Home > Balance Sheet > MODERN DAIRIES

MODERN DAIRIES
Balance Sheet

MODERN DAIRIES is part of below Screeners ↓
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for MODERN DAIRIES
Please provide your vote to see the results

MODERN DAIRIES Last 5 Year Balance Sheet History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital ₹26 Cr₹23 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity - Authorised ₹35 Cr₹30 Cr₹30 Cr₹30 Cr₹30 Cr
    Equity - Issued ₹26 Cr₹23 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity Paid Up ₹26 Cr₹23 Cr₹23 Cr₹23 Cr₹23 Cr
    Equity Shares Forfeited ₹0.04 Cr₹0.04 Cr₹0.04 Cr₹0.04 Cr₹0.04 Cr
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹10.00₹10.00₹10.00₹10.00₹10.00
Share Warrants & Outstandings ₹7.88 Cr----
Total Reserves ₹6.82 Cr₹-85 Cr₹-119 Cr₹-131 Cr₹-136 Cr
    Securities Premium ₹40 Cr₹31 Cr₹31 Cr₹31 Cr₹31 Cr
    Capital Reserves ₹2.24 Cr₹2.24 Cr₹2.24 Cr₹2.24 Cr₹2.24 Cr
    Profit & Loss Account Balance ₹-35 Cr₹-118 Cr₹-152 Cr₹-164 Cr₹-169 Cr
    General Reserves -----
    Other Reserves -----
Reserve excluding Revaluation Reserve ₹6.82 Cr₹-85 Cr₹-119 Cr₹-131 Cr₹-136 Cr
Revaluation reserve -----
Shareholder's Funds ₹40 Cr₹-62 Cr₹-96 Cr₹-108 Cr₹-113 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans -----
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks -----
    Term Loans - Institutions -----
    Other Secured -----
Unsecured Loans ₹7.26 Cr₹7.86 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 ₹7.26 Cr₹7.86 Cr---
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹-17 Cr----
    Deferred Tax Assets ₹17 Cr--₹0.16 Cr₹1.46 Cr
    Deferred Tax Liability ₹0.11 Cr--₹0.16 Cr₹1.46 Cr
Other Long Term Liabilities -----
Long Term Trade Payables -----
Long Term Provisions ₹1.50 Cr₹1.29 Cr₹1.27 Cr₹1.18 Cr₹1.09 Cr
Total Non-Current Liabilities ₹-8.48 Cr₹9.16 Cr₹1.27 Cr₹1.18 Cr₹1.09 Cr
Current Liabilities -----
Trade Payables ₹44 Cr₹42 Cr₹33 Cr₹4.90 Cr₹16 Cr
    Sundry Creditors ₹44 Cr₹42 Cr₹33 Cr₹4.90 Cr₹16 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹12 Cr₹89 Cr₹131 Cr₹149 Cr₹157 Cr
    Bank Overdraft / Short term credit ----₹0.25 Cr
    Advances received from customers ₹6.13 Cr₹0.35 Cr₹0.08 Cr₹1.35 Cr₹0.41 Cr
    Interest Accrued But Not Due -₹4.59 Cr₹2.68 Cr₹0.82 Cr₹0.82 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds ----₹50 Cr
    Current maturity - Others -----
    Other Liabilities ₹5.63 Cr₹84 Cr₹129 Cr₹147 Cr₹106 Cr
Short Term Borrowings --₹0.77 Cr₹0.25 Cr₹0.25 Cr
    Secured ST Loans repayable on Demands -----
    Working Capital Loans- Sec -----
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans --₹0.77 Cr₹0.25 Cr₹0.25 Cr
Short Term Provisions ₹22 Cr₹21 Cr₹21 Cr₹20 Cr₹20 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹21 Cr₹21 Cr₹20 Cr₹20 Cr₹19 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹0.84 Cr₹0.57 Cr₹0.43 Cr₹0.60 Cr₹0.64 Cr
Total Current Liabilities ₹78 Cr₹152 Cr₹186 Cr₹175 Cr₹192 Cr
Total Liabilities ₹110 Cr₹100 Cr₹91 Cr₹68 Cr₹80 Cr
ASSETS
Gross Block ₹100 Cr₹96 Cr₹104 Cr₹102 Cr₹100 Cr
Less: Accumulated Depreciation ₹69 Cr₹66 Cr₹76 Cr₹73 Cr₹66 Cr
Less: Impairment of Assets -----
Net Block ₹31 Cr₹30 Cr₹29 Cr₹30 Cr₹34 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹0.43 Cr₹1.27 Cr₹0.87 Cr-₹0.24 Cr
Non Current Investments ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
Long Term Investment ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
    Quoted -----
    Unquoted ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
Long Term Loans & Advances ₹5.50 Cr₹5.20 Cr₹4.68 Cr₹3.48 Cr₹1.35 Cr
Other Non Current Assets ₹0.03 Cr₹0.03 Cr₹0.03 Cr--
Total Non-Current Assets ₹37 Cr₹36 Cr₹34 Cr₹33 Cr₹36 Cr
Current Assets Loans & Advances -----
Currents Investments -----
    Quoted -----
    Unquoted -----
Inventories ₹27 Cr₹29 Cr₹27 Cr₹14 Cr₹24 Cr
    Raw Materials ₹0.53 Cr₹0.55 Cr₹1.33 Cr₹1.20 Cr₹1.23 Cr
    Work-in Progress ₹3.52 Cr₹1.48 Cr₹0.77 Cr₹1.49 Cr₹0.68 Cr
    Finished Goods ₹15 Cr₹19 Cr₹17 Cr₹5.47 Cr₹16 Cr
    Packing Materials ₹2.47 Cr₹2.42 Cr₹3.22 Cr₹2.73 Cr₹2.77 Cr
    Stores  and Spare ₹4.70 Cr₹4.62 Cr₹3.95 Cr₹3.25 Cr₹3.01 Cr
    Other Inventory ₹0.70 Cr₹0.96 Cr₹0.70 Cr--
Sundry Debtors ₹21 Cr₹19 Cr₹19 Cr₹3.22 Cr₹9.19 Cr
    Debtors more than Six months ₹0.10 Cr₹0.03 Cr₹0.10 Cr₹0.24 Cr₹0.28 Cr
    Debtors Others ₹20 Cr₹19 Cr₹19 Cr₹3.14 Cr₹9.08 Cr
Cash and Bank ₹8.58 Cr₹1.55 Cr₹0.24 Cr₹6.96 Cr₹1.09 Cr
    Cash in hand ₹0.09 Cr₹0.09 Cr₹0.07 Cr₹0.10 Cr₹0.11 Cr
    Balances at Bank ₹8.49 Cr₹1.46 Cr₹0.17 Cr₹1.96 Cr₹0.97 Cr
    Other cash and bank balances ---₹4.90 Cr-
Other Current Assets ₹11 Cr₹11 Cr₹7.01 Cr₹7.36 Cr₹7.11 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government ₹9.91 Cr₹9.91 Cr₹5.91 Cr₹5.91 Cr₹5.91 Cr
    Interest accrued and or due on loans -----
    Prepaid Expenses ₹0.60 Cr₹0.58 Cr₹0.44 Cr₹0.35 Cr₹0.32 Cr
    Other current_assets ₹0.42 Cr₹0.48 Cr₹0.66 Cr₹1.10 Cr₹0.88 Cr
Short Term Loans and Advances ₹5.23 Cr₹3.69 Cr₹3.50 Cr₹2.71 Cr₹3.60 Cr
    Advances recoverable in cash or in kind ₹0.37 Cr₹0.35 Cr₹0.27 Cr₹0.96 Cr₹0.92 Cr
    Advance income tax and TDS ---₹1.26 Cr₹0.65 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹4.86 Cr₹3.34 Cr₹3.23 Cr₹0.49 Cr₹2.02 Cr
Total Current Assets ₹73 Cr₹64 Cr₹57 Cr₹34 Cr₹45 Cr
Net Current Assets (Including Current Investments) ₹-5.12 Cr₹-89 Cr₹-129 Cr₹-140 Cr₹-148 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹110 Cr₹100 Cr₹91 Cr₹68 Cr₹80 Cr
Contingent Liabilities ₹531 Cr₹531 Cr₹443 Cr₹1.99 Cr₹2.42 Cr
Total Debt ₹7.26 Cr₹71 Cr₹126 Cr₹165 Cr₹165 Cr
Book Value --26.48-41.15-46.35-48.52
Adjusted Book Value 12.66-26.48-41.15-46.35-48.52

Compare Balance Sheet of peers of MODERN DAIRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MODERN DAIRIES ₹145.7 Cr 0.3% 5% 13.5% Stock Analytics
NESTLE INDIA ₹230,631.0 Cr -3% -0.4% -6.2% Stock Analytics
VARUN BEVERAGES ₹154,283.0 Cr -0.3% -2.6% -28.6% Stock Analytics
BRITANNIA INDUSTRIES ₹138,955.0 Cr -1.4% 3% 7.2% Stock Analytics
MARICO ₹94,458.9 Cr 0.9% 3.7% 18.3% Stock Analytics
JUBILANT FOODWORKS ₹46,845.7 Cr 1.1% 3.5% 22.7% Stock Analytics


MODERN DAIRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
MODERN DAIRIES

0.3%

5%

13.5%

SENSEX

-0.7%

3%

5%


You may also like the below Video Courses