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

THEMIS MEDICARE LTD.

NSE : THEMISMEDBSE : 530199ISIN CODE : INE083B01024Industry : Pharmaceuticals & DrugsHouse : Private
BSE254.35-17.3 (-6.37 %)
PREV CLOSE (Rs.) 271.65
OPEN PRICE (Rs.) 272.95
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 19999
TODAY'S LOW / HIGH (Rs.)251.80 272.95
52 WK LOW / HIGH (Rs.)142.6 304.3
NSE254.15-17.1 (-6.3 %)
PREV CLOSE( Rs. ) 271.25
OPEN PRICE (Rs.) 272.50
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 254.15 (1313)
VOLUME 176314
TODAY'S LOW / HIGH(Rs.) 252.10 274.00
52 WK LOW / HIGH (Rs.)142 303

Balance Sheet

Select year
ParticularsMar2024Mar2023Mar2022Mar2021Mar2020
EQUITY AND LIABILITIES
Share Capital92.0492.0392.0091.8991.88
    Equity - Authorised100.00100.00100.00100.00100.00
    Equity - Issued92.0492.0392.0091.8991.88
    Equity Paid Up92.0492.0392.0091.8991.88
    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 Value1.0010.0010.0010.0010.00
Share Warrants & Outstandings0.000.652.373.664.87
Total Reserves3684.633301.752780.522089.531733.49
    Securities Premium355.66355.26354.44350.61350.46
    Capital Reserves3.003.003.003.003.00
    Profit & Loss Account Balance2319.351932.941408.40717.24356.54
    General Reserves673.38673.38673.38673.38673.38
    Other Reserves333.24337.17341.29345.30350.12
Reserve excluding Revaluation Reserve3684.633301.752780.522089.531733.49
Revaluation reserve0.000.000.000.000.00
Shareholder's Funds3776.673394.422874.892185.071830.25
Minority Interest-0.01-0.01-0.01-0.01-0.01
Long-Term Borrowings0.000.000.000.000.00
Secured Loans211.86186.16109.0857.320.93
    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 - Banks276.00206.27121.7156.990.00
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured-64.14-20.11-12.630.330.93
Unsecured Loans55.8898.29129.74164.65117.61
    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 Currency94.22113.7384.13137.7569.89
    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-38.34-15.4445.6226.9047.73
Deferred Tax Assets / Liabilities73.9369.4164.729.48-45.72
    Deferred Tax Assets83.8383.8383.83135.82200.87
    Deferred Tax Liability157.76153.24148.56145.31155.15
Other Long Term Liabilities0.000.004.1911.832.25
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions0.000.000.000.000.00
Total Non-Current Liabilities341.67353.86307.74243.2875.07
Current Liabilities
Trade Payables472.92400.45318.74307.92296.83
    Sundry Creditors472.92400.45318.74307.92296.83
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities499.52402.82299.33390.93468.56
    Bank Overdraft / Short term credit0.100.100.066.4453.89
    Advances received from customers0.000.000.0094.190.00
    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 - Others4.413.563.071.680.50
    Other Liabilities495.01399.16296.20288.62414.17
Short Term Borrowings473.56489.10431.01569.28766.13
    Secured ST Loans repayable on Demands373.56389.10331.01423.28587.57
    Working Capital Loans- Sec373.56389.10331.01423.28587.57
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec0.000.000.000.000.00
    Other Unsecured Loans-273.56-289.10-231.01-277.28-409.00
Short Term Provisions192.85201.42186.1014.9316.58
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax167.20177.50167.500.000.00
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions25.6523.9218.6014.9316.58
Total Current Liabilities1638.851493.791235.191283.061548.10
Total Liabilities5757.175242.064417.813711.403453.41
ASSETS
Gross Block2392.842210.191923.621722.401471.39
Less: Accumulated Depreciation709.19588.16483.60391.39308.26
Less: Impairment of Assets0.000.000.000.000.00
Net Block1683.661622.031440.011331.011163.13
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress26.0226.0025.6224.7275.37
Non Current Investments888.85700.00563.14449.59354.72
Long Term Investment888.85700.00563.14449.59354.72
    Quoted515.76393.47286.68208.92144.38
    Unquoted373.09306.53276.47240.66210.34
Long Term Loans & Advances124.65128.0869.0428.3029.07
Other Non Current Assets9.3218.1538.4423.0926.21
Total Non-Current Assets2732.492494.262136.251856.711648.50
Current Assets Loans & Advances
Currents Investments0.000.000.000.000.00
    Quoted0.000.000.000.000.00
    Unquoted0.000.000.000.000.00
Inventories705.74689.52608.09584.94546.09
    Raw Materials151.56174.00164.76121.3689.57
    Work-in Progress133.51124.14149.19134.99138.14
    Finished Goods324.84318.50215.50260.31244.47
    Packing Materials85.0968.2670.0862.9961.81
    Stores  and Spare0.851.910.771.861.48
    Other Inventory9.902.707.803.4410.62
Sundry Debtors1779.461450.241005.63776.091024.84
    Debtors more than Six months461.38328.15159.26290.330.00
    Debtors Others1318.081122.09846.37485.771024.84
Cash and Bank192.96188.86264.99246.3452.95
    Cash in hand0.260.560.230.450.37
    Balances at Bank192.70188.30264.76245.8852.58
    Other cash and bank balances0.000.000.000.000.00
Other Current Assets74.3866.7559.4158.8858.28
    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 loans1.661.661.661.661.66
    Prepaid Expenses62.2054.5741.2840.2639.90
    Other current_assets10.5210.5216.4716.9616.71
Short Term Loans and Advances272.14352.44343.43188.44122.76
    Advances recoverable in cash or in kind24.4616.3314.7013.8712.46
    Advance income tax and TDS93.00102.50140.000.000.00
    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 & Advances154.68233.60188.73174.57110.30
Total Current Assets3024.682747.802281.561854.701804.91
Net Current Assets (Including Current Investments)1385.831254.011046.37571.63256.81
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets5757.175242.064417.813711.403453.41
Contingent Liabilities161.32141.11137.52152.73111.38
Total Debt957.92919.56785.50851.56993.64
Book Value41.03368.78312.22237.41198.67
Adjusted Book Value41.0336.8831.2223.7419.87