Home > Balance Sheet > ICE MAKE REFRIGERATION

ICE MAKE REFRIGERATION
Balance Sheet

COMMUNITY POLL
for ICE MAKE REFRIGERATION
Please provide your vote to see the results

ICE MAKE REFRIGERATION Last 5 Year Balance Sheet History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
EQUITY AND LIABILITIES
Share Capital ₹16 Cr₹16 Cr₹16 Cr₹16 Cr₹16 Cr
    Equity - Authorised ₹18 Cr₹18 Cr₹18 Cr₹18 Cr₹18 Cr
    Equity - Issued ₹16 Cr₹16 Cr₹16 Cr₹16 Cr₹16 Cr
    Equity Paid Up ₹16 Cr₹16 Cr₹16 Cr₹16 Cr₹16 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 -₹0.22 Cr₹0.26 Cr₹0.25 Cr₹0.01 Cr
Total Reserves ₹65 Cr₹46 Cr₹40 Cr₹37 Cr₹34 Cr
    Securities Premium ₹19 Cr₹19 Cr₹18 Cr₹18 Cr₹18 Cr
    Capital Reserves -----
    Profit & Loss Account Balance ₹46 Cr₹27 Cr₹24 Cr₹19 Cr₹16 Cr
    General Reserves -----
    Other Reserves --₹-1.98 Cr--
Reserve excluding Revaluation Reserve ₹65 Cr₹46 Cr₹40 Cr₹37 Cr₹34 Cr
Revaluation reserve -----
Shareholder's Funds ₹81 Cr₹62 Cr₹56 Cr₹53 Cr₹50 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans ₹1.03 Cr₹1.40 Cr₹1.82 Cr₹2.32 Cr₹0.06 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹1.03 Cr₹1.40 Cr₹1.82 Cr₹2.32 Cr-
    Term Loans - Institutions -----
    Other Secured ----₹0.06 Cr
Unsecured Loans ₹1.51 Cr₹1.81 Cr₹1.32 Cr₹1.18 Cr₹1.16 Cr
    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 ₹1.51 Cr₹1.81 Cr₹1.32 Cr₹1.18 Cr₹1.16 Cr
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹-1.31 Cr₹-1.34 Cr₹-1.05 Cr₹-0.89 Cr₹-0.36 Cr
    Deferred Tax Assets ₹1.36 Cr₹1.34 Cr₹1.07 Cr₹0.89 Cr₹0.36 Cr
    Deferred Tax Liability ₹0.05 Cr-₹0.03 Cr--
Other Long Term Liabilities ₹2.45 Cr₹2.29 Cr₹2.07 Cr₹2.64 Cr₹0.06 Cr
Long Term Trade Payables -----
Long Term Provisions ₹0.10 Cr₹0.08 Cr₹0.07 Cr₹0.05 Cr-
Total Non-Current Liabilities ₹3.78 Cr₹4.24 Cr₹4.24 Cr₹5.29 Cr₹0.91 Cr
Current Liabilities -----
Trade Payables ₹51 Cr₹34 Cr₹26 Cr₹22 Cr₹20 Cr
    Sundry Creditors ₹51 Cr₹34 Cr₹26 Cr₹22 Cr₹20 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹21 Cr₹18 Cr₹16 Cr₹13 Cr₹8.89 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹14 Cr₹15 Cr₹9.41 Cr₹10 Cr₹6.47 Cr
    Interest Accrued But Not Due -----
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹7.08 Cr₹3.80 Cr₹6.52 Cr₹3.05 Cr₹2.42 Cr
Short Term Borrowings -₹5.21 Cr₹4.54 Cr₹9.90 Cr₹1.98 Cr
    Secured ST Loans repayable on Demands -₹5.21 Cr₹4.54 Cr₹9.90 Cr₹1.98 Cr
    Working Capital Loans- Sec -₹5.21 Cr₹4.54 Cr₹9.90 Cr₹1.98 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans -₹-5.21 Cr₹-4.54 Cr₹-9.90 Cr₹-1.98 Cr
Short Term Provisions ₹0.88 Cr₹0.48 Cr₹0.14 Cr₹0.11 Cr₹0.36 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹0.37 Cr----
    Provision for post retirement benefits --₹0.11 Cr₹0.11 Cr₹0.36 Cr
    Preference Dividend -----
    Other Provisions ₹0.50 Cr₹0.48 Cr₹0.03 Cr₹0.00 Cr-
Total Current Liabilities ₹73 Cr₹58 Cr₹46 Cr₹45 Cr₹31 Cr
Total Liabilities ₹158 Cr₹124 Cr₹107 Cr₹104 Cr₹82 Cr
ASSETS
Gross Block ₹57 Cr₹54 Cr₹48 Cr₹46 Cr₹35 Cr
Less: Accumulated Depreciation ₹25 Cr₹22 Cr₹18 Cr₹15 Cr₹12 Cr
Less: Impairment of Assets -----
Net Block ₹32 Cr₹32 Cr₹30 Cr₹31 Cr₹23 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹0.14 Cr-₹0.98 Cr--
Non Current Investments -----
Long Term Investment -----
    Quoted -----
    Unquoted -----
Long Term Loans & Advances ₹0.99 Cr₹0.96 Cr₹2.80 Cr₹3.73 Cr₹1.02 Cr
Other Non Current Assets ₹0.33 Cr₹0.19 Cr₹0.03 Cr₹0.12 Cr-
Total Non-Current Assets ₹34 Cr₹33 Cr₹34 Cr₹34 Cr₹24 Cr
Current Assets Loans & Advances -----
Currents Investments ₹4.65 Cr----
    Quoted ₹4.65 Cr----
    Unquoted -----
Inventories ₹52 Cr₹50 Cr₹40 Cr₹37 Cr₹29 Cr
    Raw Materials ₹34 Cr₹29 Cr₹19 Cr₹20 Cr₹17 Cr
    Work-in Progress ₹8.81 Cr₹8.90 Cr₹5.11 Cr₹5.67 Cr₹4.03 Cr
    Finished Goods ₹8.37 Cr₹12 Cr₹16 Cr₹12 Cr₹7.90 Cr
    Packing Materials -----
    Stores  and Spare -----
    Other Inventory -----
Sundry Debtors ₹54 Cr₹34 Cr₹25 Cr₹26 Cr₹22 Cr
    Debtors more than Six months ₹11 Cr₹8.04 Cr₹8.22 Cr-₹5.61 Cr
    Debtors Others ₹42 Cr₹26 Cr₹17 Cr₹26 Cr₹16 Cr
Cash and Bank ₹9.95 Cr₹2.46 Cr₹1.46 Cr₹1.84 Cr₹4.06 Cr
    Cash in hand ₹0.21 Cr₹0.22 Cr₹0.16 Cr₹0.28 Cr₹0.17 Cr
    Balances at Bank ₹9.74 Cr₹2.25 Cr₹1.30 Cr₹1.55 Cr₹3.88 Cr
    Other cash and bank balances -----
Other Current Assets ₹0.27 Cr₹0.17 Cr₹0.35 Cr₹0.45 Cr₹0.13 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ---₹0.00 Cr-
    Prepaid Expenses ₹0.26 Cr₹0.16 Cr₹0.13 Cr₹0.17 Cr₹0.13 Cr
    Other current_assets ₹0.01 Cr₹0.01 Cr₹0.22 Cr₹0.29 Cr-
Short Term Loans and Advances ₹3.91 Cr₹3.98 Cr₹6.46 Cr₹3.79 Cr₹4.17 Cr
    Advances recoverable in cash or in kind ₹2.89 Cr₹2.69 Cr₹1.62 Cr₹2.12 Cr₹2.43 Cr
    Advance income tax and TDS -₹0.18 Cr₹0.46 Cr₹0.20 Cr₹0.42 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹1.03 Cr₹1.11 Cr₹4.39 Cr₹1.48 Cr₹1.32 Cr
Total Current Assets ₹124 Cr₹90 Cr₹73 Cr₹70 Cr₹59 Cr
Net Current Assets (Including Current Investments) ₹51 Cr₹33 Cr₹27 Cr₹24 Cr₹27 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹158 Cr₹124 Cr₹107 Cr₹104 Cr₹82 Cr
Contingent Liabilities ₹8.17 Cr₹6.16 Cr₹2.03 Cr₹3.35 Cr-
Total Debt ₹2.97 Cr₹8.84 Cr₹8.12 Cr₹14 Cr₹3.23 Cr
Book Value -39.1435.7733.8331.95
Adjusted Book Value 51.4139.1435.7733.8331.95

Compare Balance Sheet of peers of ICE MAKE REFRIGERATION

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
ICE MAKE REFRIGERATION ₹1,077.3 Cr 0.8% 1.6% 28% Stock Analytics
KAYNES TECHNOLOGY INDIA ₹34,156.5 Cr 15.4% 9.8% 153.4% Stock Analytics
SYRMA SGS TECHNOLOGY ₹8,299.4 Cr 10.5% 15.1% -17.9% Stock Analytics
DCX SYSTEMS ₹3,738.7 Cr 2.4% 1.9% -2.7% Stock Analytics
AVALON TECHNOLOGIES ₹3,572.8 Cr 7.9% 16.1% -11.7% Stock Analytics
APOLLO MICRO SYSTEMS ₹3,284.0 Cr 5.3% 0.4% 78.6% Stock Analytics


ICE MAKE REFRIGERATION Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
ICE MAKE REFRIGERATION

0.8%

1.6%

28%

SENSEX

2.1%

5%

25.1%


You may also like the below Video Courses