Balance Sheet | Shilpa Medicare Ltd. | R Wadiwala Securities Pvt Ltd

SHILPA MEDICARE LTD.

NSE : SHILPAMEDBSE : 530549ISIN CODE : INE790G01031Industry : Pharmaceuticals & DrugsHouse : Private
BSE534.558.55 (+1.63 %)
PREV CLOSE (Rs.) 526.00
OPEN PRICE (Rs.) 523.10
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 63871
TODAY'S LOW / HIGH (Rs.)515.00 541.00
52 WK LOW / HIGH (Rs.)228.25 558
NSE534.5510.1 (+1.93 %)
PREV CLOSE( Rs. ) 524.45
OPEN PRICE (Rs.) 523.75
BID PRICE (QTY) 534.55 (1450)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 514687
TODAY'S LOW / HIGH(Rs.) 515.00 541.00
52 WK LOW / HIGH (Rs.)228.5 557.7

Balance Sheet

Select year
ParticularsMar2023Mar2022Mar2021Mar2020Mar2019
EQUITY AND LIABILITIES
Share Capital86.8086.8081.5381.5381.53
    Equity - Authorised95.0095.0095.0095.0095.00
    Equity - Issued86.8086.8081.5381.5381.53
    Equity Paid Up86.8086.8081.5381.5381.53
    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 Value1.001.001.001.001.00
Share Warrants & Outstandings0.000.000.000.000.00
Total Reserves17745.9718135.1514705.1413212.1011894.31
    Securities Premium7249.527249.524286.394268.874286.39
    Capital Reserves0.880.880.880.880.88
    Profit & Loss Account Balance10011.8010432.059915.118429.987074.85
    General Reserves518.27518.27518.27518.27518.27
    Other Reserves-34.50-65.56-15.50-5.8913.92
Reserve excluding Revaluation Reserve17745.9718135.1514705.1413212.1011894.31
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds17832.7718221.9514786.6713293.6311975.83
Minority Interest-89.21-110.48-111.70-79.11-76.19
Long-Term Borrowings0.000.000.000.000.00
Secured Loans2429.193534.894738.731644.84803.94
    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 - Banks2429.193534.894738.731432.81350.00
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured0.000.000.00212.02453.94
Unsecured Loans459.001.143.505.357.02
    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 - Others0.001.143.245.357.02
    Other Unsecured Loan459.000.000.260.000.00
Deferred Tax Assets / Liabilities140.51547.38472.82419.85476.73
    Deferred Tax Assets1557.741182.94648.07593.43543.18
    Deferred Tax Liability1698.251730.321120.891013.271019.91
Other Long Term Liabilities245.94253.99243.85237.64160.77
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions176.49190.76154.76261.69217.72
Total Non-Current Liabilities3451.134528.155613.662569.361666.17
Current Liabilities
Trade Payables1444.141460.45765.38925.48807.23
    Sundry Creditors1444.141460.45765.38925.48807.23
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities2736.342401.262542.121421.01816.19
    Bank Overdraft / Short term credit24.9384.900.000.091.41
    Advances received from customers109.89163.6674.8239.8358.72
    Interest Accrued But Not Due27.7622.9026.378.895.28
    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 Liabilities2573.762129.812440.931372.19750.78
Short Term Borrowings3441.672029.052434.041652.73865.80
    Secured ST Loans repayable on Demands3441.672029.052434.041652.73865.80
    Working Capital Loans- Sec3441.672029.052434.041652.73865.80
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans-3441.67-2029.05-2434.04-1652.73-865.80
Short Term Provisions206.98224.61133.09108.9445.21
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax0.000.000.000.000.00
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions206.98224.61133.09108.9445.21
Total Current Liabilities7829.136115.365874.624108.162534.43
Total Liabilities29023.8328754.9826323.6619892.0316100.24
ASSETS
Gross Block18466.8017270.8814211.049864.218531.63
Less: Accumulated Depreciation4783.463852.503105.723359.792951.54
Less: Impairment of Assets0.000.000.000.000.00
Net Block13683.3513418.3811105.336504.435580.09
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress3580.391900.423021.354820.823044.60
Non Current Investments426.58342.29212.18104.5122.55
Long Term Investment426.58342.29212.18104.5122.55
    Quoted0.000.000.000.000.00
    Unquoted426.58342.29212.18104.5122.55
Long Term Loans & Advances565.78938.99431.01324.18487.47
Other Non Current Assets114.73121.54134.5557.84268.36
Total Non-Current Assets21343.7219883.0417295.9713653.5110649.65
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.01
    Quoted0.000.000.000.000.00
    Unquoted143.74143.74143.74143.74143.75
Inventories3198.213552.383331.862264.341876.69
    Raw Materials1524.741526.991362.971129.951008.98
    Work-in Progress520.99449.39341.27189.99171.97
    Finished Goods550.94753.82886.02622.58461.22
    Packing Materials157.17133.46134.5191.0668.76
    Stores  and Spare374.99529.15376.61207.30136.21
    Other Inventory69.39159.56230.4923.4629.55
Sundry Debtors3243.493863.262335.412467.952037.28
    Debtors more than Six months447.711101.47302.890.000.00
    Debtors Others2813.082803.722037.832472.582068.55
Cash and Bank215.65341.121236.01445.63945.38
    Cash in hand3.013.393.452.481.86
    Balances at Bank212.63337.741232.56443.15943.53
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets143.3793.56259.00100.90111.36
    Interest accrued on Investments13.1415.7615.231.8033.11
    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 Expenses78.3564.9762.6768.8146.73
    Other current_assets51.8812.84181.1030.3031.52
Short Term Loans and Advances879.391021.621462.43959.71479.86
    Advances recoverable in cash or in kind244.07279.06207.89217.4289.91
    Advance income tax and TDS72.8890.4486.1262.4239.18
    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 & Advances562.45652.121168.43679.87350.77
Total Current Assets7680.118871.948624.716238.525450.59
Net Current Assets (Including Current Investments)-149.022756.582750.092130.372916.16
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets29023.8328754.9826323.6619892.0316100.24
Contingent Liabilities1863.921038.62478.45509.901646.37
Total Debt7970.356819.128440.903898.791940.38
Book Value205.44209.93181.37163.06146.89
Adjusted Book Value205.44209.93181.37163.06146.89