Balance Sheet | Exicom Tele-Systems Ltd. | R Wadiwala Securities Pvt Ltd

EXICOM TELE-SYSTEMS LTD.

NSE : EXICOMBSE : 544133ISIN CODE : INE777F01014Industry : Electric EquipmentHouse : Private
BSE111.253.4 (+3.15 %)
PREV CLOSE (Rs.) 107.85
OPEN PRICE (Rs.) 107.85
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 35748
TODAY'S LOW / HIGH (Rs.)107.85 115.00
52 WK LOW / HIGH (Rs.)101.2 271.35
NSE111.223.33 (+3.09 %)
PREV CLOSE( Rs. ) 107.89
OPEN PRICE (Rs.) 108.98
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 111.22 (123)
VOLUME 720765
TODAY'S LOW / HIGH(Rs.) 107.82 114.96
52 WK LOW / HIGH (Rs.)101.41 271.12

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital1208.251208.2572.3072.3072.30
    Equity - Authorised1300.001300.00150.00150.00150.00
    Equity - Issued1208.251208.2572.3072.3072.30
    Equity Paid Up1208.251208.2572.3072.3072.30
    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 Value10.0010.0010.0010.0010.00
Share Warrants & Outstandings43.090.000.000.000.00
Total Reserves4886.526007.242247.692143.422062.12
    Securities Premium3960.863960.86616.34616.34616.34
    Capital Reserves0.000.000.000.000.00
    Profit & Loss Account Balance818.481921.121387.201325.061266.53
    General Reserves0.000.000.000.000.00
    Other Reserves107.18125.27244.15202.02179.25
Reserve excluding Revaluation Reserve4886.526007.242247.692143.422062.12
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds6137.857215.492319.992215.722134.42
Minority Interest0.000.000.000.000.00
Long-Term Borrowings0.000.000.000.000.00
Secured Loans1612.500.5071.6659.660.00
    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 Deposit0.000.000.000.000.00
    Term Loans - Banks675.000.0070.5459.660.00
    Term Loans - Institutions937.500.000.000.000.00
    Other Secured0.000.501.120.000.00
Unsecured Loans767.7169.40761.57731.95696.71
    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 - Others711.000.000.000.000.00
    Other Unsecured Loan56.7169.40761.57731.95696.71
Deferred Tax Assets / Liabilities-32.23-21.03-219.70-233.24-288.14
    Deferred Tax Assets92.5076.11286.47359.91396.48
    Deferred Tax Liability60.2755.0766.77126.67108.34
Other Long Term Liabilities2290.18144.13125.92164.48179.35
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions332.1990.3080.8484.0090.42
Total Non-Current Liabilities4970.35283.29820.28806.85678.34
Current Liabilities
Trade Payables2127.252019.892818.681654.272924.94
    Sundry Creditors2127.252019.892818.681654.272924.94
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities1556.44309.03509.60808.19360.20
    Bank Overdraft / Short term credit0.000.000.000.000.00
    Advances received from customers377.5245.43276.61607.61191.68
    Interest Accrued But Not Due21.5622.9345.5829.8823.74
    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 Liabilities1157.36240.67187.41170.70144.78
Short Term Borrowings1791.29230.53332.39285.07314.87
    Secured ST Loans repayable on Demands952.29230.53287.39240.07205.12
    Working Capital Loans- Sec952.29230.53287.39240.07205.12
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans-113.29-230.53-242.39-195.07-95.37
Short Term Provisions69.5146.5130.2626.5983.68
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax31.821.070.000.0072.14
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions37.6945.4430.2626.5911.54
Total Current Liabilities5544.502605.963690.932774.123683.69
Total Liabilities16652.6910104.746831.205796.696496.45
ASSETS
Gross Block7405.711893.581668.691994.731732.22
Less: Accumulated Depreciation1542.69975.16877.26987.82797.53
Less: Impairment of Assets0.000.000.000.000.00
Net Block5863.02918.43791.431006.91934.69
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress784.80199.640.000.000.00
Non Current Investments8.2514.6612.469.298.61
Long Term Investment8.2514.6612.469.298.61
    Quoted1.308.556.916.536.10
    Unquoted6.956.876.324.764.51
Long Term Loans & Advances260.97270.97225.28253.1963.49
Other Non Current Assets61.9025.0610.9119.7418.32
Total Non-Current Assets6988.751446.701085.681464.401215.13
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories2822.751956.371282.931361.331167.22
    Raw Materials1837.871050.47837.44765.76695.79
    Work-in Progress528.84509.85298.81456.46377.16
    Finished Goods367.508.111.491.071.41
    Packing Materials0.923.901.393.785.23
    Stores  and Spare13.7517.3116.3622.8611.11
    Other Inventory73.88366.73127.44111.4076.52
Sundry Debtors3328.962212.923145.091685.813281.25
    Debtors more than Six months757.77809.82636.77389.61291.26
    Debtors Others2592.311423.852563.351352.633031.63
Cash and Bank2195.203603.65518.58554.24359.93
    Cash in hand0.111.310.160.150.08
    Balances at Bank2195.093602.34518.42554.09359.85
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets165.4651.9978.1167.6231.55
    Interest accrued on Investments25.4217.113.922.604.20
    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 Expenses118.4428.7544.8443.5819.10
    Other current_assets21.606.1329.3521.448.25
Short Term Loans and Advances1151.58833.11651.35663.29441.37
    Advances recoverable in cash or in kind258.36279.36172.41328.88258.49
    Advance income tax and TDS110.2630.34101.6161.200.00
    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 & Advances782.96523.41377.34273.21182.88
Total Current Assets9663.958658.045676.074332.295281.32
Net Current Assets (Including Current Investments)4119.456052.081985.141558.171597.63
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets16652.6910104.746831.205796.696496.45
Contingent Liabilities685.20729.47530.66531.73566.53
Total Debt4559.84301.051179.151076.681017.63
Book Value50.4459.72320.87306.46295.22
Adjusted Book Value48.5557.4725.7324.5823.68