Balance Sheet | Parag Milk Foods Ltd. | R Wadiwala Securities Pvt Ltd

PARAG MILK FOODS LTD.

NSE : PARAGMILKBSE : 539889ISIN CODE : INE883N01014Industry : Consumer FoodHouse : Private
BSE310.05-4.65 (-1.48 %)
PREV CLOSE (Rs.) 314.70
OPEN PRICE (Rs.) 310.20
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 9669
TODAY'S LOW / HIGH (Rs.)308.00 315.60
52 WK LOW / HIGH (Rs.)135.1 377.2
NSE309.20-5.65 (-1.79 %)
PREV CLOSE( Rs. ) 314.85
OPEN PRICE (Rs.) 314.70
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 309.20 (292)
VOLUME 352149
TODAY'S LOW / HIGH(Rs.) 308.00 316.05
52 WK LOW / HIGH (Rs.)135.49 376.95

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital1192.001192.001172.00952.00839.39
    Equity - Authorised2000.002000.001200.001000.001000.00
    Equity - Issued1192.001192.001172.00952.00839.39
    Equity Paid Up1192.001192.001172.00952.00839.39
    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 & Outstandings3.400.0046.8825.007.29
Total Reserves9038.707929.106860.214563.298434.74
    Securities Premium7767.707767.707600.245837.744447.85
    Capital Reserves0.000.000.000.000.00
    Profit & Loss Account Balance1120.20-7.90-913.84-1444.883927.76
    General Reserves59.3059.3059.2659.2659.26
    Other Reserves91.50110.00114.55111.17-0.13
Reserve excluding Revaluation Reserve9038.707929.106860.214563.298434.74
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds10234.109121.108079.095540.299281.42
Minority Interest0.000.000.000.000.00
Long-Term Borrowings0.000.000.000.000.00
Secured Loans1711.501658.401792.511857.10333.19
    Non Convertible Debentures1047.101276.001504.051501.300.00
    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 - Banks1036.80646.30596.34504.47613.74
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured-372.40-263.90-307.88-148.67-280.55
Unsecured Loans812.20786.00759.82739.200.00
    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 Notes812.20786.00759.82739.200.00
    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 / Liabilities105.40-38.0019.0039.97-30.86
    Deferred Tax Assets351.90453.30331.02312.50321.81
    Deferred Tax Liability457.30415.30350.02352.47290.95
Other Long Term Liabilities309.00259.40102.33112.2985.92
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions46.8036.7038.9228.3142.00
Total Non-Current Liabilities2984.902702.502712.582776.87430.25
Current Liabilities
Trade Payables2556.802494.401525.842258.593041.30
    Sundry Creditors2556.802494.401525.842258.593041.30
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities1291.701383.401331.66958.82860.37
    Bank Overdraft / Short term credit0.000.000.000.000.11
    Advances received from customers215.70401.70446.68334.179.40
    Interest Accrued But Not Due96.8082.1060.9349.9412.65
    Share Application Money0.000.000.000.000.00
    Current maturity of Debentures & Bonds0.000.00230.770.000.00
    Current maturity - Others0.000.000.000.000.00
    Other Liabilities979.20899.60593.28574.71838.21
Short Term Borrowings3255.803123.703020.612409.223175.24
    Secured ST Loans repayable on Demands3255.803123.703020.612409.223175.24
    Working Capital Loans- Sec3255.803123.702932.442409.223175.24
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans-3255.80-3123.70-2932.44-2409.22-3175.24
Short Term Provisions3.106.006.216.485.85
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax0.003.201.161.731.07
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions3.102.805.054.754.78
Total Current Liabilities7107.407007.505884.325633.117082.76
Total Liabilities20326.4018831.1016675.9913950.2716794.43
ASSETS
Gross Block10472.508918.308021.677679.937283.01
Less: Accumulated Depreciation4696.604262.803660.573087.822550.37
Less: Impairment of Assets0.000.000.000.000.00
Net Block5775.904655.504361.104592.114732.64
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress193.10691.20447.0695.9630.50
Non Current Investments46.3046.3049.230.008.20
Long Term Investment46.3046.3049.230.008.20
    Quoted0.000.0049.230.008.18
    Unquoted46.3046.300.000.000.02
Long Term Loans & Advances427.90224.20158.92164.97152.60
Other Non Current Assets303.00169.20372.0115.9311.80
Total Non-Current Assets6746.205786.405388.324868.974935.74
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories5779.506153.205735.504787.356947.85
    Raw Materials176.50100.50151.62109.72111.22
    Work-in Progress2837.402041.201709.872451.284879.23
    Finished Goods2173.703550.303308.981852.661669.45
    Packing Materials562.00439.00265.82158.71143.91
    Stores  and Spare0.000.00254.49175.84125.69
    Other Inventory29.9022.2044.7239.1418.35
Sundry Debtors2595.102442.601682.341253.071589.48
    Debtors more than Six months329.80781.70605.92814.851040.35
    Debtors Others2472.602370.701686.511150.321540.72
Cash and Bank250.50275.80152.97840.05186.51
    Cash in hand20.4021.6020.1738.9926.68
    Balances at Bank230.10254.20132.80801.06159.83
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets513.30527.30929.49743.14770.78
    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 loans0.000.000.9828.770.08
    Prepaid Expenses510.80527.3069.2714.9214.55
    Other current_assets2.500.00859.24699.45756.15
Short Term Loans and Advances4441.803645.802787.371457.692364.07
    Advances recoverable in cash or in kind2232.402350.402735.941482.572345.96
    Advance income tax and TDS375.00251.40140.97106.580.00
    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 & Advances1834.401044.00-89.54-131.4618.11
Total Current Assets13580.2013044.7011287.679081.3011858.69
Net Current Assets (Including Current Investments)6472.806037.205403.353448.194775.93
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets20326.4018831.1016675.9913950.2716794.43
Contingent Liabilities656.30548.80592.60557.38446.95
Total Debt6154.905836.105894.465176.813810.61
Book Value85.8376.5268.5357.93110.49
Adjusted Book Value85.8376.5268.5357.93110.49