SlideShare a Scribd company logo
1 of 3
Balance sheet
(Rs crore)
Dec ' 13 Dec ' 12 Dec ' 11 Dec ' 10 Dec ' 09
Sources of funds
Ow ner's fund
Equity share capital 96.42 96.42 96.42 96.42 96.42
Share application money - - - - -
Preference share capital - - - - -
Reserves & surplus 2,272.33 1,701.99 1,177.54 759.00 484.85
Loan funds
Secured loans 0.01 0.24 0.84 - -
Unsecured loans 1,189.48 1,049.95 970.03 - -
Total 3,558.24 2,848.60 2,244.82 855.41 581.27
Uses of funds
Fixed assets
Gross block 4,844.28 4,368.68 2,552.21 1,854.70 1,640.79
Less : revaluation reserve - - - - -
Less : accumulated depreciation 1,474.97 1,164.41 976.46 841.96 744.59
Net block 3,369.31 3,204.27 1,575.75 1,012.74 896.20
Capital w ork-in-progress 294.71 344.08 1,418.64 348.91 79.63
Investments 851.08 364.86 134.37 150.68 203.26
Net current assets
Current assets, loans & advances 1,799.17 1,250.71 1,333.03 1,094.70 903.36
Less : current liabilities & provisions 2,756.03 2,315.32 2,216.96 1,751.61 1,501.18
Total net current assets -956.86 -1,064.61 -883.93 -656.91 -597.82
Miscellaneous expenses not w ritten - - - - -
Total 3,558.24 2,848.60 2,244.82 855.41 581.27
Notes:
Book value of unquoted investments 126.61 - 134.37 150.68 203.26
Market value of quoted investments 727.72 - - - -
Contingent liabilities 72.68 103.86 - - 63.07
Number of equity sharesoutstanding (Lacs) 964.16 964.16 964.16 964.16 964.16
Mutual Fund Selector
Find the fund that is right for you
EQUITY AND LIABILITIES
Share Capital 96.42 96.42 0.00%
Share Warrants & Outstandings
Total Reserves 2,272.33 1,701.99 33.51%
Shareholder's Funds 2,368.75 1,798.41 31.71%
Long-Term Borrowings 0.00 0.00 0.00%
Secured Loans 0.00 0.00 0.00%
Unsecured Loans 1,189.48 1,049.95 13.29%
Deferred Tax Assets / Liabilities 215.47 162.08 32.94%
Other Long Term Liabilities 0.00 0.00 0.00%
Long Term Trade Payables 0.00 0.00 0.00%
Long Term Provisions 1,193.39 1,014.75 17.60%
Total Non-CurrentLiabilities 2,598.34 2,226.78 16.69%
Current Liabilities
Trade Payables 633.04 539.40 17.36%
Other Current Liabilities 500.25 558.03 -10.35%
Short Term Borrow ings 0.01 0.24 -95.83%
Short Term Provisions 213.88 41.06 420.90%
Total Current Liabilities 1,347.18 1,138.73 18.31%
Total Liabilities 6,314.27 5,163.92 22.28%
ASSETS
Non-Current Assets 0.00 0.00 0.00%
Gross Block 4,903.16 4,427.56 10.74%
Less: Accumulated Depreciation 1,523.91 1,216.44 25.28%
Less: Impairment of Assets 9.94 6.85 45.11%
Net Block 3,369.31 3,204.27 5.15%
Lease Adjustment A/c 0.00 0.00 0.00%
Capital Work in Progress 294.71 344.08 -14.35%
Intangible assets under development 0.00 0.00 0.00%
Pre-operative Expenses pending 0.00 0.00 0.00%
Assets in transit 0.00 0.00 0.00%
Non Current Investments 224.12 0.00 100.00%
Long Term Loans & Advances 123.94 125.45 -1.20%
Other Non Current Assets 0.47 0.00 100.00%
Total Non-CurrentAssets 4,012.55 3,673.80 9.22%
Current Assets Loans & Advances
Currents Investments 626.96 364.86 71.84%
Inventories 735.93 745.58 -1.29%
Sundry Debtors 84.27 87.57 -3.77%
Cash and Bank 749.36 236.96 216.24%
Other Current Assets 10.06 5.18 94.21%
Short Term Loans and Advances 95.14 49.97 90.39%
Total Current Assets 2,301.72 1,490.12 54.47%
Net Current Assets (Including Current Investments) 954.54 351.39 171.65%
Total Current Assets Excluding Current Investments 1,674.76 1,125.26 48.83%
Miscellaneous Expenses not w ritten off 0.00 0.00 0.00%
Total Assets 6,314.27 5,163.92 22.28%
Contingent Liabilities 12.76 11.70 9.06%
Total Debt 1,189.49 1,050.19 13.26%
Book Value (in ₹) 0.00 186.52 -100.00%
Adjusted Book Value (in ₹) 245.67 186.52 31.71%

More Related Content

What's hot (13)

Treasury Risk Management_Summit_Sonjai Kumar_ALM Life Ins_v2
Treasury  Risk Management_Summit_Sonjai Kumar_ALM Life Ins_v2Treasury  Risk Management_Summit_Sonjai Kumar_ALM Life Ins_v2
Treasury Risk Management_Summit_Sonjai Kumar_ALM Life Ins_v2
 
Creditflux 2016 risk retention presentation
Creditflux 2016 risk retention presentationCreditflux 2016 risk retention presentation
Creditflux 2016 risk retention presentation
 
STRESS TESTING & FINANCIAL PERFORMANCE EVALUATION Of Mutual Trust Bank Limited
STRESS TESTING & FINANCIAL PERFORMANCE EVALUATION Of Mutual Trust Bank Limited STRESS TESTING & FINANCIAL PERFORMANCE EVALUATION Of Mutual Trust Bank Limited
STRESS TESTING & FINANCIAL PERFORMANCE EVALUATION Of Mutual Trust Bank Limited
 
iMoneyNet CPIWG 6.13.13
iMoneyNet CPIWG 6.13.13iMoneyNet CPIWG 6.13.13
iMoneyNet CPIWG 6.13.13
 
Sesa goa
Sesa goaSesa goa
Sesa goa
 
Tata Motors Ratio Analysis
Tata Motors Ratio AnalysisTata Motors Ratio Analysis
Tata Motors Ratio Analysis
 
Global Equity Market Neutral_End of December '19
Global Equity Market Neutral_End of December '19Global Equity Market Neutral_End of December '19
Global Equity Market Neutral_End of December '19
 
13.3 credit linked notes
13.3   credit linked notes13.3   credit linked notes
13.3 credit linked notes
 
Rb
RbRb
Rb
 
Profit and loss projection
Profit and loss projectionProfit and loss projection
Profit and loss projection
 
2843
28432843
2843
 
ABC holdings preliminary results
ABC holdings preliminary resultsABC holdings preliminary results
ABC holdings preliminary results
 
balance sheet of wipro
balance sheet of wiprobalance sheet of wipro
balance sheet of wipro
 

Viewers also liked

Viewers also liked (7)

Securitisation
SecuritisationSecuritisation
Securitisation
 
ما هو الباك لينك و أفضل الطرق للحصول عليه
ما هو الباك لينك و أفضل الطرق للحصول عليهما هو الباك لينك و أفضل الطرق للحصول عليه
ما هو الباك لينك و أفضل الطرق للحصول عليه
 
LinkedIn for Beginners
LinkedIn for BeginnersLinkedIn for Beginners
LinkedIn for Beginners
 
Бодряева Любовь Васильевна
Бодряева Любовь ВасильевнаБодряева Любовь Васильевна
Бодряева Любовь Васильевна
 
Conférence siv al 2016 nouveaux business models pour nouveaux comportements ...
Conférence siv al 2016 nouveaux business models pour nouveaux comportements ...Conférence siv al 2016 nouveaux business models pour nouveaux comportements ...
Conférence siv al 2016 nouveaux business models pour nouveaux comportements ...
 
La monarchia romana
La monarchia romanaLa monarchia romana
La monarchia romana
 
APAC Webinar: Say Hello To Xamarin.Forms
APAC Webinar: Say Hello To Xamarin.FormsAPAC Webinar: Say Hello To Xamarin.Forms
APAC Webinar: Say Hello To Xamarin.Forms
 

Similar to Balance sheet

Findings analysis & conclusion
Findings analysis & conclusionFindings analysis & conclusion
Findings analysis & conclusion
Ashish Aggarwal
 
Harkirat fm assignment
Harkirat fm assignmentHarkirat fm assignment
Harkirat fm assignment
Aman Brar
 
Financial Statement Analysis
Financial Statement AnalysisFinancial Statement Analysis
Financial Statement Analysis
Swagato Mitra
 

Similar to Balance sheet (20)

bpcl and hpcl
bpcl and hpclbpcl and hpcl
bpcl and hpcl
 
Forcast Model
Forcast ModelForcast Model
Forcast Model
 
Nestle statement
Nestle statementNestle statement
Nestle statement
 
Findings analysis & conclusion
Findings analysis & conclusionFindings analysis & conclusion
Findings analysis & conclusion
 
Hul balance sheet
Hul balance sheetHul balance sheet
Hul balance sheet
 
financial accounting
financial accounting financial accounting
financial accounting
 
Yes bank balance sheet
Yes bank balance sheetYes bank balance sheet
Yes bank balance sheet
 
DABUR- DONE BY SNEHA
DABUR- DONE BY SNEHADABUR- DONE BY SNEHA
DABUR- DONE BY SNEHA
 
Roll no..18.
Roll no..18.Roll no..18.
Roll no..18.
 
Neslte India Ltd_Financial Model Working.pdf
Neslte India Ltd_Financial Model Working.pdfNeslte India Ltd_Financial Model Working.pdf
Neslte India Ltd_Financial Model Working.pdf
 
Financial management
Financial managementFinancial management
Financial management
 
Chapter4 - Chocolate Industry
Chapter4 - Chocolate IndustryChapter4 - Chocolate Industry
Chapter4 - Chocolate Industry
 
financial accounting
financial accounting financial accounting
financial accounting
 
ppt on acc cements financial ratios, and cash flow analysis
ppt on acc cements financial ratios, and cash flow analysisppt on acc cements financial ratios, and cash flow analysis
ppt on acc cements financial ratios, and cash flow analysis
 
ATS Company Reports: Accelya kale
ATS Company Reports: Accelya kaleATS Company Reports: Accelya kale
ATS Company Reports: Accelya kale
 
Harkirat fm assignment
Harkirat fm assignmentHarkirat fm assignment
Harkirat fm assignment
 
Work sample
Work sampleWork sample
Work sample
 
Financial Statement Analysis
Financial Statement AnalysisFinancial Statement Analysis
Financial Statement Analysis
 
Balance sheet
Balance sheetBalance sheet
Balance sheet
 
Hul p&l account
Hul p&l accountHul p&l account
Hul p&l account
 

Balance sheet

  • 1. Balance sheet (Rs crore) Dec ' 13 Dec ' 12 Dec ' 11 Dec ' 10 Dec ' 09 Sources of funds Ow ner's fund Equity share capital 96.42 96.42 96.42 96.42 96.42 Share application money - - - - - Preference share capital - - - - - Reserves & surplus 2,272.33 1,701.99 1,177.54 759.00 484.85 Loan funds Secured loans 0.01 0.24 0.84 - - Unsecured loans 1,189.48 1,049.95 970.03 - - Total 3,558.24 2,848.60 2,244.82 855.41 581.27 Uses of funds Fixed assets Gross block 4,844.28 4,368.68 2,552.21 1,854.70 1,640.79 Less : revaluation reserve - - - - - Less : accumulated depreciation 1,474.97 1,164.41 976.46 841.96 744.59 Net block 3,369.31 3,204.27 1,575.75 1,012.74 896.20 Capital w ork-in-progress 294.71 344.08 1,418.64 348.91 79.63 Investments 851.08 364.86 134.37 150.68 203.26 Net current assets Current assets, loans & advances 1,799.17 1,250.71 1,333.03 1,094.70 903.36 Less : current liabilities & provisions 2,756.03 2,315.32 2,216.96 1,751.61 1,501.18 Total net current assets -956.86 -1,064.61 -883.93 -656.91 -597.82 Miscellaneous expenses not w ritten - - - - - Total 3,558.24 2,848.60 2,244.82 855.41 581.27 Notes: Book value of unquoted investments 126.61 - 134.37 150.68 203.26 Market value of quoted investments 727.72 - - - - Contingent liabilities 72.68 103.86 - - 63.07 Number of equity sharesoutstanding (Lacs) 964.16 964.16 964.16 964.16 964.16 Mutual Fund Selector Find the fund that is right for you
  • 2. EQUITY AND LIABILITIES Share Capital 96.42 96.42 0.00% Share Warrants & Outstandings Total Reserves 2,272.33 1,701.99 33.51% Shareholder's Funds 2,368.75 1,798.41 31.71% Long-Term Borrowings 0.00 0.00 0.00% Secured Loans 0.00 0.00 0.00% Unsecured Loans 1,189.48 1,049.95 13.29% Deferred Tax Assets / Liabilities 215.47 162.08 32.94% Other Long Term Liabilities 0.00 0.00 0.00% Long Term Trade Payables 0.00 0.00 0.00% Long Term Provisions 1,193.39 1,014.75 17.60% Total Non-CurrentLiabilities 2,598.34 2,226.78 16.69% Current Liabilities Trade Payables 633.04 539.40 17.36% Other Current Liabilities 500.25 558.03 -10.35% Short Term Borrow ings 0.01 0.24 -95.83% Short Term Provisions 213.88 41.06 420.90% Total Current Liabilities 1,347.18 1,138.73 18.31% Total Liabilities 6,314.27 5,163.92 22.28% ASSETS Non-Current Assets 0.00 0.00 0.00% Gross Block 4,903.16 4,427.56 10.74% Less: Accumulated Depreciation 1,523.91 1,216.44 25.28% Less: Impairment of Assets 9.94 6.85 45.11% Net Block 3,369.31 3,204.27 5.15% Lease Adjustment A/c 0.00 0.00 0.00% Capital Work in Progress 294.71 344.08 -14.35% Intangible assets under development 0.00 0.00 0.00% Pre-operative Expenses pending 0.00 0.00 0.00% Assets in transit 0.00 0.00 0.00%
  • 3. Non Current Investments 224.12 0.00 100.00% Long Term Loans & Advances 123.94 125.45 -1.20% Other Non Current Assets 0.47 0.00 100.00% Total Non-CurrentAssets 4,012.55 3,673.80 9.22% Current Assets Loans & Advances Currents Investments 626.96 364.86 71.84% Inventories 735.93 745.58 -1.29% Sundry Debtors 84.27 87.57 -3.77% Cash and Bank 749.36 236.96 216.24% Other Current Assets 10.06 5.18 94.21% Short Term Loans and Advances 95.14 49.97 90.39% Total Current Assets 2,301.72 1,490.12 54.47% Net Current Assets (Including Current Investments) 954.54 351.39 171.65% Total Current Assets Excluding Current Investments 1,674.76 1,125.26 48.83% Miscellaneous Expenses not w ritten off 0.00 0.00 0.00% Total Assets 6,314.27 5,163.92 22.28% Contingent Liabilities 12.76 11.70 9.06% Total Debt 1,189.49 1,050.19 13.26% Book Value (in ₹) 0.00 186.52 -100.00% Adjusted Book Value (in ₹) 245.67 186.52 31.71%