VICEROY HOTELS
|
VICEROY HOTELS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹63 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
Equity - Authorised | ₹80 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
Equity - Issued | ₹63 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
Equity Paid Up | ₹63 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 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 | ₹3.65 Cr | ₹-487 Cr | ₹-487 Cr | ₹-461 Cr | ₹-440 Cr |
Securities Premium | ₹172 Cr | ₹172 Cr | ₹172 Cr | ₹172 Cr | ₹172 Cr |
Capital Reserves | ₹452 Cr | ₹0.74 Cr | ₹0.74 Cr | ₹0.74 Cr | ₹0.74 Cr |
Profit & Loss Account Balance | ₹-666 Cr | ₹-669 Cr | ₹-669 Cr | ₹-642 Cr | ₹-622 Cr |
General Reserves | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr | ₹3.20 Cr |
Other Reserves | ₹43 Cr | ₹5.79 Cr | ₹5.79 Cr | ₹5.79 Cr | ₹5.79 Cr |
Reserve excluding Revaluation Reserve | ₹2.86 Cr | ₹-488 Cr | ₹-488 Cr | ₹-466 Cr | ₹-441 Cr |
Revaluation reserve | ₹0.79 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹5.00 Cr | ₹0.79 Cr |
Shareholder's Funds | ₹67 Cr | ₹-445 Cr | ₹-445 Cr | ₹-418 Cr | ₹-398 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹26 Cr | ₹240 Cr | - | ₹265 Cr | ₹307 Cr |
Non Convertible Debentures | ₹0.01 Cr | ₹43 Cr | - | ₹43 Cr | ₹43 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹21 Cr | ₹190 Cr | - | ₹216 Cr | ₹258 Cr |
Term Loans - Institutions | - | ₹2.83 Cr | - | ₹2.83 Cr | ₹2.83 Cr |
Other Secured | ₹5.10 Cr | ₹5.10 Cr | - | ₹3.61 Cr | ₹3.61 Cr |
Unsecured Loans | ₹141 Cr | ₹269 Cr | ₹547 Cr | ₹277 Cr | ₹238 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 | - | - | - | ₹7.58 Cr | ₹9.00 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹141 Cr | ₹269 Cr | - | ₹196 Cr | ₹197 Cr |
Other Unsecured Loan | - | - | ₹547 Cr | ₹73 Cr | ₹33 Cr |
Deferred Tax Assets / Liabilities | ₹29 Cr | ₹32 Cr | ₹31 Cr | ₹30 Cr | ₹34 Cr |
Deferred Tax Assets | - | - | - | - | - |
Deferred Tax Liability | ₹29 Cr | ₹32 Cr | ₹31 Cr | ₹30 Cr | ₹34 Cr |
Other Long Term Liabilities | - | - | ₹1.59 Cr | ₹0.42 Cr | ₹1.01 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹197 Cr | ₹541 Cr | ₹580 Cr | ₹573 Cr | ₹580 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹8.28 Cr | ₹21 Cr | ₹20 Cr | ₹30 Cr | ₹30 Cr |
Sundry Creditors | ₹8.28 Cr | ₹21 Cr | ₹20 Cr | ₹30 Cr | ₹30 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹49 Cr | ₹211 Cr | ₹206 Cr | ₹200 Cr | ₹195 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | ₹0.09 Cr | ₹0.02 Cr | ₹0.10 Cr |
Interest Accrued But Not Due | ₹2.46 Cr | ₹94 Cr | ₹94 Cr | ₹95 Cr | ₹180 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | ₹85 Cr | - | - | - |
Other Liabilities | ₹47 Cr | ₹31 Cr | ₹112 Cr | ₹105 Cr | ₹15 Cr |
Short Term Borrowings | ₹1.12 Cr | ₹2.20 Cr | ₹1.37 Cr | ₹1.38 Cr | ₹1.43 Cr |
Secured ST Loans repayable on Demands | ₹1.12 Cr | ₹2.20 Cr | ₹1.06 Cr | ₹1.05 Cr | ₹1.05 Cr |
Working Capital Loans- Sec | ₹1.12 Cr | ₹2.20 Cr | ₹1.06 Cr | ₹1.05 Cr | ₹1.05 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-1.12 Cr | ₹-2.20 Cr | ₹-0.75 Cr | ₹-0.73 Cr | ₹-0.68 Cr |
Short Term Provisions | ₹4.84 Cr | ₹22 Cr | ₹19 Cr | ₹20 Cr | ₹20 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.03 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Provision for post retirement benefits | ₹0.94 Cr | ₹0.81 Cr | ₹0.93 Cr | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.88 Cr | ₹21 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr |
Total Current Liabilities | ₹63 Cr | ₹256 Cr | ₹247 Cr | ₹251 Cr | ₹247 Cr |
