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

SHILPA MEDICARE LTD.

NSE : SHILPAMEDBSE : 530549ISIN CODE : INE790G01031Industry : Pharmaceuticals & DrugsHouse : Private
BSE323.80-7.4 (-2.23 %)
PREV CLOSE (Rs.) 331.20
OPEN PRICE (Rs.) 331.20
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 15845
TODAY'S LOW / HIGH (Rs.)323.00 331.20
52 WK LOW / HIGH (Rs.)265.25 501.6
NSE323.75-7.4 (-2.23 %)
PREV CLOSE( Rs. ) 331.15
OPEN PRICE (Rs.) 331.40
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 323.75 (596)
VOLUME 318355
TODAY'S LOW / HIGH(Rs.) 322.70 332.70
52 WK LOW / HIGH (Rs.)277.5 500

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital97.7986.8086.8086.8081.53
    Equity - Authorised110.00110.0095.0095.0095.00
    Equity - Issued97.7986.8086.8086.8081.53
    Equity Paid Up97.7986.8086.8086.8081.53
    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 Reserves23624.6118000.1417745.9718135.1514705.14
    Securities Premium12129.597249.527249.527249.524286.39
    Capital Reserves0.880.880.880.880.88
    Profit & Loss Account Balance10970.8910337.9610011.8010432.059915.11
    General Reserves518.27518.27518.27518.27518.27
    Other Reserves4.99-106.48-34.50-65.56-15.50
Reserve excluding Revaluation Reserve23624.6118000.1417745.9718135.1514705.14
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds23722.4018086.9417832.7718221.9514786.67
Minority Interest-85.38-87.37-89.21-110.48-111.70
Long-Term Borrowings0.000.000.000.000.00
Secured Loans2319.575601.602429.193534.894738.73
    Non Convertible Debentures750.004500.000.000.000.00
    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 - Banks1569.571101.602429.193534.894738.73
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured0.000.000.000.000.00
Unsecured Loans0.000.00459.001.143.50
    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 - Others0.000.000.001.143.24
    Other Unsecured Loan0.000.00459.000.000.26
Deferred Tax Assets / Liabilities-129.66-102.61140.51547.38472.82
    Deferred Tax Assets1906.381862.411557.741182.94648.07
    Deferred Tax Liability1776.721759.801698.251730.321120.89
Other Long Term Liabilities152.76171.08246.05253.99243.85
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions255.41224.29176.49190.76154.76
Total Non-Current Liabilities2598.095894.363451.234528.155613.66
Current Liabilities
Trade Payables953.821741.521428.001460.45765.38
    Sundry Creditors953.821741.521428.001460.45765.38
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities2221.331380.452765.552401.262542.12
    Bank Overdraft / Short term credit0.000.1024.9384.900.00
    Advances received from customers142.0151.50109.89163.6674.82
    Interest Accrued But Not Due7.2620.5527.7622.9026.37
    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 Liabilities2072.051308.302602.962129.812440.93
Short Term Borrowings3068.063607.323441.672029.052434.04
    Secured ST Loans repayable on Demands3068.063607.323441.672029.052434.04
    Working Capital Loans- Sec3068.063607.323441.672029.052434.04
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans-3068.06-3607.32-3441.67-2029.05-2434.04
Short Term Provisions499.13206.60209.25224.61133.09
    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 Provisions499.13206.60209.25224.61133.09
Total Current Liabilities6742.326935.897844.476115.365874.62
Total Liabilities32977.4230829.8129039.2628754.9826323.66
ASSETS
Gross Block20759.9319467.4918466.8017270.8814211.04
Less: Accumulated Depreciation6581.545618.864783.463852.503105.72
Less: Impairment of Assets0.000.000.000.000.00
Net Block14178.3913848.6213683.3513418.3811105.33
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress4625.224030.013580.391900.423021.35
Non Current Investments345.39399.09426.58342.29212.18
Long Term Investment345.39399.09426.58342.29212.18
    Quoted0.000.000.000.000.00
    Unquoted345.39400.09427.58342.29212.18
Long Term Loans & Advances365.50533.15565.31938.99431.01
Other Non Current Assets13.7398.72115.20121.54134.55
Total Non-Current Assets23120.7022067.3921343.7219883.0417295.97
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted133.58143.74143.74143.74143.74
Inventories3479.283449.283198.213552.383331.86
    Raw Materials1586.961313.401444.231526.991362.97
    Work-in Progress612.94695.45520.97449.39341.27
    Finished Goods494.22824.55652.44753.82886.02
    Packing Materials181.00166.82157.17133.46134.51
    Stores  and Spare515.64397.26370.52529.15376.61
    Other Inventory88.5251.8052.89159.56230.49
Sundry Debtors4408.363920.463243.493863.262335.41
    Debtors more than Six months588.68441.87447.711101.47302.89
    Debtors Others3845.813493.232800.242803.722037.83
Cash and Bank285.24317.66215.65341.121236.01
    Cash in hand2.503.263.013.393.45
    Balances at Bank282.74314.40212.63337.741232.56
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets175.95162.85155.3093.56259.00
    Interest accrued on Investments2.543.4813.1415.7615.23
    Interest accrued on Debentures0.000.000.000.000.00
    Deposits with Government0.000.008.740.000.00
    Interest accrued and or due on loans0.000.000.000.000.00
    Prepaid Expenses155.80151.5178.3564.9762.67
    Other current_assets17.617.8655.0812.84181.10
Short Term Loans and Advances1507.91912.18882.901021.621462.43
    Advances recoverable in cash or in kind549.09155.51244.05279.06207.89
    Advance income tax and TDS47.3347.2888.3290.4486.12
    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 & Advances911.49709.39550.53652.121168.43
Total Current Assets9856.738762.437695.558871.948624.71
Net Current Assets (Including Current Investments)3114.401826.54-148.922756.582750.09
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets32977.4230829.8129039.2628754.9826323.66
Contingent Liabilities762.191003.961863.921038.62478.45
Total Debt5863.639355.877970.356819.128440.90
Book Value242.58208.37205.44209.93181.37
Adjusted Book Value121.29104.19102.72104.9690.69