PRIMA PLASTICS
|
PRIMA PLASTICS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Authorised | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 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 | ₹170 Cr | ₹143 Cr | ₹125 Cr | ₹108 Cr | ₹101 Cr |
| Securities Premium | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹144 Cr | ₹127 Cr | ₹109 Cr | ₹93 Cr | ₹86 Cr |
| General Reserves | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Other Reserves | ₹11 Cr | ₹1.68 Cr | ₹1.35 Cr | ₹0.47 Cr | ₹0.12 Cr |
| Reserve excluding Revaluation Reserve | ₹170 Cr | ₹143 Cr | ₹125 Cr | ₹108 Cr | ₹101 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹181 Cr | ₹154 Cr | ₹136 Cr | ₹119 Cr | ₹112 Cr |
| Minority Interest | ₹5.08 Cr | ₹3.88 Cr | ₹2.30 Cr | ₹1.32 Cr | ₹0.95 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.27 Cr | ₹8.76 Cr | ₹12 Cr | ₹11 Cr | ₹2.02 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹7.87 Cr | ₹14 Cr | ₹17 Cr | ₹15 Cr | ₹3.71 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-3.60 Cr | ₹-5.60 Cr | ₹-5.41 Cr | ₹-4.02 Cr | ₹-1.70 Cr |
| Unsecured Loans | - | - | - | - | ₹0.80 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 | - | - | - | - | ₹0.80 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹2.39 Cr | ₹2.38 Cr | ₹2.31 Cr | ₹2.10 Cr | ₹1.99 Cr |
| Deferred Tax Assets | ₹0.54 Cr | ₹0.57 Cr | ₹0.56 Cr | ₹0.70 Cr | ₹0.75 Cr |
| Deferred Tax Liability | ₹2.93 Cr | ₹2.95 Cr | ₹2.87 Cr | ₹2.79 Cr | ₹2.73 Cr |
| Other Long Term Liabilities | ₹7.49 Cr | ₹3.86 Cr | ₹4.29 Cr | ₹0.63 Cr | ₹1.26 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.31 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.09 Cr |
| Total Non-Current Liabilities | ₹14 Cr | ₹15 Cr | ₹19 Cr | ₹14 Cr | ₹6.14 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹11 Cr | ₹6.54 Cr | ₹12 Cr | ₹8.66 Cr | ₹5.89 Cr |
| Sundry Creditors | ₹11 Cr | ₹6.54 Cr | ₹12 Cr | ₹8.66 Cr | ₹5.89 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹6.24 Cr | ₹11 Cr | ₹10 Cr | ₹7.16 Cr | ₹4.66 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.41 Cr | ₹0.44 Cr | ₹1.48 Cr | ₹0.47 Cr | ₹0.35 Cr |
| Interest Accrued But Not Due | ₹0.07 Cr | ₹0.14 Cr | ₹0.18 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹5.76 Cr | ₹11 Cr | ₹8.67 Cr | ₹6.64 Cr | ₹4.27 Cr |
| Short Term Borrowings | ₹32 Cr | ₹21 Cr | ₹27 Cr | ₹36 Cr | ₹18 Cr |
| Secured ST Loans repayable on Demands | ₹32 Cr | ₹21 Cr | ₹27 Cr | ₹36 Cr | ₹18 Cr |
| Working Capital Loans- Sec | ₹32 Cr | ₹21 Cr | ₹27 Cr | ₹36 Cr | ₹18 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-32 Cr | ₹-21 Cr | ₹-27 Cr | ₹-35 Cr | ₹-18 Cr |
| Short Term Provisions | ₹1.92 Cr | ₹1.92 Cr | ₹1.87 Cr | ₹1.73 Cr | ₹1.51 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.41 Cr | ₹1.45 Cr | ₹1.40 Cr | ₹1.29 Cr | ₹0.92 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.51 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.43 Cr | ₹0.59 Cr |
| Total Current Liabilities | ₹51 Cr | ₹41 Cr | ₹51 Cr | ₹54 Cr | ₹30 Cr |
| Total Liabilities | ₹251 Cr | ₹214 Cr | ₹208 Cr | ₹189 Cr | ₹149 Cr |
| ASSETS | |||||
| Gross Block | ₹95 Cr | ₹88 Cr | ₹85 Cr | ₹52 Cr | ₹47 Cr |
| Less: Accumulated Depreciation | ₹43 Cr | ₹36 Cr | ₹30 Cr | ₹22 Cr | ₹17 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹52 Cr | ₹52 Cr | ₹55 Cr | ₹30 Cr | ₹29 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.97 Cr | ₹1.01 Cr | ₹0.33 Cr | ₹16 Cr | ₹3.27 Cr |
| Non Current Investments | ₹68 Cr | ₹52 Cr | ₹48 Cr | ₹45 Cr | ₹37 Cr |
| Long Term Investment | ₹68 Cr | ₹52 Cr | ₹48 Cr | ₹45 Cr | ₹37 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹68 Cr | ₹52 Cr | ₹48 Cr | ₹45 Cr | ₹37 Cr |
| Long Term Loans & Advances | ₹3.15 Cr | ₹3.89 Cr | ₹2.99 Cr | ₹3.51 Cr | ₹2.17 Cr |
| Other Non Current Assets | ₹3.19 Cr | ₹1.18 Cr | ₹2.44 Cr | ₹0.04 Cr | ₹0.16 Cr |
| Total Non-Current Assets | ₹128 Cr | ₹110 Cr | ₹109 Cr | ₹94 Cr | ₹72 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹36 Cr | ₹31 Cr | ₹37 Cr | ₹30 Cr | ₹31 Cr |
| Raw Materials | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
| Work-in Progress | ₹2.38 Cr | ₹1.27 Cr | ₹1.82 Cr | ₹1.33 Cr | ₹1.38 Cr |
| Finished Goods | ₹20 Cr | ₹16 Cr | ₹20 Cr | ₹14 Cr | ₹14 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.48 Cr | ₹0.65 Cr | ₹0.48 Cr | ₹0.48 Cr | ₹0.43 Cr |
| Other Inventory | ₹0.50 Cr | ₹0.38 Cr | ₹0.20 Cr | ₹0.14 Cr | ₹0.14 Cr |
| Sundry Debtors | ₹49 Cr | ₹34 Cr | ₹34 Cr | ₹42 Cr | ₹23 Cr |
| Debtors more than Six months | ₹6.06 Cr | ₹6.34 Cr | ₹7.63 Cr | ₹5.23 Cr | ₹1.15 Cr |
| Debtors Others | ₹45 Cr | ₹30 Cr | ₹28 Cr | ₹39 Cr | ₹24 Cr |
| Cash and Bank | ₹14 Cr | ₹17 Cr | ₹7.18 Cr | ₹7.20 Cr | ₹5.44 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Balances at Bank | ₹14 Cr | ₹17 Cr | ₹7.15 Cr | ₹7.17 Cr | ₹5.41 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹11 Cr | ₹9.19 Cr | ₹6.13 Cr | ₹4.18 Cr | ₹3.88 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.06 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.01 Cr |
| Prepaid Expenses | ₹1.38 Cr | ₹1.36 Cr | ₹0.58 Cr | ₹0.53 Cr | ₹0.60 Cr |
| Other current_assets | ₹9.75 Cr | ₹7.76 Cr | ₹5.52 Cr | ₹3.60 Cr | ₹3.27 Cr |
| Short Term Loans and Advances | ₹13 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹13 Cr |
| Advances recoverable in cash or in kind | ₹0.90 Cr | ₹1.01 Cr | ₹0.62 Cr | ₹0.66 Cr | ₹4.35 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | ₹0.25 Cr | ₹0.25 Cr |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹12 Cr | ₹12 Cr | ₹14 Cr | ₹10 Cr | ₹8.70 Cr |
| Total Current Assets | ₹123 Cr | ₹104 Cr | ₹99 Cr | ₹94 Cr | ₹77 Cr |
| Net Current Assets (Including Current Investments) | ₹73 Cr | ₹63 Cr | ₹48 Cr | ₹40 Cr | ₹47 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹251 Cr | ₹214 Cr | ₹208 Cr | ₹189 Cr | ₹149 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | ₹40 Cr | ₹36 Cr | ₹45 Cr | ₹52 Cr | ₹23 Cr |
| Book Value | - | 140.22 | 123.68 | 108.41 | 101.56 |
| Adjusted Book Value | 164.32 | 140.22 | 123.68 | 108.41 | 101.56 |
Compare Balance Sheet of peers of PRIMA PLASTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRIMA PLASTICS | ₹146.9 Cr | 0.5% | -7.1% | -23.7% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹48,444.9 Cr | -8.9% | -10.7% | -12.6% | Stock Analytics | |
| ASTRAL | ₹38,970.8 Cr | 0.3% | 3.2% | -20.1% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,801.5 Cr | -0.8% | -10.3% | -36.8% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,388.1 Cr | -6.9% | -7.3% | 2.4% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,104.3 Cr | 10.4% | 12.2% | -5.5% | Stock Analytics | |
PRIMA PLASTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRIMA PLASTICS | 0.5% |
-7.1% |
-23.7% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses