Balance Sheet | Thomas Cook (India) Ltd. | R Wadiwala Securities Pvt Ltd

THOMAS COOK (INDIA) LTD.

NSE : THOMASCOOKBSE : 500413ISIN CODE : INE332A01027Industry : Travel ServicesHouse : Thomas Cook - MNC
BSE138.95-1.25 (-0.89 %)
PREV CLOSE (Rs.) 140.20
OPEN PRICE (Rs.) 135.80
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 20523
TODAY'S LOW / HIGH (Rs.)135.80 142.05
52 WK LOW / HIGH (Rs.)118.1 225.45
NSE139.19-0.54 (-0.39 %)
PREV CLOSE( Rs. ) 139.73
OPEN PRICE (Rs.) 141.20
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 2021889
TODAY'S LOW / HIGH(Rs.) 138.52 141.90
52 WK LOW / HIGH (Rs.)118.25 224.5

Balance Sheet

Select year
ParticularsMar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital470.40470.40470.401771.65378.28
    Equity - Authorised1979.301979.301979.301979.301979.30
    Equity - Issued470.40470.40470.40442.28378.28
    Equity Paid Up470.40470.40470.40442.28378.28
    Equity Shares Forfeited0.000.000.000.000.00
    Adjustments to Equity0.000.000.000.000.00
    Preference Capital Paid Up0.000.000.001329.370.00
    Face Value1.001.001.001.001.00
Share Warrants & Outstandings63.00101.70267.90284.644647.55
Total Reserves22062.7020001.5016395.1014895.8314266.47
    Securities Premium23239.3023194.7023094.4021762.7418772.31
    Capital Reserves189.80189.80189.80189.79189.79
    Profit & Loss Account Balance-8302.90-10507.30-13153.00-13190.88-10660.32
    General Reserves919.80919.20910.00903.57899.79
    Other Reserves6016.706205.105353.905230.615064.90
Reserve excluding Revaluation Reserve16120.7013946.4011021.309531.998992.24
Revaluation reserve5942.006055.105373.805363.845274.23
Shareholder's Funds22596.1020573.6017133.4016952.1219292.30
Minority Interest-229.20-249.80-386.80-402.07-132.44
Long-Term Borrowings0.000.000.000.000.00
Secured Loans993.901079.901432.401279.861169.17
    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 - Banks993.901079.901432.401279.861169.17
    Term Loans - Institutions0.000.000.000.000.00
    Other Secured0.000.000.000.000.00
Unsecured Loans0.000.000.000.000.00
    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 - Others0.000.000.000.000.00
    Other Unsecured Loan0.000.000.000.000.00
Deferred Tax Assets / Liabilities-1141.00-1900.50-2850.30-2927.76-2170.61
    Deferred Tax Assets3055.303689.004112.804152.323537.64
    Deferred Tax Liability1914.301788.501262.501224.561367.03
Other Long Term Liabilities7095.207643.707683.807758.148481.19
Long Term Trade Payables0.000.000.000.000.00
Long Term Provisions900.80778.20761.60776.25832.69
Total Non-Current Liabilities7848.907601.307027.506886.498312.44
Current Liabilities
Trade Payables25080.8021567.0017865.609981.607881.73
    Sundry Creditors25080.8021567.0017865.609981.607881.73
    Acceptances0.000.000.000.000.00
    Due to Subsidiaries- Trade Payables0.000.000.000.000.00
Other Current Liabilities11931.1010458.409588.706526.786591.39
    Bank Overdraft / Short term credit0.000.000.000.000.00
    Advances received from customers8277.107213.406239.503500.553801.38
    Interest Accrued But Not Due189.60142.4092.0026.7129.75
    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 Liabilities3464.403102.603257.202999.522760.26
Short Term Borrowings1100.50889.401844.102532.762378.54
    Secured ST Loans repayable on Demands134.4035.00633.701389.90100.00
    Working Capital Loans- Sec134.4035.00633.701389.90100.00
    Buyers Credits - Unsec0.000.000.000.000.00
    Commercial Borrowings- Unsec529.90550.40531.20510.45442.31
    Other Unsecured Loans301.80269.0045.50-757.491736.23
Short Term Provisions812.30897.20642.30741.73862.41
    Proposed Equity Dividend0.000.000.000.000.00
    Provision for Corporate Dividend Tax0.000.000.000.000.00
    Provision for Tax436.50460.10246.70301.08362.64
    Provision for post retirement benefits0.000.000.000.000.00
    Preference Dividend0.000.000.000.000.00
    Other Provisions375.80437.10395.60440.65499.77
Total Current Liabilities38924.7033812.0029940.7019782.8717714.07
Total Liabilities69140.5061737.1053714.8043219.4145186.37
ASSETS
Gross Block37482.2036245.0033475.4032582.7932008.71
Less: Accumulated Depreciation9393.808545.507714.106787.025725.20
Less: Impairment of Assets0.000.000.000.000.00
Net Block28088.4027699.5025761.3025795.7726283.51
Lease Adjustment A/c0.000.000.000.000.00
Capital Work in Progress64.2052.8041.2049.8538.70
Non Current Investments212.00264.40574.10928.921040.21
Long Term Investment212.00264.40574.10928.921040.21
    Quoted103.70122.80436.70825.51943.93
    Unquoted121.60154.90150.70116.75109.62
Long Term Loans & Advances2785.102803.701876.901804.232017.46
Other Non Current Assets1175.401455.201282.101102.941106.83
Total Non-Current Assets33194.7032818.5029758.3029768.0030506.93
Current Assets Loans & Advances
Currents Investments1130.401077.80488.20362.75262.92
    Quoted1042.50993.20388.20270.45164.44
    Unquoted87.9084.60100.0092.3098.48
Inventories361.70404.20301.50215.82175.96
    Raw Materials345.70386.90295.50211.52171.54
    Work-in Progress0.000.000.000.000.00
    Finished Goods0.000.000.000.000.00
    Packing Materials0.000.000.000.000.00
    Stores  and Spare0.000.000.000.000.00
    Other Inventory16.0017.306.004.304.42
Sundry Debtors6320.906457.105675.002352.851283.84
    Debtors more than Six months1532.90729.601889.401572.681252.82
    Debtors Others5313.506134.904340.501333.41774.00
Cash and Bank10035.6011879.007610.805476.288472.16
    Cash in hand476.60458.40462.40206.93196.98
    Balances at Bank9468.0011282.707034.205118.698250.43
    Other cash and bank balances91.00137.90114.20150.6624.75
Other Current Assets1824.301518.801391.20887.45752.55
    Interest accrued on Investments223.60103.1058.9020.4632.95
    Interest accrued on Debentures0.000.000.000.000.00
    Deposits with Government0.000.000.000.000.00
    Interest accrued and or due on loans0.000.000.100.000.00
    Prepaid Expenses534.50422.80363.60245.16193.17
    Other current_assets1066.20992.90968.60621.83526.43
Short Term Loans and Advances16272.907581.708489.804156.263732.01
    Advances recoverable in cash or in kind4890.004432.705804.702948.842514.10
    Advance income tax and TDS0.000.000.000.000.00
    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 & Advances11382.903149.002685.101207.421217.91
Total Current Assets35945.8028918.6023956.5013451.4114679.44
Net Current Assets (Including Current Investments)-2978.90-4893.40-5984.20-6331.46-3034.63
Miscellaneous Expenses not written off0.000.000.000.000.00
Total Assets69140.5061737.1053714.8043219.4145186.37
Contingent Liabilities3928.304285.303740.803411.262298.60
Total Debt2405.602200.303913.904548.144463.19
Book Value35.2730.6524.4322.5524.77
Adjusted Book Value35.2730.6524.4322.5524.77