PANSARI DEVELOPERS
|
PANSARI DEVELOPERS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Equity - Authorised | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity - Issued | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹109 Cr | ₹104 Cr | ₹102 Cr | ₹93 Cr | ₹42 Cr |
| Securities Premium | ₹5.56 Cr | ₹5.56 Cr | ₹5.56 Cr | ₹5.56 Cr | ₹5.56 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹54 Cr | ₹48 Cr | ₹45 Cr | ₹41 Cr | ₹37 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹50 Cr | ₹51 Cr | ₹51 Cr | ₹47 Cr | - |
| Reserve excluding Revaluation Reserve | ₹109 Cr | ₹104 Cr | ₹102 Cr | ₹93 Cr | ₹42 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹127 Cr | ₹121 Cr | ₹119 Cr | ₹111 Cr | ₹60 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | ₹12 Cr | ₹23 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | ₹12 Cr | ₹23 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-4.38 Cr | ₹-4.64 Cr | ₹-4.87 Cr | ₹-5.78 Cr | ₹-0.16 Cr |
| Deferred Tax Assets | ₹5.33 Cr | ₹5.45 Cr | ₹5.60 Cr | ₹5.91 Cr | ₹0.16 Cr |
| Deferred Tax Liability | ₹0.94 Cr | ₹0.82 Cr | ₹0.73 Cr | ₹0.13 Cr | - |
| Other Long Term Liabilities | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹20 Cr | ₹9.95 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.11 Cr | ₹0.10 Cr | ₹0.14 Cr | ₹0.13 Cr | - |
| Total Non-Current Liabilities | ₹10 Cr | ₹9.14 Cr | ₹9.99 Cr | ₹26 Cr | ₹33 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹4.12 Cr | ₹2.65 Cr | ₹1.29 Cr | ₹1.69 Cr | ₹2.55 Cr |
| Sundry Creditors | ₹4.12 Cr | ₹2.65 Cr | ₹1.29 Cr | ₹1.69 Cr | ₹2.55 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹95 Cr | ₹67 Cr | ₹31 Cr | ₹53 Cr | ₹64 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | ₹0.11 Cr |
| Advances received from customers | ₹86 Cr | ₹63 Cr | ₹26 Cr | ₹48 Cr | ₹46 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹9.54 Cr | ₹4.70 Cr | ₹4.82 Cr | ₹4.98 Cr | ₹18 Cr |
| Short Term Borrowings | ₹86 Cr | ₹81 Cr | ₹54 Cr | ₹48 Cr | ₹48 Cr |
| Secured ST Loans repayable on Demands | ₹49 Cr | ₹47 Cr | ₹19 Cr | ₹5.49 Cr | - |
| Working Capital Loans- Sec | ₹49 Cr | ₹47 Cr | ₹19 Cr | ₹5.49 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹28 Cr | ₹29 Cr | ₹28 Cr | ₹34 Cr | ₹28 Cr |
| Other Unsecured Loans | ₹-40 Cr | ₹-41 Cr | ₹-11 Cr | ₹3.33 Cr | ₹20 Cr |
| Short Term Provisions | ₹1.05 Cr | ₹3.55 Cr | ₹3.44 Cr | ₹2.36 Cr | ₹1.64 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.04 Cr | ₹3.54 Cr | ₹3.43 Cr | ₹2.36 Cr | ₹1.54 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | - | ₹0.10 Cr |
| Total Current Liabilities | ₹186 Cr | ₹155 Cr | ₹90 Cr | ₹105 Cr | ₹116 Cr |
| Total Liabilities | ₹323 Cr | ₹286 Cr | ₹219 Cr | ₹242 Cr | ₹209 Cr |
| ASSETS | |||||
| Gross Block | ₹71 Cr | ₹50 Cr | ₹49 Cr | ₹49 Cr | ₹26 Cr |
| Less: Accumulated Depreciation | ₹10 Cr | ₹8.56 Cr | ₹6.91 Cr | ₹5.18 Cr | ₹3.98 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹60 Cr | ₹42 Cr | ₹42 Cr | ₹44 Cr | ₹22 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹8.59 Cr | ₹8.75 Cr | ₹8.93 Cr | ₹3.31 Cr | ₹10 Cr |
