Last Traded Price 190.00 + 0.00 %
| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Shree Refrigeration |
Consolidated Balance Sheet of Shree Refrigeration Limited (Rs. in Lakhs)
| Particulars | 31-03-2024 | 31-03-2023 |
|---|---|---|
| EQUITY AND LIABILITIES | ||
| Share Capital | 489.82 | 2,396.59 |
| Reserves and Surplus | 5,631.47 | 2,282.99 |
| Total Shareholder 's Funds | 6,121.28 | 4,679.58 |
| Non-Current Liabilities | ||
| Long-term Borrowings | 538.89 | 476.29 |
| Deferred Tax Liability (Net) | 127.70 | 27.92 |
| Other Long Term Liabilities | 209.59 | 62.40 |
| Long Term Provisions | 4.15 | - |
| Total Non-Current Liabilities | 880.33 | 566.61 |
| Current Liabilities | ||
| Short-term Borrowings | 3,141.35 | 2,730.71 |
| Trade Payables | 1,233.85 | 1,017.93 |
| Other Current Liabilities | 434.16 | 307.60 |
| Short-term Provisions | 599.76 | 116.69 |
| Total Current Liabilities | 5,409.10 | 4,172.92 |
| Total Equity and Liabilities | 12,410.71 | 9,419.12 |
| ASSETS | ||
| Non-current assets | ||
| Property, Plant and Equipment | 620.37 | 562.60 |
| Intangible Assets | 48.39 | 80.81 |
| Capital work-in-progress | 3.70 | - |
| Non-current investments | 547.86 | 547.86 |
| Long term loans and advances | 1.04 | 2.01 |
| Other non-current assets | 337.23 | 605.24 |
| Total Non-current Assets | 1,558.59 | 1,798.51 |
| Current assets | ||
| Inventories | 3,220.36 | 2,990.29 |
| Trade receivables | 6,536.60 | 3,157.89 |
| Cash and cash equivalents | 518.24 | 586.80 |
| Short-term loans and advances | 450.21 | 580.28 |
| Other current assets | 306.72 | 306.35 |
| Total Current Assets | 10,852.12 | 7,620.61 |
| Total Assets | 12,410.71 | 9,419.12 |
| Income | ||
| Revenue from operations | 8,030.55 | 5,057.61 |
| Other income | 109.31 | 32.85 |
| Total Income | 8,139.86 | 5,090.46 |
| Expenses | ||
| Cost of materials consumed | 3,659.19 | 2,572.66 |
| Changes in inventories | 345.37 | (158.51) |
| Employee benefit expense | 873.20 | 708.94 |
| Finance costs | 454.06 | 440.71 |
| Depreciation and amortisation expense | 382.03 | 356.76 |
| Other expenses | 735.52 | 746.53 |
| Total Expenses | 6,449.37 | 4,667.09 |
| Profit before exceptional and extraordinary items and tax | 1,690.48 | 423.36 |
| Prior period expenses | 4.53 | - |
| Profit before tax | 1,685.95 | 423.36 |
| Tax expenses | ||
| Current tax (including MAT) | 554.07 | 107.36 |
| Deferred tax | 99.78 | 15.77 |
| Total tax expenses | 653.85 | 123.13 |
| Profit for the year | 1,032.10 | 300.23 |
| Earnings per equity share | ||
| Basic | 4.21 | 1.52 |
| Diluted | 4.21 | 1.52 |
| Particulars | ||
|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | 31-03-2024 | 31-03-2023 |
| Net Profit before taxation | 1,685.95 | 423.36 |
| Adjustments on account of: | ||
| Depreciation & Amortisation | 382.03 | 356.76 |
| Interest Paid | 454.06 | 440.71 |
| Interest Received | (22.15) | (18.14) |
| Operating Profit before Working Capital changes | 2,499.89 | 1,202.70 |
| Changes in Working Capital: | ||
| (Increase)/Decrease in Inventories | (230.07) | (178.62) |
| (Increase)/Decrease in Trade Receivables | (3,198.71) | (1,029.35) |
| (Increase)/Decrease in Short-Term Loans and Advances | 142.00 | 542.84 |
| (Increase)/Decrease in Other Current Assets | (0.57) | (6.45) |
| (Increase)/Decrease in Current Liabilities: | ||
| Increase/(Decrease) in Trade Payables | 215.91 | (238.89) |
| Increase/(Decrease) in Other Current Liabilities | 126.56 | (91.08) |
| Increase/(Decrease) in Short Term Provisions | (66.85) | (98.05) |
| Cash generated from Operations | (511.83) | 103.09 |
| Direct Taxes Paid | ||
| Net Cash flows from Operating Activities | (511.83) | 103.09 |
| CASH FLOW FROM INVESTING ACTIVITIES | ||
| Purchase of Non-Current Investments | - | (531.01) |
| Purchase of Fixed Assets | (143.09) | (62.86) |
| Long Term Loans & Advances | 0.97 | - |
| Interest and Dividend Received | 22.15 | 18.14 |
| Net Cash flows from Investing Activities | (119.97) | (575.74) |
| CASH FLOW FROM FINANCING ACTIVITIES | ||
| Proceeds from allotment of Shares (including Securities Premium) | 1,591.07 | 2,000.00 |
| Redemption of Optionally Convertible Preference Shares (including Premium) | (1,193.34) | - |
| Redemption of Non Convertible Preference Shares | (0.06) | - |
| Proceeds from Long Term Borrowings | 576.15 | (23.53) |
| Repayment of Long Term Borrowings | (366.36) | (541.81) |
| Proceeds from Short Term Borrowings | 410.64 | 2,730.71 |
| Repayment of Short Term Borrowings | - | (2,868.53) |
| Interest Paid | (454.06) | (440.71) |
| Net Cash flows from Financing Activities | 564.04 | 856.12 |
| TOTAL CASH FLOW FOR THE YEAR | (67.76) | 383.48 |
| Cash and Cash Equivalents at the beginning of the year | 586.00 | 202.52 |
| Cash and Cash Equivalents at the end of the year | 518.24 | 586.00 |