MILKFOOD
|
MILKFOOD Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹12 Cr | ₹5.13 Cr | ₹4.89 Cr | ₹4.89 Cr | ₹4.89 Cr |
| Equity - Authorised | ₹34 Cr | ₹20 Cr | ₹20 Cr | ₹7.50 Cr | ₹7.50 Cr |
| Equity - Issued | ₹12 Cr | ₹5.13 Cr | ₹4.89 Cr | ₹4.89 Cr | ₹4.89 Cr |
| Equity Paid Up | ₹12 Cr | ₹5.13 Cr | ₹4.89 Cr | ₹4.89 Cr | ₹4.89 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | ₹0.97 Cr | ₹2.53 Cr | - | - |
| Total Reserves | ₹164 Cr | ₹169 Cr | ₹126 Cr | ₹118 Cr | ₹114 Cr |
| Securities Premium | ₹38 Cr | ₹44 Cr | ₹6.70 Cr | ₹6.70 Cr | ₹6.70 Cr |
| Capital Reserves | ₹0.19 Cr | ₹0.19 Cr | - | - | - |
| Profit & Loss Account Balance | ₹126 Cr | ₹125 Cr | ₹119 Cr | ₹111 Cr | ₹107 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹164 Cr | ₹169 Cr | ₹126 Cr | ₹118 Cr | ₹114 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹176 Cr | ₹175 Cr | ₹133 Cr | ₹123 Cr | ₹119 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹10 Cr | ₹17 Cr | ₹28 Cr | ₹16 Cr | ₹15 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹13 Cr | ₹23 Cr | ₹33 Cr | ₹19 Cr | ₹18 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-2.86 Cr | ₹-6.72 Cr | ₹-5.53 Cr | ₹-2.37 Cr | ₹-2.81 Cr |
| Unsecured Loans | ₹47 Cr | ₹47 Cr | ₹43 Cr | ₹1.05 Cr | ₹0.79 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 | ₹5.14 Cr | ₹3.90 Cr | ₹0.35 Cr | ₹2.41 Cr | ₹1.52 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹0.20 Cr | ₹0.20 Cr | - | ₹0.59 Cr | ₹2.90 Cr |
| Other Unsecured Loan | ₹42 Cr | ₹43 Cr | ₹43 Cr | ₹-1.95 Cr | ₹-3.63 Cr |
| Deferred Tax Assets / Liabilities | ₹11 Cr | ₹9.64 Cr | ₹7.50 Cr | ₹8.77 Cr | ₹9.98 Cr |
| Deferred Tax Assets | ₹5.25 Cr | ₹4.73 Cr | ₹4.25 Cr | ₹4.82 Cr | ₹1.54 Cr |
| Deferred Tax Liability | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
| Other Long Term Liabilities | ₹15 Cr | ₹13 Cr | ₹19 Cr | ₹79 Cr | ₹73 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.47 Cr | ₹2.22 Cr | ₹2.06 Cr | ₹2.00 Cr | ₹1.74 Cr |
| Total Non-Current Liabilities | ₹86 Cr | ₹89 Cr | ₹100 Cr | ₹107 Cr | ₹101 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹52 Cr | ₹51 Cr | ₹40 Cr | ₹16 Cr | ₹28 Cr |
| Sundry Creditors | ₹52 Cr | ₹51 Cr | ₹40 Cr | ₹16 Cr | ₹28 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹17 Cr | ₹19 Cr | ₹18 Cr | ₹8.76 Cr | ₹13 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.09 Cr | ₹0.34 Cr | ₹0.30 Cr | ₹0.35 Cr | ₹0.27 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹8.41 Cr | ₹13 Cr |
| Short Term Borrowings | ₹42 Cr | ₹36 Cr | ₹37 Cr | ₹49 Cr | ₹47 Cr |
| Secured ST Loans repayable on Demands | ₹42 Cr | ₹36 Cr | ₹37 Cr | ₹49 Cr | ₹47 Cr |
| Working Capital Loans- Sec | ₹42 Cr | ₹36 Cr | ₹37 Cr | ₹49 Cr | ₹47 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-42 Cr | ₹-36 Cr | ₹-37 Cr | ₹-49 Cr | ₹-47 Cr |
| Short Term Provisions | ₹2.89 Cr | ₹3.80 Cr | ₹4.22 Cr | ₹1.92 Cr | ₹2.45 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.54 Cr | ₹2.27 Cr | ₹2.56 Cr | ₹0.52 Cr | ₹0.72 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.35 Cr | ₹1.53 Cr | ₹1.66 Cr | ₹1.40 Cr | ₹1.73 Cr |
| Total Current Liabilities | ₹114 Cr | ₹110 Cr | ₹98 Cr | ₹75 Cr | ₹91 Cr |
| Total Liabilities | ₹377 Cr | ₹373 Cr | ₹331 Cr | ₹305 Cr | ₹310 Cr |
| ASSETS | |||||
| Gross Block | ₹267 Cr | ₹258 Cr | ₹220 Cr | ₹211 Cr | ₹214 Cr |
| Less: Accumulated Depreciation | ₹42 Cr | ₹36 Cr | ₹30 Cr | ₹26 Cr | ₹30 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹226 Cr | ₹222 Cr | ₹190 Cr | ₹184 Cr | ₹184 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.15 Cr | ₹0.25 Cr | ₹0.17 Cr | ₹4.70 Cr | ₹1.56 Cr |
| Non Current Investments | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Long Term Investment | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Long Term Loans & Advances | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr |
| Other Non Current Assets | ₹0.19 Cr | ₹0.15 Cr | ₹0.59 Cr | ₹0.09 Cr | ₹0.10 Cr |
| Total Non-Current Assets | ₹241 Cr | ₹237 Cr | ₹203 Cr | ₹202 Cr | ₹198 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹34 Cr | ₹32 Cr | ₹64 Cr | ₹20 Cr | ₹33 Cr |
| Raw Materials | ₹1.15 Cr | ₹0.63 Cr | - | - | - |
| Work-in Progress | ₹15 Cr | ₹14 Cr | ₹23 Cr | ₹6.26 Cr | ₹6.99 Cr |
| Finished Goods | ₹7.48 Cr | ₹9.21 Cr | ₹34 Cr | ₹7.42 Cr | ₹21 Cr |
| Packing Materials | ₹2.21 Cr | ₹2.01 Cr | ₹2.52 Cr | ₹2.78 Cr | ₹1.83 Cr |
| Stores  and Spare | ₹3.18 Cr | ₹3.31 Cr | ₹4.48 Cr | ₹3.30 Cr | ₹2.88 Cr |
| Other Inventory | ₹4.65 Cr | ₹3.64 Cr | - | - | - |
| Sundry Debtors | ₹82 Cr | ₹77 Cr | ₹32 Cr | ₹58 Cr | ₹53 Cr |
| Debtors more than Six months | ₹1.12 Cr | ₹0.59 Cr | ₹0.62 Cr | ₹0.73 Cr | ₹0.44 Cr |
| Debtors Others | ₹81 Cr | ₹76 Cr | ₹31 Cr | ₹57 Cr | ₹53 Cr |
| Cash and Bank | ₹1.64 Cr | ₹2.44 Cr | ₹0.43 Cr | ₹1.40 Cr | ₹0.92 Cr |
| Cash in hand | ₹0.26 Cr | ₹0.16 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.09 Cr |
| Balances at Bank | ₹1.38 Cr | ₹2.28 Cr | ₹0.32 Cr | ₹1.38 Cr | ₹0.83 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹11 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹22 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹7.27 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Interest accrued and or due on loans | ₹2.02 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.15 Cr |
| Prepaid Expenses | ₹0.98 Cr | ₹0.96 Cr | ₹1.03 Cr | ₹0.76 Cr | ₹0.84 Cr |
| Other current_assets | ₹0.81 Cr | ₹0.83 Cr | ₹0.82 Cr | - | ₹5.15 Cr |
| Short Term Loans and Advances | ₹7.45 Cr | ₹6.50 Cr | ₹11 Cr | ₹6.93 Cr | ₹2.40 Cr |
| Advances recoverable in cash or in kind | ₹3.23 Cr | ₹1.73 Cr | ₹1.70 Cr | ₹2.43 Cr | ₹0.15 Cr |
| Advance income tax and TDS | ₹2.12 Cr | ₹2.63 Cr | ₹2.87 Cr | ₹1.39 Cr | ₹1.95 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.10 Cr | ₹2.14 Cr | ₹6.70 Cr | ₹3.11 Cr | ₹0.30 Cr |
| Total Current Assets | ₹135 Cr | ₹136 Cr | ₹126 Cr | ₹103 Cr | ₹112 Cr |
| Net Current Assets (Including Current Investments) | ₹21 Cr | ₹26 Cr | ₹28 Cr | ₹28 Cr | ₹21 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹377 Cr | ₹373 Cr | ₹331 Cr | ₹305 Cr | ₹310 Cr |
| Contingent Liabilities | ₹39 Cr | ₹0.78 Cr | ₹0.73 Cr | ₹0.78 Cr | ₹0.78 Cr |
| Total Debt | ₹113 Cr | ₹115 Cr | ₹120 Cr | ₹73 Cr | ₹73 Cr |
| Book Value | 72.28 | 339.10 | 266.89 | 250.84 | 243.39 |
| Adjusted Book Value | 72.28 | 84.78 | 66.72 | 62.71 | 60.85 |
Compare Balance Sheet of peers of MILKFOOD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MILKFOOD | ₹178.9 Cr | -2.6% | -8.3% | -37.4% | Stock Analytics | |
| NESTLE INDIA | ₹245,089.0 Cr | -1.2% | 8.3% | 10.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹153,492.0 Cr | -1.2% | 0.6% | -26.9% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,257.0 Cr | -3.5% | -1.5% | 3% | Stock Analytics | |
| MARICO | ₹93,607.1 Cr | -0.1% | 2.5% | 10.2% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,643.5 Cr | 1.7% | -3.2% | -1.8% | Stock Analytics | |
MILKFOOD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MILKFOOD | -2.6% |
-8.3% |
-37.4% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses