ROYAL CUSHION VINYL PRODUCTS
|
ROYAL CUSHION VINYL PRODUCTS Last 5 Year Balance Sheet History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹37 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Authorised | ₹50 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹37 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity Paid Up | ₹37 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 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 | ₹-66 Cr | ₹-416 Cr | ₹-416 Cr | ₹-463 Cr | ₹-465 Cr |
| Securities Premium | ₹92 Cr | ₹72 Cr | ₹72 Cr | ₹72 Cr | ₹72 Cr |
| Capital Reserves | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Profit & Loss Account Balance | ₹-194 Cr | ₹-488 Cr | ₹-489 Cr | ₹-536 Cr | ₹-538 Cr |
| General Reserves | ₹0.45 Cr | - | - | - | - |
| Other Reserves | ₹35 Cr | ₹0.45 Cr | ₹0.45 Cr | ₹0.45 Cr | ₹0.45 Cr |
| Reserve excluding Revaluation Reserve | ₹-102 Cr | ₹-416 Cr | ₹-416 Cr | ₹-463 Cr | ₹-465 Cr |
| Revaluation reserve | ₹35 Cr | - | - | - | - |
| Shareholder's Funds | ₹-30 Cr | ₹-404 Cr | ₹-404 Cr | ₹-451 Cr | ₹-453 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹14 Cr | ₹249 Cr | ₹251 Cr | ₹290 Cr | ₹296 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹0.33 Cr | ₹0.53 Cr | ₹1.56 Cr |
| Term Loans - Institutions | - | ₹233 Cr | ₹233 Cr | ₹235 Cr | ₹237 Cr |
| Other Secured | ₹14 Cr | ₹16 Cr | ₹18 Cr | ₹55 Cr | ₹57 Cr |
| Unsecured Loans | - | - | ₹51 Cr | ₹41 Cr | ₹37 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 | - | - | ₹34 Cr | ₹29 Cr | ₹31 Cr |
| Other Unsecured Loan | - | - | ₹17 Cr | ₹12 Cr | ₹6.63 Cr |
| Deferred Tax Assets / Liabilities | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Deferred Tax Liability | - | - | - | - | - |
| Other Long Term Liabilities | ₹0.64 Cr | ₹1.43 Cr | ₹0.26 Cr | ₹0.68 Cr | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.74 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
| Total Non-Current Liabilities | ₹16 Cr | ₹309 Cr | ₹361 Cr | ₹391 Cr | ₹392 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹36 Cr | ₹38 Cr | ₹61 Cr | ₹84 Cr | ₹85 Cr |
| Sundry Creditors | ₹36 Cr | ₹38 Cr | ₹61 Cr | ₹84 Cr | ₹85 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹5.38 Cr | ₹11 Cr | ₹16 Cr | ₹11 Cr | ₹9.85 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.67 Cr | ₹5.32 Cr | ₹11 Cr | ₹7.80 Cr | ₹7.23 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹4.72 Cr | ₹5.78 Cr | ₹4.63 Cr | ₹3.54 Cr | ₹2.62 Cr |
| Short Term Borrowings | ₹45 Cr | ₹73 Cr | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹37 Cr | ₹34 Cr | - | - | - |
| Other Unsecured Loans | ₹7.97 Cr | ₹39 Cr | - | - | - |
| Short Term Provisions | ₹0.25 Cr | ₹0.25 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.24 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.25 Cr | ₹0.25 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.24 Cr |
| Total Current Liabilities | ₹87 Cr | ₹123 Cr | ₹77 Cr | ₹96 Cr | ₹95 Cr |
| Total Liabilities | ₹73 Cr | ₹29 Cr | ₹35 Cr | ₹36 Cr | ₹34 Cr |
| ASSETS | |||||
| Gross Block | ₹53 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹23 Cr |
| Less: Accumulated Depreciation | ₹6.63 Cr | ₹7.56 Cr | ₹7.18 Cr | ₹7.61 Cr | ₹5.80 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹47 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹17 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.53 Cr | - | - | ₹0.53 Cr | ₹0.52 Cr |
| Non Current Investments | ₹0.04 Cr | ₹-0.06 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.20 Cr |
| Long Term Investment | ₹0.04 Cr | ₹-0.06 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.20 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2.88 Cr | ₹2.78 Cr | ₹3.02 Cr | ₹3.02 Cr | ₹3.04 Cr |
| Long Term Loans & Advances | ₹0.85 Cr | ₹0.85 Cr | ₹0.96 Cr | ₹0.95 Cr | ₹0.99 Cr |
| Other Non Current Assets | ₹0.16 Cr | ₹0.16 Cr | - | - | - |
| Total Non-Current Assets | ₹49 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹19 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹8.89 Cr | ₹5.78 Cr | ₹9.36 Cr | ₹12 Cr | ₹9.52 Cr |
| Raw Materials | ₹1.90 Cr | ₹1.20 Cr | ₹1.28 Cr | ₹2.59 Cr | ₹1.91 Cr |
| Work-in Progress | ₹0.53 Cr | ₹1.55 Cr | ₹4.56 Cr | ₹4.04 Cr | ₹4.57 Cr |
| Finished Goods | ₹5.17 Cr | ₹1.88 Cr | ₹2.23 Cr | ₹3.81 Cr | ₹2.12 Cr |
| Packing Materials | ₹0.18 Cr | ₹0.15 Cr | ₹0.25 Cr | ₹0.26 Cr | ₹0.18 Cr |
| Stores  and Spare | ₹1.10 Cr | ₹1.01 Cr | ₹1.02 Cr | ₹0.91 Cr | ₹0.73 Cr |
| Other Inventory | ₹0.02 Cr | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Sundry Debtors | ₹6.41 Cr | ₹1.54 Cr | ₹3.45 Cr | ₹2.73 Cr | ₹1.56 Cr |
| Debtors more than Six months | ₹24 Cr | ₹24 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr |
| Debtors Others | ₹6.12 Cr | ₹1.23 Cr | ₹1.66 Cr | ₹2.54 Cr | ₹0.71 Cr |
| Cash and Bank | ₹1.02 Cr | ₹0.34 Cr | ₹1.01 Cr | ₹0.85 Cr | ₹0.62 Cr |
| Cash in hand | ₹0.08 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Balances at Bank | ₹0.94 Cr | ₹0.33 Cr | ₹1.01 Cr | ₹0.85 Cr | ₹0.60 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.05 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.05 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹7.51 Cr | ₹7.41 Cr | ₹6.92 Cr | ₹5.56 Cr | ₹3.40 Cr |
| Advances recoverable in cash or in kind | ₹0.46 Cr | ₹0.58 Cr | ₹0.34 Cr | ₹0.50 Cr | ₹0.12 Cr |
| Advance income tax and TDS | ₹0.45 Cr | ₹0.36 Cr | ₹0.32 Cr | ₹0.30 Cr | ₹0.41 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹6.59 Cr | ₹6.47 Cr | ₹6.26 Cr | ₹4.76 Cr | ₹2.87 Cr |
| Total Current Assets | ₹24 Cr | ₹15 Cr | ₹21 Cr | ₹21 Cr | ₹15 Cr |
| Net Current Assets (Including Current Investments) | ₹-63 Cr | ₹-108 Cr | ₹-56 Cr | ₹-75 Cr | ₹-79 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹73 Cr | ₹29 Cr | ₹35 Cr | ₹36 Cr | ₹34 Cr |
| Contingent Liabilities | ₹4.68 Cr | ₹47 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Total Debt | ₹62 Cr | ₹325 Cr | ₹305 Cr | ₹334 Cr | ₹334 Cr |
| Book Value | -17.74 | -334.45 | -334.54 | -373.59 | -375.20 |
| Adjusted Book Value | -17.74 | -334.45 | -334.54 | -373.59 | -375.20 |
Compare Balance Sheet of peers of ROYAL CUSHION VINYL PRODUCTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ROYAL CUSHION VINYL PRODUCTS | ₹76.6 Cr | 3.8% | -10.5% | -28.2% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹50,815.2 Cr | -4.6% | -8.1% | -10.7% | Stock Analytics | |
| ASTRAL | ₹38,542.4 Cr | -0.9% | -0.4% | -20.1% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,807.7 Cr | -0.3% | -9.5% | -36.6% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,823.8 Cr | -3.5% | -2.6% | 0.5% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,336.3 Cr | 14.4% | 13.4% | 1.4% | Stock Analytics | |
ROYAL CUSHION VINYL PRODUCTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ROYAL CUSHION VINYL PRODUCTS | 3.8% |
-10.5% |
-28.2% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses