SWAN ENERGY
|
SWAN ENERGY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹31 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
Equity - Authorised | ₹100 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr |
Equity - Issued | ₹31 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
Equity Paid Up | ₹31 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹6,248 Cr | ₹2,257 Cr | ₹1,219 Cr | ₹850 Cr | ₹890 Cr |
Securities Premium | ₹4,277 Cr | ₹995 Cr | ₹995 Cr | ₹678 Cr | ₹678 Cr |
Capital Reserves | ₹884 Cr | ₹884 Cr | ₹58 Cr | ₹58 Cr | ₹58 Cr |
Profit & Loss Account Balance | ₹276 Cr | ₹-22 Cr | ₹20 Cr | ₹109 Cr | ₹150 Cr |
General Reserves | ₹3.72 Cr | ₹3.72 Cr | ₹3.72 Cr | ₹3.72 Cr | ₹3.72 Cr |
Other Reserves | ₹806 Cr | ₹397 Cr | ₹142 Cr | ₹0.15 Cr | ₹0.15 Cr |
Reserve excluding Revaluation Reserve | ₹6,248 Cr | ₹2,257 Cr | ₹1,219 Cr | ₹850 Cr | ₹890 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹6,279 Cr | ₹2,284 Cr | ₹1,245 Cr | ₹874 Cr | ₹915 Cr |
Minority Interest | ₹1,745 Cr | ₹1,451 Cr | ₹453 Cr | ₹523 Cr | ₹554 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,221 Cr | ₹3,434 Cr | ₹3,451 Cr | ₹1,996 Cr | ₹185 Cr |
Non Convertible Debentures | - | - | - | ₹25 Cr | ₹25 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,396 Cr | ₹3,517 Cr | ₹3,353 Cr | ₹1,832 Cr | - |
Term Loans - Institutions | ₹87 Cr | ₹120 Cr | ₹118 Cr | ₹169 Cr | ₹177 Cr |
Other Secured | ₹-261 Cr | ₹-203 Cr | ₹-20 Cr | ₹-30 Cr | ₹-18 Cr |
Unsecured Loans | ₹1,292 Cr | ₹494 Cr | ₹89 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 | ₹932 Cr | ₹396 Cr | - | - | - |
Other Unsecured Loan | ₹361 Cr | ₹98 Cr | ₹89 Cr | - | - |
Deferred Tax Assets / Liabilities | ₹-25 Cr | ₹-45 Cr | ₹-38 Cr | ₹-6.86 Cr | ₹3.98 Cr |
Deferred Tax Assets | ₹30 Cr | ₹51 Cr | ₹43 Cr | ₹12 Cr | ₹0.44 Cr |
Deferred Tax Liability | ₹4.89 Cr | ₹5.35 Cr | ₹5.45 Cr | ₹5.08 Cr | ₹4.42 Cr |
Other Long Term Liabilities | ₹93 Cr | ₹72 Cr | ₹24 Cr | ₹30 Cr | ₹28 Cr |
Long Term Trade Payables | ₹209 Cr | ₹226 Cr | - | - | - |
Long Term Provisions | ₹4.22 Cr | ₹2.81 Cr | ₹1.49 Cr | ₹1.17 Cr | ₹1.29 Cr |
Total Non-Current Liabilities | ₹2,795 Cr | ₹4,183 Cr | ₹3,528 Cr | ₹2,021 Cr | ₹218 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹203 Cr | ₹962 Cr | ₹207 Cr | ₹33 Cr | ₹56 Cr |
Sundry Creditors | ₹203 Cr | ₹962 Cr | ₹207 Cr | ₹33 Cr | ₹56 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹457 Cr | ₹486 Cr | ₹371 Cr | ₹428 Cr | ₹755 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹18 Cr | ₹16 Cr | ₹6.17 Cr | ₹1.11 Cr | ₹2.81 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | ₹13 Cr | ₹13 Cr |
Current maturity - Others | ₹9.44 Cr | ₹5.64 Cr | ₹0.38 Cr | ₹0.33 Cr | ₹0.30 Cr |
Other Liabilities | ₹430 Cr | ₹464 Cr | ₹364 Cr | ₹414 Cr | ₹739 Cr |
Short Term Borrowings | ₹663 Cr | ₹810 Cr | ₹555 Cr | ₹1,049 Cr | ₹991 Cr |
Secured ST Loans repayable on Demands | - | ₹55 Cr | ₹50 Cr | ₹52 Cr | ₹48 Cr |
Working Capital Loans- Sec | - | ₹55 Cr | ₹50 Cr | ₹52 Cr | ₹48 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹663 Cr | ₹699 Cr | ₹455 Cr | ₹945 Cr | ₹894 Cr |
Short Term Provisions | ₹0.35 Cr | ₹1.01 Cr | ₹0.69 Cr | ₹0.67 Cr | ₹0.60 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | ₹0.11 Cr | - | - | ₹0.01 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.35 Cr | ₹0.90 Cr | ₹0.69 Cr | ₹0.67 Cr | ₹0.59 Cr |
Total Current Liabilities | ₹1,323 Cr | ₹2,259 Cr | ₹1,134 Cr | ₹1,511 Cr | ₹1,803 Cr |
Total Liabilities | ₹12,143 Cr | ₹10,178 Cr | ₹6,360 Cr | ₹4,929 Cr | ₹3,489 Cr |
ASSETS | |||||
Gross Block | ₹4,267 Cr | ₹4,225 Cr | ₹1,995 Cr | ₹1,966 Cr | ₹197 Cr |
Less: Accumulated Depreciation | ₹507 Cr | ₹398 Cr | ₹162 Cr | ₹98 Cr | ₹63 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,761 Cr | ₹3,827 Cr | ₹1,833 Cr | ₹1,868 Cr | ₹134 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹3,657 Cr | ₹3,253 Cr | ₹2,389 Cr | ₹1,927 Cr | ₹1,685 Cr |
Non Current Investments | ₹67 Cr | ₹13 Cr | ₹2.13 Cr | ₹0.36 Cr | ₹0.36 Cr |
Long Term Investment | ₹67 Cr | ₹13 Cr | ₹2.13 Cr | ₹0.36 Cr | ₹0.36 Cr |
Quoted | ₹2.08 Cr | ₹1.16 Cr | - | - | - |
Unquoted | ₹65 Cr | ₹11 Cr | ₹2.13 Cr | ₹0.36 Cr | ₹0.36 Cr |
Long Term Loans & Advances | ₹134 Cr | ₹130 Cr | ₹114 Cr | ₹139 Cr | ₹785 Cr |
Other Non Current Assets | ₹0.01 Cr | ₹15 Cr | - | ₹10 Cr | - |
Total Non-Current Assets | ₹8,006 Cr | ₹7,635 Cr | ₹4,743 Cr | ₹4,360 Cr | ₹3,027 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹67 Cr | ₹17 Cr | ₹0.79 Cr | ₹0.21 Cr | ₹7.68 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹67 Cr | ₹17 Cr | ₹0.79 Cr | ₹0.21 Cr | ₹7.68 Cr |
Inventories | ₹228 Cr | ₹261 Cr | ₹171 Cr | ₹145 Cr | ₹126 Cr |
Raw Materials | ₹40 Cr | ₹35 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr |
Work-in Progress | ₹108 Cr | ₹142 Cr | ₹112 Cr | ₹92 Cr | ₹73 Cr |
Finished Goods | ₹37 Cr | ₹38 Cr | ₹30 Cr | ₹30 Cr | ₹18 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.14 Cr | ₹1.23 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹0.88 Cr |
Other Inventory | ₹42 Cr | ₹44 Cr | - | - | - |
Sundry Debtors | ₹1,915 Cr | ₹1,752 Cr | ₹214 Cr | ₹29 Cr | ₹54 Cr |
Debtors more than Six months | ₹1,472 Cr | ₹118 Cr | ₹4.21 Cr | ₹7.49 Cr | - |
Debtors Others | ₹443 Cr | ₹1,634 Cr | ₹210 Cr | ₹21 Cr | ₹54 Cr |
Cash and Bank | ₹1,320 Cr | ₹202 Cr | ₹954 Cr | ₹111 Cr | ₹49 Cr |
Cash in hand | ₹0.38 Cr | ₹0.32 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.23 Cr |
Balances at Bank | ₹1,319 Cr | ₹201 Cr | ₹954 Cr | ₹110 Cr | ₹48 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹8.64 Cr | ₹10 Cr | ₹16 Cr | ₹21 Cr | ₹13 Cr |
Interest accrued on Investments | ₹1.76 Cr | ₹0.81 Cr | ₹5.09 Cr | ₹0.55 Cr | ₹0.16 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹3.54 Cr | ₹4.37 Cr | ₹3.83 Cr | ₹14 Cr | ₹1.72 Cr |
Other current_assets | ₹3.34 Cr | ₹5.19 Cr | ₹7.17 Cr | ₹6.12 Cr | ₹11 Cr |
Short Term Loans and Advances | ₹598 Cr | ₹301 Cr | ₹244 Cr | ₹230 Cr | ₹188 Cr |
Advances recoverable in cash or in kind | ₹9.32 Cr | ₹10 Cr | ₹8.68 Cr | ₹10 Cr | ₹10 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹588 Cr | ₹290 Cr | ₹236 Cr | ₹220 Cr | ₹177 Cr |
Total Current Assets | ₹4,136 Cr | ₹2,542 Cr | ₹1,601 Cr | ₹536 Cr | ₹438 Cr |
Net Current Assets (Including Current Investments) | ₹2,813 Cr | ₹283 Cr | ₹467 Cr | ₹-975 Cr | ₹-1,365 Cr |
Miscellaneous Expenses not written off | - | - | ₹16 Cr | ₹34 Cr | ₹25 Cr |
Total Assets | ₹12,143 Cr | ₹10,178 Cr | ₹6,360 Cr | ₹4,929 Cr | ₹3,489 Cr |
Contingent Liabilities | ₹2,952 Cr | ₹5,756 Cr | ₹5,305 Cr | ₹2,247 Cr | ₹2,083 Cr |
Total Debt | ₹3,449 Cr | ₹4,985 Cr | ₹4,117 Cr | ₹3,077 Cr | ₹1,206 Cr |
Book Value | 200.31 | 86.53 | 46.57 | 34.41 | 36.44 |
Adjusted Book Value | 200.31 | 86.53 | 46.57 | 34.41 | 36.44 |
Compare Balance Sheet of peers of SWAN ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SWAN ENERGY | ₹19,792.8 Cr | 3.2% | 26.3% | 50.9% | Stock Analytics | |
PAGE INDUSTRIES | ₹51,445.4 Cr | 2.6% | 6.9% | 22.9% | Stock Analytics | |
KPR MILL | ₹34,147.2 Cr | 5.6% | 6.9% | 17.4% | Stock Analytics | |
VEDANT FASHIONS | ₹33,724.8 Cr | -1.8% | -0.9% | 2.8% | Stock Analytics | |
WELSPUN LIVING | ₹15,351.2 Cr | 5% | 5.3% | 0.4% | Stock Analytics | |
ALOK INDUSTRIES | ₹10,908.6 Cr | 3% | -2.2% | 8.5% | Stock Analytics |
SWAN ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SWAN ENERGY | 3.2% |
26.3% |
50.9% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses