Balance Sheet | Mcleod Russel India Ltd. | R Wadiwala Securities Pvt Ltd

MCLEOD RUSSEL INDIA LTD.

NSE : MCLEODRUSSBSE : 532654ISIN CODE : INE942G01012Industry : Tea/CoffeeHouse : Private
BSE48.991.66 (+3.51 %)
PREV CLOSE (Rs.) 47.33
OPEN PRICE (Rs.) 47.45
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 44746
TODAY'S LOW / HIGH (Rs.)46.00 49.65
52 WK LOW / HIGH (Rs.)27.96 68.73
NSE48.671.35 (+2.85 %)
PREV CLOSE( Rs. ) 47.32
OPEN PRICE (Rs.) 47.37
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 48.67 (7339)
VOLUME 409869
TODAY'S LOW / HIGH(Rs.) 45.26 49.46
52 WK LOW / HIGH (Rs.)27.6 68.47

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital522.28522.28522.28522.28522.28
    Equity - Authorised600.00600.00600.00600.00600.00
    Equity - Issued522.28522.28522.28522.28522.28
    Equity Paid Up522.28522.28522.28522.28522.28
    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 Value5.005.005.005.005.00
Share Warrants & Outstandings0.000.000.000.000.00
Total Reserves44.131978.405171.0815965.0017710.44
    Securities Premium440.23440.23440.23440.23440.23
    Capital Reserves20.1720.1720.1720.1720.17
    Profit & Loss Account Balance-15289.86-13413.61-10195.39528.702423.60
    General Reserves10852.2310741.1010628.2710513.4310396.92
    Other Reserves4021.364190.514277.804462.474429.52
Reserve excluding Revaluation Reserve-2355.03-531.882547.9613227.0414855.97
Revaluation reserve2399.162510.282623.122737.962854.46
Shareholder's Funds566.402500.685693.3516487.2718232.71
Minority Interest0.000.000.000.000.00
Long-Term Borrowings0.000.000.000.000.00
Secured Loans974.05499.30720.021224.651109.86
    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 - Banks1134.142549.332657.453530.983394.55
    Term Loans - Institutions1644.50437.50526.9889.4889.48
    Other Secured-1804.59-2487.53-2464.41-2395.81-2374.17
Unsecured Loans0.000.000.000.000.00
    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 - Others0.000.000.000.000.00
    Other Unsecured Loan0.000.000.000.000.00
Deferred Tax Assets / Liabilities-439.061.42569.331023.48858.03
    Deferred Tax Assets2710.352351.991822.511495.431613.16
    Deferred Tax Liability2271.292353.412391.842518.912471.20
Other Long Term Liabilities36.7039.9668.6249.4666.36
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions1191.731144.84740.02592.40587.64
Total Non-Current Liabilities1763.411685.512097.992889.992621.89
Current Liabilities
Trade Payables971.01955.501216.691285.401117.77
    Sundry Creditors971.01955.501216.691285.401117.77
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities15411.8613091.2610844.798691.647103.52
    Bank Overdraft / Short term credit0.8224.2129.360.000.00
    Advances received from customers543.94577.56594.20523.28559.16
    Interest Accrued But Not Due9713.707732.145937.724403.422940.04
    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 Liabilities5153.404757.354283.513764.953604.32
Short Term Borrowings15731.7115939.0316391.9217219.4019038.57
    Secured ST Loans repayable on Demands9392.1011952.6110915.4011774.4014626.57
    Working Capital Loans- Sec9392.1011952.6110915.4011774.4013626.57
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec410.00710.00690.00693.99642.50
    Other Unsecured Loans-3462.49-8676.19-6128.88-7023.38-9857.07
Short Term Provisions4798.674748.184820.702768.862835.55
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax3956.703944.193866.751991.172201.64
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions841.97803.99953.95777.69633.91
Total Current Liabilities36913.2434733.9633274.0929965.3030095.41
Total Liabilities39243.0638920.1541065.4449342.5750950.01
ASSETS
Gross Block20109.5819579.0220938.7320301.1619497.52
Less: Accumulated Depreciation7507.156777.347075.846355.175523.40
Less: Impairment of Assets0.000.000.000.000.00
Net Block12602.4412801.6813862.9013945.9913974.12
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress414.35451.10473.42563.90668.28
Non Current Investments583.54624.00521.36618.99530.27
Long Term Investment583.54624.00521.36618.99530.27
    Quoted583.47623.93521.29618.92530.20
    Unquoted0.070.070.070.070.07
Long Term Loans & Advances18781.4918920.2418988.8727969.1928727.20
Other Non Current Assets313.40348.31372.52557.01550.18
Total Non-Current Assets32695.2233145.3334219.0643655.0744450.05
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories1064.02948.811473.861810.942046.46
    Raw Materials9.250.7914.1928.8319.98
    Work-in Progress0.000.000.000.000.00
    Finished Goods472.26376.95570.87880.721324.02
    Packing Materials0.000.000.000.000.00
    Stores  and Spare510.45409.51700.68812.24695.22
    Other Inventory72.06161.56188.1289.157.23
Sundry Debtors483.56476.51398.67492.17319.23
    Debtors more than Six months153.55151.22134.43119.87133.33
    Debtors Others351.21364.58318.33409.46236.70
Cash and Bank88.5562.83147.42268.41987.95
    Cash in hand4.893.0144.71149.1549.25
    Balances at Bank83.6759.82102.71119.26938.71
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets220.97229.29341.60438.34278.47
    Interest accrued on Investments1.5810.3412.920.000.00
    Interest accrued on Debentures0.000.000.000.000.00
    Deposits with Government0.000.000.000.000.00
    Interest accrued and or due on loans0.000.000.000.001.62
    Prepaid Expenses72.7041.6051.7150.0765.56
    Other current_assets146.68177.35276.97388.27211.30
Short Term Loans and Advances4690.744057.394484.832677.632867.85
    Advances recoverable in cash or in kind558.90325.71523.28449.07504.30
    Advance income tax and TDS3988.293778.123903.051944.842105.89
    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 & Advances143.54-46.4458.50283.72257.66
Total Current Assets6547.845774.826846.385687.506499.97
Net Current Assets (Including Current Investments)-30365.40-28959.14-26427.72-24277.80-23595.44
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets39243.0638920.1541065.4449342.5750950.01
Contingent Liabilities1302.3911664.0211603.5611728.5414882.40
Total Debt19015.2818925.8519576.3420839.8622522.60
Book Value-17.55-0.0929.39131.63147.22
Adjusted Book Value-17.55-0.0929.39131.63147.22