KANORIA ENERGY & INFRASTRUCTURE
|
KANORIA ENERGY & INFRASTRUCTURE Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹23 Cr | ₹23 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹21 Cr | ₹21 Cr |
| Equity Paid Up | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹21 Cr | ₹21 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹50 Cr | ₹46 Cr | ₹39 Cr | ₹51 Cr | ₹39 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Profit & Loss Account Balance | ₹44 Cr | ₹40 Cr | ₹33 Cr | ₹45 Cr | ₹33 Cr |
| General Reserves | ₹6.01 Cr | ₹6.01 Cr | ₹6.01 Cr | ₹6.01 Cr | ₹6.01 Cr |
| Other Reserves | - | - | ₹-0.21 Cr | ₹-0.23 Cr | ₹-0.23 Cr |
| Reserve excluding Revaluation Reserve | ₹50 Cr | ₹46 Cr | ₹39 Cr | ₹51 Cr | ₹39 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹94 Cr | ₹90 Cr | ₹83 Cr | ₹74 Cr | ₹62 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹7.99 Cr | ₹12 Cr | ₹18 Cr | ₹24 Cr | ₹17 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹7.99 Cr | ₹12 Cr | ₹18 Cr | ₹24 Cr | ₹17 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | ₹0.01 Cr | ₹0.04 Cr |
| Unsecured Loans | ₹16 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹23 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 | ₹8.04 Cr | ₹10 Cr | ₹12 Cr | ₹14 Cr | ₹16 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | ₹0.00 Cr | ₹1.30 Cr |
| Other Unsecured Loan | ₹7.51 Cr | ₹6.87 Cr | ₹3.49 Cr | ₹2.19 Cr | ₹5.44 Cr |
| Deferred Tax Assets / Liabilities | ₹2.91 Cr | ₹2.39 Cr | ₹2.65 Cr | ₹2.64 Cr | ₹2.83 Cr |
| Deferred Tax Assets | ₹2.51 Cr | ₹2.80 Cr | ₹2.51 Cr | ₹2.57 Cr | ₹2.62 Cr |
| Deferred Tax Liability | ₹5.41 Cr | ₹5.19 Cr | ₹5.16 Cr | ₹5.21 Cr | ₹5.45 Cr |
| Other Long Term Liabilities | ₹7.27 Cr | ₹10 Cr | ₹14 Cr | ₹13 Cr | ₹16 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.96 Cr | ₹6.85 Cr | ₹6.60 Cr | ₹6.32 Cr | ₹6.29 Cr |
| Total Non-Current Liabilities | ₹40 Cr | ₹48 Cr | ₹58 Cr | ₹62 Cr | ₹64 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹33 Cr | ₹43 Cr | ₹29 Cr | ₹15 Cr | ₹17 Cr |
| Sundry Creditors | ₹33 Cr | ₹43 Cr | ₹29 Cr | ₹15 Cr | ₹17 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹24 Cr | ₹27 Cr | ₹25 Cr | ₹35 Cr | ₹34 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.37 Cr | ₹5.06 Cr | ₹4.13 Cr | ₹6.18 Cr | ₹3.66 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹29 Cr | ₹30 Cr |
| Short Term Borrowings | ₹84 Cr | ₹84 Cr | ₹65 Cr | ₹34 Cr | ₹29 Cr |
| Secured ST Loans repayable on Demands | ₹84 Cr | ₹84 Cr | ₹65 Cr | ₹34 Cr | ₹29 Cr |
| Working Capital Loans- Sec | ₹84 Cr | ₹84 Cr | ₹65 Cr | ₹34 Cr | ₹29 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-84 Cr | ₹-84 Cr | ₹-65 Cr | ₹-34 Cr | ₹-29 Cr |
| Short Term Provisions | ₹5.19 Cr | ₹4.44 Cr | ₹4.94 Cr | ₹5.28 Cr | ₹5.13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.02 Cr | ₹0.17 Cr | ₹1.39 Cr | ₹1.58 Cr | ₹1.15 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹5.17 Cr | ₹4.27 Cr | ₹3.55 Cr | ₹3.70 Cr | ₹3.97 Cr |
| Total Current Liabilities | ₹146 Cr | ₹159 Cr | ₹123 Cr | ₹90 Cr | ₹86 Cr |
| Total Liabilities | ₹280 Cr | ₹297 Cr | ₹264 Cr | ₹225 Cr | ₹212 Cr |
| ASSETS | |||||
| Gross Block | ₹120 Cr | ₹118 Cr | ₹86 Cr | ₹53 Cr | ₹52 Cr |
| Less: Accumulated Depreciation | ₹27 Cr | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹14 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹93 Cr | ₹95 Cr | ₹66 Cr | ₹36 Cr | ₹38 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹6.56 Cr | ₹3.48 Cr | ₹29 Cr | ₹53 Cr | ₹52 Cr |
| Non Current Investments | - | - | ₹1.09 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Long Term Investment | - | - | ₹1.09 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Quoted | - | - | ₹1.09 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹3.71 Cr | ₹4.65 Cr | ₹7.26 Cr | ₹7.05 Cr | ₹7.63 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹103 Cr | ₹103 Cr | ₹103 Cr | ₹96 Cr | ₹97 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹0.22 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.22 Cr | - | - | - | - |
| Inventories | ₹123 Cr | ₹145 Cr | ₹109 Cr | ₹76 Cr | ₹66 Cr |
| Raw Materials | ₹42 Cr | ₹65 Cr | ₹19 Cr | ₹26 Cr | ₹19 Cr |
| Work-in Progress | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹20 Cr | ₹13 Cr |
| Finished Goods | ₹50 Cr | ₹47 Cr | ₹40 Cr | ₹15 Cr | ₹11 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹9.64 Cr | ₹9.29 Cr | ₹9.08 Cr | ₹5.01 Cr | ₹4.27 Cr |
| Other Inventory | ₹3.90 Cr | ₹4.36 Cr | ₹21 Cr | ₹11 Cr | ₹19 Cr |
| Sundry Debtors | ₹19 Cr | ₹17 Cr | ₹12 Cr | ₹18 Cr | ₹13 Cr |
| Debtors more than Six months | ₹3.99 Cr | ₹2.26 Cr | ₹0.92 Cr | ₹2.95 Cr | ₹3.09 Cr |
| Debtors Others | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹15 Cr | ₹10 Cr |
| Cash and Bank | ₹4.86 Cr | ₹4.36 Cr | ₹4.68 Cr | ₹7.75 Cr | ₹8.04 Cr |
| Cash in hand | ₹0.17 Cr | ₹0.15 Cr | ₹0.11 Cr | ₹0.40 Cr | ₹0.17 Cr |
| Balances at Bank | ₹4.69 Cr | ₹4.21 Cr | ₹4.58 Cr | ₹7.35 Cr | ₹7.87 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹4.77 Cr | ₹4.12 Cr | ₹1.71 Cr | ₹2.84 Cr | ₹1.99 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | ₹0.02 Cr | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹4.77 Cr | ₹4.12 Cr | ₹1.71 Cr | ₹2.83 Cr | ₹1.99 Cr |
| Short Term Loans and Advances | ₹25 Cr | ₹23 Cr | ₹33 Cr | ₹25 Cr | ₹25 Cr |
| Advances recoverable in cash or in kind | ₹7.30 Cr | ₹5.98 Cr | ₹16 Cr | ₹4.72 Cr | ₹0.97 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹17 Cr | ₹17 Cr | ₹18 Cr | ₹20 Cr | ₹24 Cr |
| Total Current Assets | ₹177 Cr | ₹195 Cr | ₹161 Cr | ₹129 Cr | ₹115 Cr |
| Net Current Assets (Including Current Investments) | ₹30 Cr | ₹36 Cr | ₹37 Cr | ₹40 Cr | ₹28 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹280 Cr | ₹297 Cr | ₹264 Cr | ₹225 Cr | ₹212 Cr |
| Contingent Liabilities | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Total Debt | ₹118 Cr | ₹122 Cr | ₹107 Cr | ₹80 Cr | ₹73 Cr |
| Book Value | 10.82 | 10.40 | 9.53 | 16.90 | 14.10 |
| Adjusted Book Value | 10.82 | 10.40 | 9.53 | 8.45 | 7.05 |
Compare Balance Sheet of peers of KANORIA ENERGY & INFRASTRUCTURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KANORIA ENERGY & INFRASTRUCTURE | ₹183.4 Cr | -0.1% | -2.7% | -38.9% | Stock Analytics | |
| ULTRATECH CEMENT | ₹352,047.0 Cr | -0.6% | -2.3% | 8.6% | Stock Analytics | |
| AMBUJA CEMENTS | ₹139,720.0 Cr | 1% | -0.8% | -0.2% | Stock Analytics | |
| SHREE CEMENT | ₹102,066.0 Cr | -1.1% | -3.4% | 14.6% | Stock Analytics | |
| JK CEMENT | ₹48,018.4 Cr | -2.8% | -1.4% | 46.9% | Stock Analytics | |
| ACC | ₹35,328.4 Cr | 1% | 3% | -18.7% | Stock Analytics | |
KANORIA ENERGY & INFRASTRUCTURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KANORIA ENERGY & INFRASTRUCTURE | -0.1% |
-2.7% |
-38.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses