Balance Sheet | Setco Automotive Ltd. | R Wadiwala Securities Pvt Ltd

SETCO AUTOMOTIVE LTD.

NSE : SETCOBSE : 505075ISIN CODE : INE878E01021Industry : Auto AncillaryHouse : Private
BSE15.15-0.16 (-1.05 %)
PREV CLOSE (Rs.) 15.31
OPEN PRICE (Rs.) 14.95
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 5553
TODAY'S LOW / HIGH (Rs.)14.95 15.60
52 WK LOW / HIGH (Rs.)13.81 21.66
NSE15.09-0.21 (-1.37 %)
PREV CLOSE( Rs. ) 15.30
OPEN PRICE (Rs.) 15.31
BID PRICE (QTY) 15.09 (1)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 114897
TODAY'S LOW / HIGH(Rs.) 14.60 15.80
52 WK LOW / HIGH (Rs.)13.7 21.68

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital267.54267.54267.54267.54267.54
    Equity - Authorised500.00500.00500.00500.00500.00
    Equity - Issued267.54267.54267.54267.54267.54
    Equity Paid Up267.54267.54267.54267.54267.54
    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 & Outstandings0.000.000.000.000.00
Total Reserves-6034.66-4974.50-3841.74-2339.26-509.71
    Securities Premium520.11520.11520.11520.1123.93
    Capital Reserves95.3995.3995.3995.390.02
    Profit & Loss Account Balance-6891.93-5837.14-4708.12-3176.02-753.28
    General Reserves191.26195.65195.47195.47195.47
    Other Reserves50.5251.5055.4125.7924.15
Reserve excluding Revaluation Reserve-6034.66-4974.50-3841.74-2339.26-509.71
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds-5767.12-4706.96-3574.21-2071.73-242.17
Minority Interest-1171.09-957.52-732.94-332.36-29.35
Long-Term Borrowings0.000.000.000.000.00
Secured Loans10722.339219.397826.786837.381584.20
    Non Convertible Debentures9950.718476.257236.025650.000.00
    Converible Debentures & Bonds95.88197.49183.81168.63154.71
    Packing Credit - Bank0.000.000.000.000.00
    Inter Corporate & Security Deposit0.000.000.000.000.00
    Term Loans - Banks666.98541.57401.67487.68705.56
    Term Loans - Institutions7.922.555.291.17723.94
    Other Secured0.841.520.00529.900.00
Unsecured Loans2.192.192.192.19138.91
    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 - Others0.000.000.000.00138.91
    Other Unsecured Loan2.192.192.192.190.00
Deferred Tax Assets / Liabilities-159.21-147.43-82.84-385.51-413.89
    Deferred Tax Assets159.21147.4382.84385.51413.89
    Deferred Tax Liability0.000.000.000.000.00
Other Long Term Liabilities224.88123.59137.24152.91238.59
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions39.7037.2728.2023.4945.08
Total Non-Current Liabilities10829.899235.017911.566630.451592.89
Current Liabilities
Trade Payables969.51963.86937.56849.621000.61
    Sundry Creditors969.51963.86937.56849.621000.61
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities353.89439.03421.68237.02696.10
    Bank Overdraft / Short term credit0.000.000.000.000.00
    Advances received from customers4.660.000.000.000.00
    Interest Accrued But Not Due0.000.000.000.008.85
    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 Liabilities349.24439.03421.68237.02687.25
Short Term Borrowings357.49414.79671.97661.102503.14
    Secured ST Loans repayable on Demands97.53115.13372.31411.192052.52
    Working Capital Loans- Sec96.81114.54372.31411.192052.52
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans163.15185.12-72.66-161.29-1601.89
Short Term Provisions17.1421.4025.9031.2780.83
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax0.000.000.000.4332.85
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions17.1421.4025.9030.8447.99
Total Current Liabilities1698.031839.072057.111779.004280.67
Total Liabilities5589.715409.595661.526005.365602.04
ASSETS
Gross Block4132.274168.984106.903941.784445.50
Less: Accumulated Depreciation1822.731596.691261.56859.931623.45
Less: Impairment of Assets0.000.000.000.000.00
Net Block2309.552572.292845.343081.852822.05
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress2.170.000.0023.791.51
Non Current Investments831.06831.06831.06831.06561.19
Long Term Investment831.06831.06831.06831.06561.19
    Quoted0.000.000.000.000.00
    Unquoted950.43950.43950.43950.43739.50
Long Term Loans & Advances32.0128.8929.0331.1029.99
Other Non Current Assets0.000.000.000.000.00
Total Non-Current Assets3187.733435.193705.423967.793474.14
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories1364.771273.351243.161103.071344.97
    Raw Materials684.28611.41622.46594.73580.12
    Work-in Progress125.91138.86155.96177.34413.05
    Finished Goods488.95348.70347.37196.53269.30
    Packing Materials0.000.000.000.000.00
    Stores  and Spare65.1358.0962.3565.7156.75
    Other Inventory0.51116.3055.0368.7625.75
Sundry Debtors692.61413.84382.57428.18449.08
    Debtors more than Six months43.8037.4645.1951.41156.63
    Debtors Others682.87410.42371.38410.76309.77
Cash and Bank204.86144.11172.02215.53152.06
    Cash in hand0.930.320.270.212.60
    Balances at Bank203.93143.79171.74190.57149.46
    Other cash and bank balances0.000.000.0024.750.00
Other Current Assets58.3938.2619.2920.4266.13
    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 Expenses46.6838.2619.2920.4222.06
    Other current_assets11.700.000.000.0044.07
Short Term Loans and Advances81.35104.86139.06270.36115.67
    Advances recoverable in cash or in kind123.60139.21124.84124.78158.39
    Advance income tax and TDS42.2749.1846.0644.4343.47
    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 & Advances-84.52-83.54-31.84101.16-86.19
Total Current Assets2401.981974.411956.102037.572127.90
Net Current Assets (Including Current Investments)703.95135.34-101.01258.57-2152.77
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets5589.715409.595661.526005.365602.04
Contingent Liabilities5750.905717.797319.25125.37129.88
Total Debt11157.169878.408727.087598.754639.05
Book Value-43.11-35.19-26.72-15.49-1.81
Adjusted Book Value-43.11-35.19-26.72-15.49-1.81