INTEGRA ESSENTIA
|
INTEGRA ESSENTIA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Share Capital | ₹107 Cr | ₹91 Cr | ₹46 Cr | ₹11 Cr |
| Equity - Authorised | ₹125 Cr | ₹125 Cr | ₹60 Cr | ₹41 Cr |
| Equity - Issued | ₹107 Cr | ₹91 Cr | ₹46 Cr | ₹11 Cr |
| Equity Paid Up | ₹107 Cr | ₹91 Cr | ₹46 Cr | ₹11 Cr |
| Equity Shares Forfeited | - | - | - | - |
| Adjustments to Equity | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - |
| Total Reserves | ₹63 Cr | ₹26 Cr | ₹30 Cr | ₹-40 Cr |
| Securities Premium | ₹50 Cr | ₹17 Cr | ₹63 Cr | - |
| Capital Reserves | ₹27 Cr | ₹27 Cr | - | - |
| Profit & Loss Account Balance | ₹-16 Cr | ₹-19 Cr | ₹-35 Cr | ₹-42 Cr |
| General Reserves | ₹1.55 Cr | ₹1.51 Cr | ₹1.51 Cr | ₹1.51 Cr |
| Other Reserves | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹63 Cr | ₹26 Cr | ₹30 Cr | ₹-40 Cr |
| Revaluation reserve | - | - | - | - |
| Shareholder's Funds | ₹170 Cr | ₹117 Cr | ₹75 Cr | ₹-29 Cr |
| Minority Interest | - | - | - | - |
| Long-Term Borrowings | - | - | - | - |
| Secured Loans | ₹0.68 Cr | ₹0.79 Cr | - | - |
| Non Convertible Debentures | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - |
| Packing Credit - Bank | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - |
| Term Loans - Banks | - | - | - | - |
| Term Loans - Institutions | - | - | - | - |
| Other Secured | ₹0.68 Cr | ₹0.79 Cr | - | - |
| Unsecured Loans | ₹3.65 Cr | ₹6.46 Cr | ₹28 Cr | ₹0.03 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 | - | - | - | - |
| Other Unsecured Loan | ₹3.65 Cr | ₹6.46 Cr | ₹28 Cr | ₹0.03 Cr |
| Deferred Tax Assets / Liabilities | ₹0.81 Cr | ₹0.25 Cr | ₹0.00 Cr | - |
| Deferred Tax Assets | - | - | ₹0.00 Cr | - |
| Deferred Tax Liability | ₹0.81 Cr | ₹0.25 Cr | - | - |
| Other Long Term Liabilities | ₹0.14 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - |
| Long Term Provisions | ₹0.02 Cr | ₹0.03 Cr | - | - |
| Total Non-Current Liabilities | ₹5.30 Cr | ₹7.53 Cr | ₹28 Cr | ₹0.03 Cr |
| Current Liabilities | - | - | - | - |
| Trade Payables | ₹17 Cr | ₹47 Cr | ₹24 Cr | ₹14 Cr |
| Sundry Creditors | ₹17 Cr | ₹47 Cr | ₹24 Cr | ₹14 Cr |
| Acceptances | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - |
| Other Current Liabilities | ₹5.07 Cr | ₹27 Cr | ₹32 Cr | ₹2.81 Cr |
| Bank Overdraft / Short term credit | - | - | - | - |
| Advances received from customers | ₹1.82 Cr | ₹24 Cr | ₹30 Cr | ₹1.05 Cr |
| Interest Accrued But Not Due | - | - | ₹1.66 Cr | ₹1.62 Cr |
| Share Application Money | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - |
| Current maturity - Others | - | - | - | - |
| Other Liabilities | ₹3.26 Cr | ₹2.48 Cr | ₹0.43 Cr | ₹0.14 Cr |
| Short Term Borrowings | ₹22 Cr | ₹0.13 Cr | - | ₹29 Cr |
| Secured ST Loans repayable on Demands | ₹22 Cr | ₹0.13 Cr | - | - |
| Working Capital Loans- Sec | ₹22 Cr | - | - | - |
| Buyers Credits - Unsec | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | ₹0.27 Cr |
| Other Unsecured Loans | ₹-22 Cr | - | - | ₹28 Cr |
| Short Term Provisions | ₹1.53 Cr | ₹3.42 Cr | ₹0.57 Cr | ₹0.01 Cr |
| Proposed Equity Dividend | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - |
| Provision for Tax | ₹1.53 Cr | ₹3.42 Cr | ₹0.57 Cr | - |
| Provision for post retirement benefits | - | - | - | - |
| Preference Dividend | - | - | - | - |
| Other Provisions | - | - | - | ₹0.01 Cr |
| Total Current Liabilities | ₹46 Cr | ₹77 Cr | ₹57 Cr | ₹46 Cr |
| Total Liabilities | ₹221 Cr | ₹202 Cr | ₹161 Cr | ₹17 Cr |
| ASSETS | ||||
| Gross Block | ₹42 Cr | ₹42 Cr | ₹40 Cr | ₹0.01 Cr |
| Less: Accumulated Depreciation | ₹6.97 Cr | ₹3.74 Cr | ₹0.03 Cr | - |
| Less: Impairment of Assets | - | - | - | - |
| Net Block | ₹35 Cr | ₹38 Cr | ₹40 Cr | ₹0.01 Cr |
| Lease Adjustment A/c | - | - | - | - |
| Capital Work in Progress | - | - | - | - |
| Non Current Investments | ₹29 Cr | ₹36 Cr | ₹20 Cr | - |
| Long Term Investment | ₹29 Cr | ₹36 Cr | ₹20 Cr | - |
| Quoted | - | - | - | - |
| Unquoted | ₹29 Cr | ₹36 Cr | ₹20 Cr | - |
| Long Term Loans & Advances | ₹35 Cr | ₹69 Cr | ₹83 Cr | - |
| Other Non Current Assets | - | ₹0.00 Cr | - | - |
| Total Non-Current Assets | ₹117 Cr | ₹143 Cr | ₹143 Cr | ₹0.01 Cr |
| Current Assets Loans & Advances | - | - | - | - |
| Currents Investments | - | - | - | - |
| Quoted | - | - | - | - |
| Unquoted | - | - | - | - |
| Inventories | - | - | - | - |
| Raw Materials | - | - | - | - |
| Work-in Progress | - | - | - | - |
| Finished Goods | - | - | - | - |
| Packing Materials | - | - | - | - |
| Stores  and Spare | - | - | - | - |
| Other Inventory | - | - | - | - |
| Sundry Debtors | ₹67 Cr | ₹39 Cr | ₹10 Cr | ₹7.90 Cr |
| Debtors more than Six months | ₹11 Cr | ₹2.76 Cr | ₹0.79 Cr | - |
| Debtors Others | ₹57 Cr | ₹36 Cr | ₹9.56 Cr | ₹7.90 Cr |
| Cash and Bank | ₹0.11 Cr | ₹1.96 Cr | ₹5.51 Cr | ₹0.44 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.01 Cr | ₹0.18 Cr | ₹0.17 Cr |
| Balances at Bank | ₹0.09 Cr | ₹1.94 Cr | ₹5.33 Cr | ₹0.27 Cr |
| Other cash and bank balances | - | - | - | - |
| Other Current Assets | ₹0.12 Cr | ₹0.05 Cr | ₹0.06 Cr | - |
| Interest accrued on Investments | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr | - |
| Interest accrued on Debentures | - | - | - | - |
| Deposits with Government | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - |
| Prepaid Expenses | ₹0.06 Cr | ₹0.00 Cr | - | - |
| Other current_assets | - | - | - | - |
| Short Term Loans and Advances | ₹37 Cr | ₹18 Cr | ₹2.04 Cr | ₹8.54 Cr |
| Advances recoverable in cash or in kind | ₹29 Cr | ₹15 Cr | ₹0.07 Cr | ₹8.53 Cr |
| Advance income tax and TDS | - | - | - | - |
| Amounts due from directors | - | - | - | - |
| Due From Subsidiaries | - | - | - | - |
| Inter corporate deposits | - | - | - | - |
| Corporate Deposits | - | - | - | - |
| Other Loans & Advances | ₹7.58 Cr | ₹3.08 Cr | ₹1.97 Cr | ₹0.01 Cr |
| Total Current Assets | ₹104 Cr | ₹59 Cr | ₹18 Cr | ₹17 Cr |
| Net Current Assets (Including Current Investments) | ₹58 Cr | ₹-18 Cr | ₹-39 Cr | ₹-29 Cr |
| Miscellaneous Expenses not written off | - | - | - | - |
| Total Assets | ₹221 Cr | ₹202 Cr | ₹161 Cr | ₹17 Cr |
| Contingent Liabilities | ₹0.74 Cr | ₹0.74 Cr | ₹0.74 Cr | ₹0.74 Cr |
| Total Debt | ₹26 Cr | ₹7.38 Cr | ₹28 Cr | ₹29 Cr |
| Book Value | 1.59 | 1.28 | 1.65 | -2.67 |
| Adjusted Book Value | 1.59 | 1.26 | 0.81 | -1.23 |
Compare Balance Sheet of peers of INTEGRA ESSENTIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| INTEGRA ESSENTIA | ₹203.9 Cr | 9.8% | 6.7% | -42.8% | Stock Analytics | |
| PAGE INDUSTRIES | ₹45,579.5 Cr | -0.4% | -0.6% | -3.9% | Stock Analytics | |
| KPR MILL | ₹37,162.0 Cr | 4.1% | -1.3% | 19.7% | Stock Analytics | |
| VEDANT FASHIONS | ₹16,305.6 Cr | -2.4% | -2.9% | -46.1% | Stock Analytics | |
| SWAN ENERGY | ₹14,953.5 Cr | 10.2% | 5.4% | 3.3% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹12,695.6 Cr | -0.9% | 7% | 3.5% | Stock Analytics | |
INTEGRA ESSENTIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| INTEGRA ESSENTIA | 9.8% |
6.7% |
-42.8% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses