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

MCLEOD RUSSEL INDIA LTD.

NSE : MCLEODRUSSBSE : 532654ISIN CODE : INE942G01012Industry : Tea/CoffeeHouse : Private
BSE25.58-0.52 (-1.99 %)
PREV CLOSE (Rs.) 26.10
OPEN PRICE (Rs.) 25.58
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 24708
TODAY'S LOW / HIGH (Rs.)25.58 25.61
52 WK LOW / HIGH (Rs.)17.52 37.99
NSE25.55-0.5 (-1.92 %)
PREV CLOSE( Rs. ) 26.05
OPEN PRICE (Rs.) 25.60
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 94867
TODAY'S LOW / HIGH(Rs.) 25.55 25.60
52 WK LOW / HIGH (Rs.)17.35 37.85

Balance Sheet

Select year
ParticularsMar2023Mar2022Mar2021Mar2020Mar2019
EQUITY AND LIABILITIES
Share Capital522.28522.28522.28522.28436.94
    Equity - Authorised600.00600.00600.00600.00600.00
    Equity - Issued522.28522.28522.28522.28436.94
    Equity Paid Up522.28522.28522.28522.28436.94
    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 Reserves5171.0815965.0017710.4418021.9419705.24
    Securities Premium440.23440.23440.23440.23440.23
    Capital Reserves20.1720.1720.1720.1720.17
    Profit & Loss Account Balance-10195.39528.702423.603078.824541.54
    General Reserves10628.2710513.4310396.9210150.9710007.60
    Other Reserves4277.804462.474429.524331.764695.71
Reserve excluding Revaluation Reserve2547.9613227.0414855.9714921.5216461.45
Revaluation reserve2623.122737.962854.463100.423243.79
Shareholder's Funds5693.3516487.2718232.7118544.2220142.18
Minority Interest0.000.000.000.000.00
Long-Term Borrowings0.000.000.000.000.00
Secured Loans720.021224.651109.861857.662226.98
    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 - Banks3094.953530.983394.553753.453370.29
    Term Loans - Institutions89.4889.4889.48212.14285.00
    Other Secured-2464.41-2395.81-2374.17-2107.93-1428.32
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 / Liabilities569.331023.48858.031386.511901.96
    Deferred Tax Assets1822.511495.431613.161142.03744.35
    Deferred Tax Liability2391.842518.912471.202528.542646.30
Other Long Term Liabilities68.6249.4666.36102.9050.32
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions740.02592.40587.64426.53460.13
Total Non-Current Liabilities2097.992889.992621.893773.604639.39
Current Liabilities
Trade Payables1216.691285.401117.77893.231742.38
    Sundry Creditors1216.691285.401117.77893.231742.38
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities10844.798691.647103.525838.074406.77
    Bank Overdraft / Short term credit29.360.000.000.000.00
    Advances received from customers594.20523.28559.16537.95621.55
    Interest Accrued But Not Due5937.724403.422940.041473.53114.54
    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 Liabilities4283.513764.953604.323826.593670.68
Short Term Borrowings16391.9217219.4019038.5719490.5714257.93
    Secured ST Loans repayable on Demands10915.4011774.4014626.5715489.0710758.93
    Working Capital Loans- Sec10915.4011774.4013626.5715489.0710758.93
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec700.00693.99642.50662.50900.00
    Other Unsecured Loans-6138.88-7023.38-9857.07-12150.07-8159.93
Short Term Provisions3079.262768.862835.554331.704000.00
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.0034.4834.48
    Provision for Tax2125.311991.172201.643845.843771.31
    Provision for post retirement benefits0.000.000.00255.48163.41
    Preference Dividend0.000.000.000.000.00
    Other Provisions953.95777.69633.91195.9030.80
Total Current Liabilities31532.6529965.3030095.4130553.5724407.09
Total Liabilities39323.9949342.5750950.0152871.3949188.66
ASSETS
Gross Block20938.7320301.1619497.5218773.7716625.75
Less: Accumulated Depreciation7075.846355.175523.404518.001874.11
Less: Impairment of Assets0.000.000.000.000.00
Net Block13862.9013945.9913974.1214255.7714751.64
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress473.42563.90668.28926.53894.26
Non Current Investments521.36618.99530.27108.131014.77
Long Term Investment521.36618.99530.27108.131014.77
    Quoted521.29618.92530.20108.06423.78
    Unquoted0.070.070.070.07590.99
Long Term Loans & Advances18986.4427969.1928727.2028949.8918391.19
Other Non Current Assets374.95557.01550.18524.821169.73
Total Non-Current Assets34219.0643655.0744450.0544765.1436221.58
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories1473.861810.942046.461943.042261.01
    Raw Materials14.1928.8319.980.000.22
    Work-in Progress0.000.000.000.000.00
    Finished Goods570.87880.721324.021306.791555.26
    Packing Materials0.000.000.000.000.00
    Stores  and Spare700.68812.24695.22595.75693.53
    Other Inventory188.1289.157.2340.5012.00
Sundry Debtors398.67492.17319.23345.18394.98
    Debtors more than Six months134.43119.87133.330.000.00
    Debtors Others318.33409.46236.70382.32432.13
Cash and Bank147.42268.41987.95544.183568.12
    Cash in hand44.71149.1549.2538.207.91
    Balances at Bank102.71119.26938.71505.613560.21
    Other cash and bank balances0.000.000.000.360.00
Other Current Assets341.60438.34278.47233.65430.63
    Interest accrued on Investments12.920.000.000.000.00
    Interest accrued on Debentures0.000.000.000.000.00
    Deposits with Government0.000.000.000.000.00
    Interest accrued and or due on loans0.000.001.625.715.86
    Prepaid Expenses51.7150.0765.5676.0083.75
    Other current_assets276.97388.27211.30151.94341.02
Short Term Loans and Advances2743.382677.632867.855040.215040.40
    Advances recoverable in cash or in kind523.28449.07504.30404.06462.92
    Advance income tax and TDS2161.601944.842105.894354.464421.86
    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 & Advances58.50283.72257.66281.68155.62
Total Current Assets5104.935687.506499.978106.2511695.14
Net Current Assets (Including Current Investments)-26427.72-24277.80-23595.44-22447.32-12711.95
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets39323.9949342.5750950.0152871.3949188.66
Contingent Liabilities11603.5611728.5414882.4014698.8115748.40
Total Debt19576.3420839.8622522.6023458.1318122.45
Book Value29.39131.63147.22147.85193.37
Adjusted Book Value29.39131.63147.22147.85193.37