THE GROB TEA COMPANY
|
THE GROB TEA COMPANY Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr |
Equity - Authorised | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr |
Equity - Issued | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr |
Equity Paid Up | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 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 | ₹78 Cr | ₹77 Cr | ₹77 Cr | ₹74 Cr | ₹46 Cr |
Securities Premium | ₹1.79 Cr | ₹1.79 Cr | ₹1.79 Cr | ₹1.79 Cr | ₹1.79 Cr |
Capital Reserves | ₹4.36 Cr | ₹4.36 Cr | ₹4.36 Cr | ₹4.36 Cr | ₹4.26 Cr |
Profit & Loss Account Balance | ₹60 Cr | ₹60 Cr | ₹59 Cr | ₹55 Cr | ₹27 Cr |
General Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Other Reserves | ₹-0.09 Cr | ₹-0.27 Cr | ₹1.00 Cr | ₹2.26 Cr | ₹2.05 Cr |
Reserve excluding Revaluation Reserve | ₹78 Cr | ₹77 Cr | ₹77 Cr | ₹74 Cr | ₹46 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹79 Cr | ₹78 Cr | ₹78 Cr | ₹75 Cr | ₹47 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1.67 Cr | ₹0.67 Cr | ₹0.25 Cr | ₹0.50 Cr | ₹0.04 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1.65 Cr | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.02 Cr | ₹0.67 Cr | ₹0.25 Cr | ₹0.50 Cr | ₹0.04 Cr |
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 | ₹1.12 Cr | ₹1.12 Cr | ₹-1.71 Cr | ₹-2.14 Cr | ₹0.32 Cr |
Deferred Tax Assets | ₹2.70 Cr | ₹1.97 Cr | ₹1.99 Cr | ₹2.85 Cr | ₹0.39 Cr |
Deferred Tax Liability | ₹3.82 Cr | ₹3.10 Cr | ₹0.28 Cr | ₹0.71 Cr | ₹0.70 Cr |
Other Long Term Liabilities | ₹2.15 Cr | ₹1.83 Cr | ₹2.39 Cr | ₹1.44 Cr | ₹1.14 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.47 Cr | ₹1.38 Cr | ₹0.94 Cr | ₹0.75 Cr | ₹0.36 Cr |
Total Non-Current Liabilities | ₹5.40 Cr | ₹5.00 Cr | ₹1.86 Cr | ₹0.55 Cr | ₹1.85 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹0.91 Cr | ₹2.30 Cr | ₹2.34 Cr | ₹2.12 Cr | ₹2.63 Cr |
Sundry Creditors | ₹0.91 Cr | ₹2.30 Cr | ₹2.34 Cr | ₹2.12 Cr | ₹2.63 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹10 Cr | ₹11 Cr | ₹10 Cr | ₹9.05 Cr | ₹9.62 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | - | ₹0.01 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹10 Cr | ₹11 Cr | ₹10 Cr | ₹9.05 Cr | ₹9.61 Cr |
Short Term Borrowings | ₹7.00 Cr | ₹11 Cr | ₹2.61 Cr | ₹2.86 Cr | ₹10 Cr |
Secured ST Loans repayable on Demands | ₹7.00 Cr | ₹11 Cr | ₹2.61 Cr | ₹2.86 Cr | ₹10 Cr |
Working Capital Loans- Sec | ₹7.00 Cr | ₹11 Cr | ₹2.61 Cr | ₹2.59 Cr | ₹10 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-7.00 Cr | ₹-11 Cr | ₹-2.61 Cr | ₹-2.59 Cr | ₹-10 Cr |
Short Term Provisions | ₹0.44 Cr | ₹1.38 Cr | ₹1.23 Cr | ₹1.11 Cr | ₹0.85 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | ₹0.11 Cr | ₹0.11 Cr |
Provision for post retirement benefits | - | - | - | ₹1.01 Cr | ₹0.74 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.44 Cr | ₹1.38 Cr | ₹1.23 Cr | - | - |
Total Current Liabilities | ₹19 Cr | ₹25 Cr | ₹17 Cr | ₹15 Cr | ₹24 Cr |
Total Liabilities | ₹103 Cr | ₹108 Cr | ₹97 Cr | ₹91 Cr | ₹72 Cr |
ASSETS | |||||
Gross Block | ₹74 Cr | ₹70 Cr | ₹78 Cr | ₹76 Cr | ₹73 Cr |
Less: Accumulated Depreciation | ₹44 Cr | ₹41 Cr | ₹44 Cr | ₹42 Cr | ₹40 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹30 Cr | ₹29 Cr | ₹34 Cr | ₹34 Cr | ₹33 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹9.12 Cr | ₹6.82 Cr | ₹5.84 Cr | ₹4.51 Cr | ₹3.73 Cr |
Non Current Investments | ₹3.82 Cr | ₹3.62 Cr | ₹5.06 Cr | ₹2.47 Cr | ₹2.24 Cr |
Long Term Investment | ₹3.82 Cr | ₹3.62 Cr | ₹5.06 Cr | ₹2.47 Cr | ₹2.24 Cr |
Quoted | ₹3.82 Cr | ₹3.62 Cr | ₹5.05 Cr | ₹2.46 Cr | ₹2.24 Cr |
Unquoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long Term Loans & Advances | ₹1.54 Cr | ₹1.54 Cr | ₹1.52 Cr | ₹0.97 Cr | ₹0.95 Cr |
Other Non Current Assets | - | - | - | - | ₹0.00 Cr |
Total Non-Current Assets | ₹54 Cr | ₹50 Cr | ₹46 Cr | ₹42 Cr | ₹40 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹0.15 Cr | ₹0.23 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | ₹0.15 Cr | ₹0.23 Cr | - | - |
Inventories | ₹17 Cr | ₹18 Cr | ₹13 Cr | ₹9.03 Cr | ₹4.30 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹3.49 Cr | ₹2.96 Cr | ₹2.11 Cr | ₹2.05 Cr | ₹1.74 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹3.83 Cr | ₹3.60 Cr | ₹2.73 Cr | ₹4.72 Cr | ₹2.55 Cr |
Other Inventory | ₹10 Cr | ₹11 Cr | ₹8.31 Cr | ₹2.26 Cr | - |
Sundry Debtors | ₹1.56 Cr | ₹1.25 Cr | ₹1.80 Cr | ₹2.77 Cr | ₹2.96 Cr |
Debtors more than Six months | ₹0.37 Cr | ₹0.37 Cr | ₹0.86 Cr | ₹0.96 Cr | - |
Debtors Others | ₹1.19 Cr | ₹0.88 Cr | ₹0.94 Cr | ₹1.81 Cr | ₹2.96 Cr |
Cash and Bank | ₹3.13 Cr | ₹8.19 Cr | ₹15 Cr | ₹15 Cr | ₹1.86 Cr |
Cash in hand | ₹0.05 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.06 Cr |
Balances at Bank | ₹3.08 Cr | ₹8.09 Cr | ₹15 Cr | ₹15 Cr | ₹1.80 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹1.57 Cr | ₹0.70 Cr | ₹0.91 Cr | ₹0.74 Cr | ₹0.30 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.78 Cr | ₹0.35 Cr | ₹0.29 Cr | ₹0.20 Cr | ₹0.09 Cr |
Prepaid Expenses | ₹0.20 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.22 Cr |
Other current_assets | ₹0.59 Cr | ₹0.21 Cr | ₹0.42 Cr | ₹0.28 Cr | - |
Short Term Loans and Advances | ₹26 Cr | ₹30 Cr | ₹20 Cr | ₹22 Cr | ₹23 Cr |
Advances recoverable in cash or in kind | ₹2.48 Cr | ₹4.22 Cr | ₹9.84 Cr | ₹16 Cr | ₹19 Cr |
Advance income tax and TDS | ₹2.83 Cr | ₹1.75 Cr | ₹0.93 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | ₹20 Cr | ₹21 Cr | ₹8.10 Cr | ₹3.50 Cr | ₹2.13 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.36 Cr | ₹2.45 Cr | ₹0.90 Cr | ₹2.50 Cr | ₹1.22 Cr |
Total Current Assets | ₹49 Cr | ₹58 Cr | ₹50 Cr | ₹49 Cr | ₹32 Cr |
Net Current Assets (Including Current Investments) | ₹31 Cr | ₹33 Cr | ₹34 Cr | ₹34 Cr | ₹8.35 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹103 Cr | ₹108 Cr | ₹97 Cr | ₹91 Cr | ₹72 Cr |
Contingent Liabilities | ₹2.84 Cr | ₹2.84 Cr | ₹1.18 Cr | ₹0.81 Cr | ₹0.82 Cr |
Total Debt | ₹9.35 Cr | ₹12 Cr | ₹3.12 Cr | ₹3.36 Cr | ₹10 Cr |
Book Value | - | 668.99 | 674.65 | 647.87 | 402.79 |
Adjusted Book Value | 676.91 | 668.99 | 674.65 | 647.87 | 402.79 |
Compare Balance Sheet of peers of THE GROB TEA COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE GROB TEA COMPANY | ₹154.1 Cr | -1.7% | 9.4% | 37% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹91,950.4 Cr | 2.4% | -2.6% | -14.3% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹9,768.9 Cr | -0.1% | -9.1% | 13.3% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,928.4 Cr | 3.4% | -7.6% | -2.9% | Stock Analytics | |
GOODRICKE GROUP | ₹614.4 Cr | 1.1% | -3.5% | 42.9% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹370.2 Cr | 1.7% | -12.2% | 22% | Stock Analytics |
THE GROB TEA COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE GROB TEA COMPANY | -1.7% |
9.4% |
37% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses