MUKKA PROTEINS
|
MUKKA PROTEINS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹5.50 Cr | ₹5.50 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹8.00 Cr | ₹8.00 Cr |
Equity - Issued | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹5.50 Cr | ₹5.50 Cr |
Equity Paid Up | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹5.50 Cr | ₹5.50 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹100.00 | ₹100.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹366 Cr | ₹126 Cr | ₹76 Cr | ₹61 Cr | ₹51 Cr |
Securities Premium | ₹173 Cr | - | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹182 Cr | ₹112 Cr | ₹69 Cr | ₹61 Cr | ₹52 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹12 Cr | ₹13 Cr | ₹7.86 Cr | ₹0.23 Cr | ₹-0.77 Cr |
Reserve excluding Revaluation Reserve | ₹366 Cr | ₹126 Cr | ₹76 Cr | ₹61 Cr | ₹51 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹396 Cr | ₹148 Cr | ₹98 Cr | ₹67 Cr | ₹57 Cr |
Minority Interest | ₹12 Cr | ₹8.04 Cr | ₹4.71 Cr | ₹3.40 Cr | ₹1.20 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹6.22 Cr | ₹5.36 Cr | ₹6.88 Cr | ₹6.12 Cr | ₹7.23 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹10 Cr | ₹7.12 Cr | ₹8.21 Cr | ₹9.53 Cr | - |
Term Loans - Institutions | - | - | - | - | ₹0.75 Cr |
Other Secured | ₹-4.05 Cr | ₹-1.76 Cr | ₹-1.33 Cr | ₹-3.41 Cr | ₹6.48 Cr |
Unsecured Loans | ₹0.18 Cr | - | ₹2.49 Cr | ₹2.85 Cr | ₹6.70 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 | - | - | - | ₹0.40 Cr | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹0.18 Cr | - | ₹2.49 Cr | ₹2.85 Cr | ₹6.70 Cr |
Other Unsecured Loan | - | - | - | ₹-0.40 Cr | - |
Deferred Tax Assets / Liabilities | ₹2.42 Cr | ₹3.84 Cr | ₹3.17 Cr | ₹2.73 Cr | ₹2.08 Cr |
Deferred Tax Assets | ₹1.42 Cr | - | - | - | ₹0.51 Cr |
Deferred Tax Liability | ₹3.84 Cr | ₹3.84 Cr | ₹3.17 Cr | ₹2.73 Cr | ₹2.59 Cr |
Other Long Term Liabilities | ₹0.82 Cr | ₹5.85 Cr | ₹1.64 Cr | ₹0.54 Cr | ₹0.82 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.94 Cr | ₹1.47 Cr | ₹1.12 Cr | ₹0.40 Cr | ₹1.04 Cr |
Total Non-Current Liabilities | ₹12 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹18 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹136 Cr | ₹131 Cr | ₹98 Cr | ₹100 Cr | ₹81 Cr |
Sundry Creditors | ₹136 Cr | ₹131 Cr | ₹98 Cr | ₹100 Cr | ₹81 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹30 Cr | ₹9.51 Cr | ₹9.95 Cr | ₹22 Cr | ₹7.48 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.29 Cr | ₹0.90 Cr | ₹0.27 Cr | ₹16 Cr | ₹1.17 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹30 Cr | ₹8.61 Cr | ₹9.68 Cr | ₹6.62 Cr | ₹6.31 Cr |
Short Term Borrowings | ₹352 Cr | ₹247 Cr | ₹158 Cr | ₹146 Cr | ₹124 Cr |
Secured ST Loans repayable on Demands | ₹247 Cr | ₹151 Cr | ₹122 Cr | ₹134 Cr | ₹109 Cr |
Working Capital Loans- Sec | ₹247 Cr | ₹151 Cr | ₹122 Cr | ₹134 Cr | ₹109 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-143 Cr | ₹-54 Cr | ₹-85 Cr | ₹-123 Cr | ₹-93 Cr |
Short Term Provisions | ₹3.19 Cr | ₹15 Cr | ₹7.97 Cr | ₹3.61 Cr | ₹4.08 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.46 Cr | ₹14 Cr | ₹7.25 Cr | ₹3.28 Cr | ₹3.82 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.72 Cr | ₹1.28 Cr | ₹0.72 Cr | ₹0.33 Cr | ₹0.26 Cr |
Total Current Liabilities | ₹521 Cr | ₹403 Cr | ₹274 Cr | ₹272 Cr | ₹217 Cr |
Total Liabilities | ₹941 Cr | ₹575 Cr | ₹392 Cr | ₹355 Cr | ₹293 Cr |
ASSETS | |||||
Gross Block | ₹143 Cr | ₹131 Cr | ₹117 Cr | ₹105 Cr | ₹96 Cr |
Less: Accumulated Depreciation | ₹59 Cr | ₹47 Cr | ₹36 Cr | ₹27 Cr | ₹19 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹84 Cr | ₹83 Cr | ₹81 Cr | ₹78 Cr | ₹77 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | ₹4.03 Cr | ₹2.19 Cr |
Non Current Investments | ₹31 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹4.96 Cr |
Long Term Investment | ₹31 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹4.96 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹31 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹4.96 Cr |
Long Term Loans & Advances | ₹8.11 Cr | ₹4.78 Cr | ₹2.72 Cr | ₹2.63 Cr | ₹2.72 Cr |
Other Non Current Assets | ₹0.18 Cr | ₹0.23 Cr | ₹0.02 Cr | - | - |
Total Non-Current Assets | ₹124 Cr | ₹111 Cr | ₹106 Cr | ₹97 Cr | ₹87 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹423 Cr | ₹230 Cr | ₹165 Cr | ₹150 Cr | ₹115 Cr |
Raw Materials | ₹2.54 Cr | ₹0.42 Cr | ₹0.36 Cr | ₹0.38 Cr | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹421 Cr | ₹229 Cr | ₹165 Cr | ₹149 Cr | ₹115 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹185 Cr | ₹113 Cr | ₹61 Cr | ₹48 Cr | ₹35 Cr |
Debtors more than Six months | - | ₹0.59 Cr | ₹1.23 Cr | ₹0.15 Cr | ₹0.14 Cr |
Debtors Others | ₹185 Cr | ₹113 Cr | ₹60 Cr | ₹48 Cr | ₹35 Cr |
Cash and Bank | ₹127 Cr | ₹29 Cr | ₹14 Cr | ₹4.19 Cr | ₹1.65 Cr |
Cash in hand | ₹0.14 Cr | ₹0.14 Cr | ₹0.63 Cr | ₹0.61 Cr | ₹0.15 Cr |
Balances at Bank | ₹127 Cr | ₹29 Cr | ₹13 Cr | ₹3.58 Cr | ₹1.51 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹12 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr | ₹8.32 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | ₹0.41 Cr | ₹0.30 Cr |
Prepaid Expenses | ₹0.55 Cr | ₹5.67 Cr | ₹3.26 Cr | ₹1.76 Cr | ₹1.02 Cr |
Other current_assets | ₹12 Cr | ₹14 Cr | ₹8.34 Cr | ₹9.12 Cr | ₹7.01 Cr |
Short Term Loans and Advances | ₹69 Cr | ₹73 Cr | ₹35 Cr | ₹44 Cr | ₹46 Cr |
Advances recoverable in cash or in kind | ₹33 Cr | ₹45 Cr | ₹27 Cr | ₹18 Cr | ₹19 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹36 Cr | ₹28 Cr | ₹7.98 Cr | ₹26 Cr | ₹27 Cr |
Total Current Assets | ₹817 Cr | ₹464 Cr | ₹286 Cr | ₹257 Cr | ₹206 Cr |
Net Current Assets (Including Current Investments) | ₹296 Cr | ₹61 Cr | ₹12 Cr | ₹-15 Cr | ₹-11 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹941 Cr | ₹575 Cr | ₹392 Cr | ₹355 Cr | ₹293 Cr |
Contingent Liabilities | ₹71 Cr | ₹66 Cr | ₹24 Cr | ₹6.47 Cr | ₹15 Cr |
Total Debt | ₹362 Cr | ₹255 Cr | ₹174 Cr | ₹159 Cr | ₹142 Cr |
Book Value | - | 6.72 | 4.47 | 1,209.53 | 1,028.18 |
Adjusted Book Value | 13.20 | 6.72 | 4.47 | 3.02 | 2.57 |
Compare Balance Sheet of peers of MUKKA PROTEINS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MUKKA PROTEINS | ₹1,003.5 Cr | 1.9% | -3.8% | -16.2% | Stock Analytics | |
NESTLE INDIA | ₹227,623.0 Cr | 4.4% | 5% | -6.1% | Stock Analytics | |
VARUN BEVERAGES | ₹184,481.0 Cr | 2% | 13.2% | -6.9% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹128,851.0 Cr | 6.5% | 12.9% | 10.5% | Stock Analytics | |
MARICO | ₹91,954.4 Cr | 4.8% | 16.8% | 33.9% | Stock Analytics | |
JUBILANT FOODWORKS | ₹45,199.4 Cr | 0.8% | 14% | 51.4% | Stock Analytics |
MUKKA PROTEINS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MUKKA PROTEINS | 1.9% |
-3.8% |
-16.2% |
SENSEX | -1.5% |
1.1% |
1.2% |
You may also like the below Video Courses