ICE MAKE REFRIGERATION
|
ICE MAKE REFRIGERATION Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
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 |
Total Reserves | ₹88 Cr | ₹65 Cr | ₹46 Cr | ₹40 Cr | ₹37 Cr |
Securities Premium | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹69 Cr | ₹46 Cr | ₹27 Cr | ₹24 Cr | ₹19 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | ₹-1.98 Cr | - |
Reserve excluding Revaluation Reserve | ₹88 Cr | ₹65 Cr | ₹46 Cr | ₹40 Cr | ₹37 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹104 Cr | ₹81 Cr | ₹62 Cr | ₹56 Cr | ₹53 Cr |
Minority Interest | ₹-0.11 Cr | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹21 Cr | ₹1.03 Cr | ₹1.40 Cr | ₹1.82 Cr | ₹2.32 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹21 Cr | ₹1.03 Cr | ₹1.40 Cr | ₹1.82 Cr | ₹2.32 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹2.71 Cr | ₹1.51 Cr | ₹1.81 Cr | ₹1.32 Cr | ₹1.18 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 | ₹2.71 Cr | ₹1.51 Cr | ₹1.81 Cr | ₹1.32 Cr | ₹1.18 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-1.59 Cr | ₹-1.31 Cr | ₹-1.34 Cr | ₹-1.05 Cr | ₹-0.89 Cr |
Deferred Tax Assets | ₹1.59 Cr | ₹1.36 Cr | ₹1.34 Cr | ₹1.07 Cr | ₹0.89 Cr |
Deferred Tax Liability | - | ₹0.05 Cr | - | ₹0.03 Cr | - |
Other Long Term Liabilities | ₹2.45 Cr | ₹2.45 Cr | ₹2.29 Cr | ₹2.07 Cr | ₹2.64 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | ₹0.10 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr |
Total Non-Current Liabilities | ₹24 Cr | ₹3.78 Cr | ₹4.24 Cr | ₹4.24 Cr | ₹5.29 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹54 Cr | ₹51 Cr | ₹34 Cr | ₹26 Cr | ₹22 Cr |
Sundry Creditors | ₹54 Cr | ₹51 Cr | ₹34 Cr | ₹26 Cr | ₹22 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹25 Cr | ₹21 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹12 Cr | ₹14 Cr | ₹15 Cr | ₹9.41 Cr | ₹10 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹13 Cr | ₹7.08 Cr | ₹3.80 Cr | ₹6.52 Cr | ₹3.05 Cr |
Short Term Borrowings | - | - | ₹5.21 Cr | ₹4.54 Cr | ₹9.90 Cr |
Secured ST Loans repayable on Demands | - | - | ₹5.21 Cr | ₹4.54 Cr | ₹9.90 Cr |
Working Capital Loans- Sec | - | - | ₹5.21 Cr | ₹4.54 Cr | ₹9.90 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | ₹-5.21 Cr | ₹-4.54 Cr | ₹-9.90 Cr |
Short Term Provisions | ₹1.95 Cr | ₹0.88 Cr | ₹0.48 Cr | ₹0.14 Cr | ₹0.11 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.85 Cr | ₹0.37 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | ₹0.11 Cr | ₹0.11 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.10 Cr | ₹0.50 Cr | ₹0.48 Cr | ₹0.03 Cr | ₹0.00 Cr |
Total Current Liabilities | ₹81 Cr | ₹73 Cr | ₹58 Cr | ₹46 Cr | ₹45 Cr |
Total Liabilities | ₹210 Cr | ₹158 Cr | ₹124 Cr | ₹107 Cr | ₹104 Cr |
ASSETS | |||||
Gross Block | ₹78 Cr | ₹57 Cr | ₹54 Cr | ₹48 Cr | ₹46 Cr |
Less: Accumulated Depreciation | ₹28 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹15 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹50 Cr | ₹32 Cr | ₹32 Cr | ₹30 Cr | ₹31 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹12 Cr | ₹0.14 Cr | - | ₹0.98 Cr | - |
Non Current Investments | ₹0.01 Cr | - | - | - | - |
Long Term Investment | ₹0.01 Cr | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹0.01 Cr | - | - | - | - |
Long Term Loans & Advances | ₹6.86 Cr | ₹0.99 Cr | ₹0.96 Cr | ₹2.80 Cr | ₹3.73 Cr |
Other Non Current Assets | ₹0.59 Cr | ₹0.33 Cr | ₹0.19 Cr | ₹0.03 Cr | ₹0.12 Cr |
Total Non-Current Assets | ₹70 Cr | ₹34 Cr | ₹33 Cr | ₹34 Cr | ₹34 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹4.65 Cr | - | - | - |
Quoted | - | ₹4.65 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹60 Cr | ₹52 Cr | ₹50 Cr | ₹40 Cr | ₹37 Cr |
Raw Materials | ₹40 Cr | ₹34 Cr | ₹29 Cr | ₹19 Cr | ₹20 Cr |
Work-in Progress | ₹7.45 Cr | ₹8.81 Cr | ₹8.90 Cr | ₹5.11 Cr | ₹5.67 Cr |
Finished Goods | ₹13 Cr | ₹8.37 Cr | ₹12 Cr | ₹16 Cr | ₹12 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹65 Cr | ₹54 Cr | ₹34 Cr | ₹25 Cr | ₹26 Cr |
Debtors more than Six months | ₹15 Cr | ₹11 Cr | ₹8.04 Cr | ₹8.22 Cr | - |
Debtors Others | ₹50 Cr | ₹42 Cr | ₹26 Cr | ₹17 Cr | ₹26 Cr |
Cash and Bank | ₹8.63 Cr | ₹9.95 Cr | ₹2.46 Cr | ₹1.46 Cr | ₹1.84 Cr |
Cash in hand | ₹0.15 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.28 Cr |
Balances at Bank | ₹8.48 Cr | ₹9.74 Cr | ₹2.25 Cr | ₹1.30 Cr | ₹1.55 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.31 Cr | ₹0.27 Cr | ₹0.17 Cr | ₹0.35 Cr | ₹0.45 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | ₹0.00 Cr |
Prepaid Expenses | ₹0.29 Cr | ₹0.26 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.17 Cr |
Other current_assets | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.22 Cr | ₹0.29 Cr |
Short Term Loans and Advances | ₹6.31 Cr | ₹3.91 Cr | ₹3.98 Cr | ₹6.46 Cr | ₹3.79 Cr |
Advances recoverable in cash or in kind | ₹4.20 Cr | ₹2.89 Cr | ₹2.69 Cr | ₹1.62 Cr | ₹2.12 Cr |
Advance income tax and TDS | - | - | ₹0.18 Cr | ₹0.46 Cr | ₹0.20 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹2.11 Cr | ₹1.03 Cr | ₹1.11 Cr | ₹4.39 Cr | ₹1.48 Cr |
Total Current Assets | ₹140 Cr | ₹124 Cr | ₹90 Cr | ₹73 Cr | ₹70 Cr |
Net Current Assets (Including Current Investments) | ₹59 Cr | ₹51 Cr | ₹33 Cr | ₹27 Cr | ₹24 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹210 Cr | ₹158 Cr | ₹124 Cr | ₹107 Cr | ₹104 Cr |
Contingent Liabilities | ₹10 Cr | ₹8.17 Cr | ₹6.16 Cr | ₹2.03 Cr | ₹3.35 Cr |
Total Debt | ₹25 Cr | ₹2.97 Cr | ₹8.84 Cr | ₹8.12 Cr | ₹14 Cr |
Book Value | 66.03 | 51.41 | 39.14 | 35.77 | 33.83 |
Adjusted Book Value | 66.03 | 51.41 | 39.14 | 35.77 | 33.83 |
Compare Balance Sheet of peers of ICE MAKE REFRIGERATION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ICE MAKE REFRIGERATION | ₹1,229.4 Cr | -2.8% | 0.4% | 21.3% | Stock Analytics | |
KAYNES TECHNOLOGY INDIA | ₹46,752.8 Cr | 2.5% | 26% | 178.4% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹10,602.2 Cr | -2.1% | 11.1% | -8.3% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹6,565.6 Cr | 13.6% | 14.1% | 92.1% | Stock Analytics | |
DCX SYSTEMS | ₹3,666.8 Cr | 4.9% | 3.7% | -9% | Stock Analytics | |
APOLLO MICRO SYSTEMS | ₹2,888.7 Cr | -3.5% | 2.3% | -18.1% | Stock Analytics |
ICE MAKE REFRIGERATION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ICE MAKE REFRIGERATION | -2.8% |
0.4% |
21.3% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses