Balance Sheet | B.A.G. Films and Media Ltd. | R Wadiwala Securities Pvt Ltd

B.A.G. FILMS AND MEDIA LTD.

NSE : BAGFILMSBSE : 532507ISIN CODE : INE116D01028Industry : Film Production, Distribution & EntertainmentHouse : Private
BSE6.530.06 (+0.93 %)
PREV CLOSE (Rs.) 6.47
OPEN PRICE (Rs.) 6.53
BID PRICE (QTY) 6.35 (52)
OFFER PRICE (QTY) 6.50 (252)
VOLUME 260
TODAY'S LOW / HIGH (Rs.)6.51 6.53
52 WK LOW / HIGH (Rs.)5.34 12.23
NSE6.480.01 (+0.15 %)
PREV CLOSE( Rs. ) 6.47
OPEN PRICE (Rs.) 6.48
BID PRICE (QTY) 6.45 (251)
OFFER PRICE (QTY) 6.48 (99)
VOLUME 5125
TODAY'S LOW / HIGH(Rs.) 6.47 6.50
52 WK LOW / HIGH (Rs.)5.31 12.15

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital395.67395.67395.67395.67395.67
    Equity - Authorised550.00550.00550.00550.00550.00
    Equity - Issued395.84395.84395.84395.84395.84
    Equity Paid Up395.67395.67395.67395.67395.67
    Equity Shares Forfeited0.000.000.000.000.00
    Adjustments to Equity0.000.000.000.000.00
    Preference Capital Paid Up0.000.000.000.000.00
    Face Value2.002.002.002.002.00
Share Warrants & Outstandings0.000.000.0080.000.00
Total Reserves1176.911114.781017.18955.99931.65
    Securities Premium3779.123779.123779.123699.123699.12
    Capital Reserves477.75477.75477.75477.75477.75
    Profit & Loss Account Balance-3100.71-3162.80-3261.62-3244.83-3272.59
    General Reserves37.9337.9337.9337.9337.93
    Other Reserves-17.18-17.23-16.00-13.99-10.57
Reserve excluding Revaluation Reserve1176.911114.781017.18955.99931.65
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds1572.571510.441412.841431.651327.31
Minority Interest605.87569.81542.57541.54520.37
Long-Term Borrowings0.000.000.000.000.00
Secured Loans110.80121.04151.69165.20230.93
    Non Convertible Debentures0.000.000.000.000.00
    Converible Debentures & Bonds0.000.000.000.000.00
    Packing Credit - Bank0.000.000.000.000.00
    Inter Corporate & Security Deposit0.290.290.290.290.29
    Term Loans - Banks0.000.0013.8951.5195.09
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured110.52120.75137.52113.41135.56
Unsecured Loans295.76255.52255.52255.52255.52
    Fixed Deposits - Public0.000.000.000.000.00
    Loans and advances from subsidiaries0.000.000.000.000.00
    Inter Corporate Deposits (Unsecured)0.000.000.000.000.00
    Foreign Currency Convertible Notes0.000.000.000.000.00
    Long Term Loan in Foreign Currency0.000.000.000.000.00
    Loans - Banks0.000.000.000.000.00
    Loans - Govt.0.000.000.000.000.00
    Loans - Others5.525.525.525.525.52
    Other Unsecured Loan290.24250.00250.00250.00250.00
Deferred Tax Assets / Liabilities-22.26-22.93-26.07-28.35-30.43
    Deferred Tax Assets22.2622.9326.0728.3530.43
    Deferred Tax Liability0.000.000.000.000.00
Other Long Term Liabilities0.000.000.000.000.00
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions26.1427.2226.1523.9022.09
Total Non-Current Liabilities410.44380.85407.29416.26478.11
Current Liabilities
Trade Payables255.24226.56244.25205.53191.07
    Sundry Creditors255.24226.56244.25205.53191.07
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities304.06390.95417.01357.07324.19
    Bank Overdraft / Short term credit0.000.000.000.000.00
    Advances received from customers0.000.000.000.000.00
    Interest Accrued But Not Due0.000.000.000.000.00
    Share Application Money0.000.000.000.000.00
    Current maturity of Debentures & Bonds0.000.000.000.000.00
    Current maturity - Others0.000.000.000.000.00
    Other Liabilities304.06390.95417.01357.07324.19
Short Term Borrowings787.08676.29792.96844.21844.89
    Secured ST Loans repayable on Demands736.20667.07727.93748.40814.88
    Working Capital Loans- Sec0.000.000.000.000.00
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans50.889.2265.0495.8130.00
Short Term Provisions21.8613.360.000.000.00
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax21.8613.360.000.000.00
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions0.000.000.000.000.00
Total Current Liabilities1368.241307.161454.231406.811360.15
Total Liabilities3957.123768.263816.933796.263685.95
ASSETS
Gross Block2598.582711.552678.042665.362655.40
Less: Accumulated Depreciation2377.872426.582383.082330.912269.94
Less: Impairment of Assets0.000.000.000.000.00
Net Block220.71284.97294.97334.45385.46
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress8.168.818.818.818.81
Non Current Investments1228.191251.191250.731254.481529.12
Long Term Investment1228.191251.191250.731254.481529.12
    Quoted6.035.635.178.929.42
    Unquoted1222.161245.561245.561245.561519.71
Long Term Loans & Advances0.000.000.000.000.00
Other Non Current Assets0.000.000.000.000.00
Total Non-Current Assets1457.061544.961554.511597.741923.39
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories654.29498.70416.97336.60349.93
    Raw Materials0.741.241.121.241.21
    Work-in Progress8.789.929.769.929.86
    Finished Goods644.77487.53406.10325.44338.87
    Packing Materials0.000.000.000.000.00
    Stores  and Spare0.000.000.000.000.00
    Other Inventory0.000.000.000.000.00
Sundry Debtors668.63711.91710.14750.58543.80
    Debtors more than Six months195.59254.03190.73174.39214.06
    Debtors Others473.05457.88519.41576.19329.74
Cash and Bank113.79101.0863.37227.02150.58
    Cash in hand1.281.044.711.561.20
    Balances at Bank112.52100.0558.66225.46149.38
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets86.9355.1757.8965.8213.16
    Interest accrued on Investments0.000.000.000.000.00
    Interest accrued on Debentures0.000.000.000.000.00
    Deposits with Government0.000.000.000.000.00
    Interest accrued and or due on loans0.000.000.000.000.00
    Prepaid Expenses86.9355.1757.8965.8213.16
    Other current_assets0.000.000.000.000.00
Short Term Loans and Advances976.41856.431014.05818.51705.10
    Advances recoverable in cash or in kind643.07561.31660.27565.97570.28
    Advance income tax and TDS0.000.000.000.000.00
    Amounts due from directors0.000.000.000.000.00
    Due From Subsidiaries0.000.000.000.000.00
    Inter corporate deposits0.000.000.000.000.00
    Corporate Deposits0.000.000.000.000.00
    Other Loans & Advances333.34295.12353.78252.54134.82
Total Current Assets2500.062223.302262.432198.521762.56
Net Current Assets (Including Current Investments)1131.82916.14808.20791.72402.41
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets3957.123768.263816.933796.263685.95
Contingent Liabilities197.7897.780.000.000.00
Total Debt1203.751078.561253.491336.961385.53
Book Value7.957.637.146.836.71
Adjusted Book Value7.957.637.146.836.71