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

THEMIS MEDICARE LTD.

NSE : THEMISMEDBSE : 530199ISIN CODE : INE083B01024Industry : Pharmaceuticals & DrugsHouse : Private
BSE105.60-0.7 (-0.66 %)
PREV CLOSE (Rs.) 106.30
OPEN PRICE (Rs.) 107.05
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 1378
TODAY'S LOW / HIGH (Rs.)104.05 107.05
52 WK LOW / HIGH (Rs.)98 295.95
NSE105.79-0.66 (-0.62 %)
PREV CLOSE( Rs. ) 106.45
OPEN PRICE (Rs.) 106.05
BID PRICE (QTY) 105.79 (3000)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 40608
TODAY'S LOW / HIGH(Rs.) 104.21 107.04
52 WK LOW / HIGH (Rs.)98 297

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital92.0492.0492.0392.0091.89
    Equity - Authorised100.00100.00100.00100.00100.00
    Equity - Issued92.0492.0492.0392.0091.89
    Equity Paid Up92.0492.0492.0392.0091.89
    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 Value1.001.0010.0010.0010.00
Share Warrants & Outstandings0.000.000.652.373.66
Total Reserves3933.973684.633301.752780.522089.53
    Securities Premium355.66355.66355.26354.44350.61
    Capital Reserves3.003.003.003.003.00
    Profit & Loss Account Balance2572.692319.351932.941408.40717.24
    General Reserves673.38673.38673.38673.38673.38
    Other Reserves329.25333.24337.17341.29345.30
Reserve excluding Revaluation Reserve3933.973684.633301.752780.522089.53
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds4026.013776.673394.422874.892185.07
Minority Interest-0.01-0.01-0.01-0.01-0.01
Long-Term Borrowings0.000.000.000.000.00
Secured Loans163.91211.86186.16109.0857.32
    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 - Banks211.82276.00206.27121.7156.99
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured-47.91-64.14-20.11-12.630.33
Unsecured Loans22.2155.8898.29129.74164.65
    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 Currency64.9394.22113.7384.13137.75
    Loans - Banks0.000.000.000.000.00
    Loans - Govt.0.000.000.000.000.00
    Loans - Others0.000.000.000.000.00
    Other Unsecured Loan-42.73-38.34-15.4445.6226.90
Deferred Tax Assets / Liabilities88.3173.9369.4164.729.48
    Deferred Tax Assets79.5083.8383.8383.83135.82
    Deferred Tax Liability167.81157.76153.24148.56145.31
Other Long Term Liabilities0.000.000.004.1911.83
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions18.6516.040.000.000.00
Total Non-Current Liabilities293.08357.70353.86307.74243.28
Current Liabilities
Trade Payables514.38472.92400.45318.74307.92
    Sundry Creditors514.38472.92400.45318.74307.92
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities536.80499.52402.82299.33390.93
    Bank Overdraft / Short term credit0.100.100.100.066.44
    Advances received from customers3.460.000.000.0094.19
    Interest Accrued But Not Due0.000.000.000.000.00
    Share Application Money0.000.000.000.000.00
    Current maturity of Debentures & Bonds0.000.000.000.000.00
    Current maturity - Others6.594.413.563.071.68
    Other Liabilities526.64495.01399.16296.20288.62
Short Term Borrowings433.54473.56489.10431.01569.28
    Secured ST Loans repayable on Demands333.54373.56389.10331.01423.28
    Working Capital Loans- Sec333.54373.56389.10331.01423.28
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans-233.54-273.56-289.10-231.01-277.28
Short Term Provisions175.24176.81201.42186.1014.93
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax157.20167.20177.50167.500.00
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions18.049.6123.9218.6014.93
Total Current Liabilities1659.951622.811493.791235.191283.06
Total Liabilities5979.025757.175242.064417.813711.40
ASSETS
Gross Block2525.562392.842210.191923.621722.40
Less: Accumulated Depreciation801.92709.19588.16483.60391.39
Less: Impairment of Assets0.000.000.000.000.00
Net Block1723.641683.661622.031440.011331.01
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress25.0726.0226.0025.6224.72
Non Current Investments947.67888.85700.00563.14449.59
Long Term Investment947.67888.85700.00563.14449.59
    Quoted624.01515.76393.47286.68208.92
    Unquoted323.66373.09306.53276.47240.66
Long Term Loans & Advances133.45124.65128.0869.0428.30
Other Non Current Assets11.849.3218.1538.4423.09
Total Non-Current Assets2841.662732.492494.262136.251856.71
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories843.15705.74689.52608.09584.94
    Raw Materials117.02151.56174.00164.76121.36
    Work-in Progress133.74133.51124.14149.19134.99
    Finished Goods504.44324.84318.50215.50260.31
    Packing Materials61.6585.0968.2670.0862.99
    Stores  and Spare1.640.851.910.771.86
    Other Inventory24.669.902.707.803.44
Sundry Debtors1771.021779.461450.241005.63776.09
    Debtors more than Six months444.89461.38328.15159.26290.33
    Debtors Others1326.141318.081122.09846.37485.77
Cash and Bank128.37192.96188.86264.99246.34
    Cash in hand0.440.260.560.230.45
    Balances at Bank127.93192.70188.30264.76245.88
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets68.1074.3866.7559.4158.88
    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 loans0.001.661.661.661.66
    Prepaid Expenses57.6162.2054.5741.2840.26
    Other current_assets10.4910.5210.5216.4716.96
Short Term Loans and Advances326.73272.14352.44343.43188.44
    Advances recoverable in cash or in kind23.9424.4616.3314.7013.87
    Advance income tax and TDS98.7093.00102.50140.000.00
    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 & Advances204.08154.68233.60188.73174.57
Total Current Assets3137.363024.682747.802281.561854.70
Net Current Assets (Including Current Investments)1477.411401.871254.011046.37571.63
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets5979.025757.175242.064417.813711.40
Contingent Liabilities258.47161.32141.11137.52152.73
Total Debt829.89957.92919.56785.50851.56
Book Value43.7441.03368.78312.22237.41
Adjusted Book Value43.7441.0336.8831.2223.74