANNIA INDUSTRIES ₹113,230.0 Cr -3% -2.2% -2% Stock Analytics
MARICO ₹81,373.8 Cr -2.7% 6.3% 18.7% Stock Analytics
JUBILANT FOODWORKS ₹44,374.6 Cr -2.1% 10.2% 21.6% Stock Analytics


HERITAGE FOODS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
HERITAGE FOODS

-4.6%

4.9%

105.2%

SENSEX

-5%

0.6%

9.2%


You may also like the below Video Courses