Total Liabilities | ₹327 Cr | ₹352 Cr | ₹381 Cr | ₹405 Cr | ₹429 Cr |
ASSETS | |||||
Gross Block | ₹448 Cr | ₹442 Cr | ₹447 Cr | ₹457 Cr | ₹474 Cr |
Less: Accumulated Depreciation | ₹234 Cr | ₹220 Cr | ₹216 Cr | ₹208 Cr | ₹212 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹214 Cr | ₹222 Cr | ₹230 Cr | ₹249 Cr | ₹263 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹37 Cr | ₹57 Cr | ₹100 Cr | ₹100 Cr | ₹92 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹13 Cr | ₹13 Cr | ₹17 Cr | ₹21 Cr | ₹17 Cr |
Other Non Current Assets | ₹4.67 Cr | ₹11 Cr | ₹6.30 Cr | ₹6.76 Cr | ₹5.15 Cr |
Total Non-Current Assets | ₹269 Cr | ₹302 Cr | ₹353 Cr | ₹377 Cr | ₹377 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹0.80 Cr | ₹1.26 Cr | ₹0.91 Cr | ₹1.39 Cr | ₹2.12 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | ₹0.26 Cr | ₹0.43 Cr | ₹0.59 Cr |
Packing Materials | - | - | - | - | - |
Stores and Spare | - | - | - | - | - |
Other Inventory | ₹0.80 Cr | ₹1.26 Cr | ₹0.66 Cr | ₹0.96 Cr | ₹1.53 Cr |
Sundry Debtors | ₹7.81 Cr | ₹9.22 Cr | ₹5.65 Cr | ₹9.04 Cr | ₹12 Cr |
Debtors more than Six months | - | - | - | - | - |
Debtors Others | ₹7.81 Cr | ₹9.22 Cr | ₹5.65 Cr | ₹9.04 Cr | ₹12 Cr |
Cash and Bank | ₹30 Cr | ₹13 Cr | ₹2.91 Cr | ₹0.93 Cr | ₹0.30 Cr |
Cash in hand | ₹0.20 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.21 Cr |
Balances at Bank | ₹30 Cr | ₹13 Cr | ₹2.70 Cr | ₹0.73 Cr | ₹0.09 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹7.69 Cr | ₹4.79 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹3.38 Cr |
Interest accrued on Investments | - | - | ₹0.01 Cr | ₹0.01 Cr | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹7.02 Cr | ₹4.72 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹3.36 Cr |
Other current_assets | ₹0.67 Cr | ₹0.07 Cr | ₹0.05 Cr | - | ₹0.02 Cr |
Short Term Loans and Advances | ₹12 Cr | ₹22 Cr | ₹19 Cr | ₹17 Cr | ₹20 Cr |
Advances recoverable in cash or in kind | ₹8.55 Cr | ₹15 Cr | ₹18 Cr | ₹15 Cr | ₹18 Cr |
Advance income tax and TDS | ₹2.23 Cr | ₹6.07 Cr | ₹0.99 Cr | ₹1.06 Cr | ₹0.49 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.72 Cr | ₹0.31 Cr | ₹-0.08 Cr | ₹0.54 Cr | ₹1.47 Cr |
Total Current Assets | ₹58 Cr | ₹50 Cr | ₹28 Cr | ₹28 Cr | ₹38 Cr |
Net Current Assets (Including Current Investments) | ₹-5.26 Cr | ₹-206 Cr | ₹-218 Cr | ₹-223 Cr | ₹-209 Cr |
Miscellaneous Expenses not written off | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹14 Cr |
Total Assets | ₹327 Cr | ₹352 Cr | ₹381 Cr | ₹405 Cr | ₹429 Cr |
Contingent Liabilities | ₹0.01 Cr | - | ₹0.16 Cr | ₹0.16 Cr | ₹0.16 Cr |
Total Debt | ₹179 Cr | ₹597 Cr | ₹634 Cr | ₹629 Cr | ₹547 Cr |
Book Value | 10.45 | -105.06 | -105.05 | -99.84 | -97.42 |
Adjusted Book Value | 9.55 | -96.02 | -96.01 | -91.25 | -89.04 |
Compare Balance Sheet of peers of VICEROY HOTELS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VICEROY HOTELS | ₹785.5 Cr | 2% | 11.8% | 5533.6% | Stock Analytics | |
THE INDIAN HOTELS COMPANY | ₹113,889.0 Cr | 1.7% | 11.6% | 37.2% | Stock Analytics | |
EIH | ₹22,866.4 Cr | 3.6% | 9.6% | -18.2% | Stock Analytics | |
CHALET HOTELS | ₹18,079.4 Cr | 0.8% | 10.8% | -0.7% | Stock Analytics | |
LEMON TREE HOTELS | ₹10,845.8 Cr | 6.5% | 9.7% | 4.1% | Stock Analytics | |
MAHINDRA HOLIDAYS & RESORTS INDIA | ₹5,980.7 Cr | 3.9% | 1.5% | -24.4% | Stock Analytics |
VICEROY HOTELS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VICEROY HOTELS | 2% |
11.8% |
5533.6% |
SENSEX | -2.9% |
3.1% |
1.8% |
You may also like the below Video Courses