KP ENERGY
|
KP ENERGY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹33 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹35 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity - Issued | ₹33 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹33 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹147 Cr | ₹112 Cr | ₹76 Cr | ₹55 Cr | ₹48 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹147 Cr | ₹112 Cr | ₹69 Cr | ₹49 Cr | ₹43 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | ₹7.14 Cr | ₹5.63 Cr | ₹5.63 Cr |
Reserve excluding Revaluation Reserve | ₹147 Cr | ₹112 Cr | ₹76 Cr | ₹55 Cr | ₹48 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹180 Cr | ₹123 Cr | ₹87 Cr | ₹66 Cr | ₹60 Cr |
Minority Interest | ₹-1.14 Cr | ₹-1.14 Cr | ₹21 Cr | ₹23 Cr | ₹25 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹80 Cr | ₹28 Cr | ₹16 Cr | ₹21 Cr | ₹21 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹94 Cr | ₹34 Cr | ₹22 Cr | ₹27 Cr | ₹26 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-14 Cr | ₹-6.48 Cr | ₹-5.98 Cr | ₹-5.94 Cr | ₹-5.15 Cr |
Unsecured Loans | ₹11 Cr | ₹11 Cr | ₹5.31 Cr | ₹5.25 Cr | ₹5.23 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹5.31 Cr | ₹5.31 Cr | ₹5.31 Cr | ₹5.25 Cr | ₹5.23 Cr |
Other Unsecured Loan | ₹5.63 Cr | ₹5.63 Cr | - | - | - |
Deferred Tax Assets / Liabilities | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹9.81 Cr | ₹13 Cr |
Deferred Tax Assets | ₹0.40 Cr | ₹0.44 Cr | ₹3.30 Cr | ₹5.75 Cr | - |
Deferred Tax Liability | ₹21 Cr | ₹20 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
Other Long Term Liabilities | ₹26 Cr | ₹31 Cr | ₹52 Cr | ₹90 Cr | ₹57 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.65 Cr | ₹0.48 Cr | ₹0.41 Cr | - | - |
Total Non-Current Liabilities | ₹137 Cr | ₹89 Cr | ₹88 Cr | ₹126 Cr | ₹96 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹176 Cr | ₹94 Cr | ₹102 Cr | ₹35 Cr | ₹44 Cr |
Sundry Creditors | ₹176 Cr | ₹94 Cr | ₹102 Cr | ₹35 Cr | ₹44 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹32 Cr | ₹13 Cr | ₹37 Cr | ₹7.27 Cr | ₹30 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.52 Cr | ₹2.23 Cr | ₹29 Cr | - | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹30 Cr | ₹11 Cr | ₹7.92 Cr | ₹7.27 Cr | ₹30 Cr |
Short Term Borrowings | ₹54 Cr | ₹23 Cr | ₹3.94 Cr | ₹5.76 Cr | ₹5.79 Cr |
Secured ST Loans repayable on Demands | ₹54 Cr | ₹23 Cr | ₹3.94 Cr | ₹5.76 Cr | ₹5.79 Cr |
Working Capital Loans- Sec | ₹54 Cr | ₹23 Cr | ₹3.94 Cr | ₹5.76 Cr | ₹5.79 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-54 Cr | ₹-23 Cr | ₹-3.94 Cr | ₹-5.76 Cr | ₹-5.79 Cr |
Short Term Provisions | ₹47 Cr | ₹4.99 Cr | ₹2.52 Cr | ₹1.53 Cr | ₹0.53 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹8.06 Cr | ₹4.52 Cr | ₹2.41 Cr | ₹1.53 Cr | ₹0.53 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹39 Cr | ₹0.47 Cr | ₹0.11 Cr | - | - |
Total Current Liabilities | ₹309 Cr | ₹135 Cr | ₹146 Cr | ₹50 Cr | ₹80 Cr |
Total Liabilities | ₹626 Cr | ₹346 Cr | ₹342 Cr | ₹265 Cr | ₹260 Cr |
ASSETS | |||||
Gross Block | ₹208 Cr | ₹170 Cr | ₹158 Cr | ₹149 Cr | ₹93 Cr |
Less: Accumulated Depreciation | ₹34 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹174 Cr | ₹144 Cr | ₹135 Cr | ₹132 Cr | ₹81 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.18 Cr | ₹1.14 Cr | ₹11 Cr | ₹11 Cr | ₹50 Cr |
Non Current Investments | ₹20 Cr | ₹21 Cr | ₹2.02 Cr | ₹1.00 Cr | - |
Long Term Investment | ₹20 Cr | ₹21 Cr | ₹2.02 Cr | ₹1.00 Cr | - |
Quoted | - | - | - | - | - |
Unquoted | ₹20 Cr | ₹21 Cr | ₹2.02 Cr | ₹1.00 Cr | - |
Long Term Loans & Advances | ₹3.27 Cr | ₹5.52 Cr | ₹1.26 Cr | ₹0.84 Cr | ₹0.67 Cr |
Other Non Current Assets | - | ₹9.00 Cr | ₹13 Cr | ₹13 Cr | ₹0.03 Cr |
Total Non-Current Assets | ₹198 Cr | ₹181 Cr | ₹163 Cr | ₹158 Cr | ₹131 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹1.99 Cr | ₹2.11 Cr | ₹2.65 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹1.99 Cr | ₹2.11 Cr | ₹2.65 Cr | - | - |
Inventories | ₹120 Cr | ₹86 Cr | ₹127 Cr | ₹80 Cr | ₹80 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | ₹120 Cr | ₹86 Cr | ₹127 Cr | ₹80 Cr | ₹80 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹253 Cr | ₹58 Cr | ₹16 Cr | ₹4.19 Cr | ₹11 Cr |
Debtors more than Six months | ₹15 Cr | ₹11 Cr | ₹5.06 Cr | ₹1.87 Cr | - |
Debtors Others | ₹237 Cr | ₹47 Cr | ₹11 Cr | ₹2.33 Cr | ₹11 Cr |
Cash and Bank | ₹24 Cr | ₹13 Cr | ₹21 Cr | ₹17 Cr | ₹7.61 Cr |
Cash in hand | ₹0.11 Cr | ₹0.29 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹0.47 Cr |
Balances at Bank | ₹23 Cr | ₹13 Cr | ₹21 Cr | ₹17 Cr | ₹7.14 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹12 Cr | ₹0.64 Cr | ₹0.93 Cr | ₹0.30 Cr | ₹14 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.03 Cr | ₹0.02 Cr | ₹0.92 Cr | ₹0.30 Cr | ₹0.13 Cr |
Other current_assets | ₹11 Cr | ₹0.63 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹14 Cr |
Short Term Loans and Advances | ₹18 Cr | ₹4.55 Cr | ₹12 Cr | ₹5.62 Cr | ₹16 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹4.44 Cr | ₹7.44 Cr | ₹1.20 Cr | ₹4.46 Cr |
Advance income tax and TDS | - | - | - | - | ₹1.12 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹2.71 Cr | ₹0.11 Cr | ₹4.28 Cr | ₹4.42 Cr | ₹11 Cr |
Total Current Assets | ₹427 Cr | ₹165 Cr | ₹179 Cr | ₹107 Cr | ₹129 Cr |
Net Current Assets (Including Current Investments) | ₹118 Cr | ₹30 Cr | ₹34 Cr | ₹57 Cr | ₹49 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹626 Cr | ₹346 Cr | ₹342 Cr | ₹265 Cr | ₹260 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | ₹160 Cr | ₹69 Cr | ₹32 Cr | ₹39 Cr | ₹37 Cr |
Book Value | 26.98 | 55.29 | 78.49 | 59.04 | 53.59 |
Adjusted Book Value | 26.98 | 18.43 | 13.08 | 9.84 | 8.93 |
Compare Balance Sheet of peers of KP ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KP ENERGY | ₹3,691.2 Cr | -8.5% | -2.5% | 156.3% | Stock Analytics | |
LARSEN & TOUBRO | ₹500,637.0 Cr | -4.4% | 1% | 3.8% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹89,551.6 Cr | -8.3% | 2.2% | 135.6% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹83,743.2 Cr | -4.9% | 0.3% | 3.8% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,280.9 Cr | -5.1% | 15.8% | 32% | Stock Analytics | |
IRCON INTERNATIONAL | ₹20,000.1 Cr | -7% | 13.4% | 23.4% | Stock Analytics |
KP ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KP ENERGY | -8.5% |
-2.5% |
156.3% |
SENSEX | -3.9% |
1.8% |
10.1% |
You may also like the below Video Courses