| Long Term Investment | ₹8.59 Cr | ₹8.75 Cr | ₹8.93 Cr | ₹3.31 Cr | ₹10 Cr |
| Quoted | ₹0.05 Cr | ₹0.20 Cr | ₹0.47 Cr | ₹0.24 Cr | ₹0.31 Cr |
| Unquoted | ₹8.54 Cr | ₹8.54 Cr | ₹8.46 Cr | ₹3.07 Cr | ₹9.96 Cr |
| Long Term Loans & Advances | ₹12 Cr | ₹11 Cr | ₹4.81 Cr | ₹5.00 Cr | ₹6.51 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹114 Cr | ₹94 Cr | ₹88 Cr | ₹85 Cr | ₹39 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹108 Cr | ₹120 Cr | ₹103 Cr | ₹133 Cr | ₹133 Cr |
| Raw Materials | ₹7.93 Cr | ₹4.22 Cr | ₹0.58 Cr | ₹0.57 Cr | ₹3.12 Cr |
| Work-in Progress | ₹55 Cr | ₹64 Cr | ₹46 Cr | ₹63 Cr | ₹46 Cr |
| Finished Goods | ₹46 Cr | ₹51 Cr | ₹57 Cr | ₹70 Cr | ₹84 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹14 Cr | ₹3.61 Cr | ₹2.26 Cr | ₹5.85 Cr | ₹3.75 Cr |
| Debtors more than Six months | - | - | ₹0.85 Cr | ₹1.19 Cr | ₹3.28 Cr |
| Debtors Others | ₹14 Cr | ₹3.61 Cr | ₹1.40 Cr | ₹4.66 Cr | ₹0.47 Cr |
| Cash and Bank | ₹2.62 Cr | ₹0.80 Cr | ₹1.11 Cr | ₹2.28 Cr | ₹1.30 Cr |
| Cash in hand | ₹0.29 Cr | ₹0.36 Cr | ₹0.40 Cr | ₹0.57 Cr | ₹0.51 Cr |
| Balances at Bank | ₹2.34 Cr | ₹0.43 Cr | ₹0.71 Cr | ₹1.70 Cr | ₹0.79 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.41 Cr | ₹3.41 Cr | ₹3.25 Cr | ₹4.82 Cr | ₹13 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.34 Cr |
| Other current_assets | ₹0.38 Cr | ₹3.39 Cr | ₹3.24 Cr | ₹4.80 Cr | ₹12 Cr |
| Short Term Loans and Advances | ₹84 Cr | ₹65 Cr | ₹20 Cr | ₹11 Cr | ₹19 Cr |
| Advances recoverable in cash or in kind | ₹47 Cr | ₹33 Cr | ₹14 Cr | ₹6.63 Cr | ₹17 Cr |
| Advance income tax and TDS | ₹1.88 Cr | ₹4.21 Cr | ₹3.31 Cr | ₹1.90 Cr | ₹1.48 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹35 Cr | ₹27 Cr | ₹2.60 Cr | ₹2.72 Cr | ₹0.79 Cr |
| Total Current Assets | ₹209 Cr | ₹192 Cr | ₹130 Cr | ₹157 Cr | ₹170 Cr |
| Net Current Assets (Including Current Investments) | ₹23 Cr | ₹37 Cr | ₹41 Cr | ₹52 Cr | ₹54 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹323 Cr | ₹286 Cr | ₹219 Cr | ₹242 Cr | ₹209 Cr |
| Contingent Liabilities | ₹2.27 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | - |
| Total Debt | ₹86 Cr | ₹81 Cr | ₹54 Cr | ₹62 Cr | ₹74 Cr |
| Book Value | - | 69.60 | 68.41 | 63.54 | 34.34 |
| Adjusted Book Value | 72.59 | 69.60 | 68.41 | 63.54 | 34.34 |
Compare Balance Sheet of peers of PANSARI DEVELOPERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANSARI DEVELOPERS | ₹450.7 Cr | 3% | 2.4% | 109.6% | Stock Analytics | |
| DLF | ₹187,666.0 Cr | -0.7% | 6.2% | -6% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹123,042.0 Cr | 3.7% | 9.8% | 4.6% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,092.2 Cr | -0.8% | 12.7% | -19.7% | Stock Analytics | |
| OBEROI REALTY | ₹64,721.2 Cr | 4% | 11% | -6.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,376.6 Cr | 3.6% | 13.1% | 11.5% | Stock Analytics | |
PANSARI DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANSARI DEVELOPERS | 3% |
2.4% |
109.6% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses