
Balrampur Chini Mills Ltd
NSE:BALRAMCHIN

Balance Sheet
Balance Sheet Decomposition
Balrampur Chini Mills Ltd
Current Assets | 11.5B |
Cash & Short-Term Investments | 467.6m |
Receivables | 607.5m |
Other Current Assets | 10.5B |
Non-Current Assets | 34.3B |
Long-Term Investments | 4.2B |
PP&E | 27.1B |
Intangibles | 6.9m |
Other Non-Current Assets | 3B |
Balance Sheet
Balrampur Chini Mills Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
770
|
72
|
20
|
56
|
26
|
17
|
7
|
4
|
40
|
30
|
|
Cash |
770
|
72
|
20
|
56
|
26
|
17
|
7
|
4
|
4
|
3
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
26
|
|
Short-Term Investments |
42
|
10
|
17
|
17
|
6
|
66
|
5
|
11
|
627
|
8
|
|
Total Receivables |
4 486
|
3 036
|
1 956
|
2 364
|
6 439
|
5 403
|
3 461
|
1 448
|
1 447
|
1 393
|
|
Accounts Receivables |
1 586
|
1 986
|
1 627
|
1 821
|
4 499
|
2 393
|
2 455
|
1 367
|
1 271
|
1 282
|
|
Other Receivables |
2 900
|
1 050
|
329
|
543
|
1 940
|
3 010
|
1 006
|
81
|
176
|
111
|
|
Inventory |
16 696
|
18 649
|
23 138
|
18 023
|
23 161
|
22 951
|
23 785
|
22 007
|
23 460
|
28 799
|
|
Other Current Assets |
72
|
62
|
104
|
194
|
198
|
726
|
285
|
295
|
204
|
146
|
|
Total Current Assets |
22 065
|
21 829
|
25 235
|
20 655
|
29 830
|
29 164
|
27 544
|
23 765
|
25 777
|
30 349
|
|
PP&E Net |
13 810
|
14 237
|
14 156
|
14 549
|
14 658
|
16 356
|
16 122
|
18 370
|
26 222
|
26 841
|
|
PP&E Gross |
0
|
14 237
|
14 156
|
14 549
|
14 658
|
16 356
|
16 122
|
18 370
|
26 222
|
26 841
|
|
Accumulated Depreciation |
0
|
1 105
|
2 072
|
2 995
|
3 909
|
4 877
|
5 961
|
6 972
|
8 054
|
9 628
|
|
Intangible Assets |
33
|
28
|
28
|
20
|
15
|
9
|
8
|
10
|
7
|
8
|
|
Note Receivable |
1 373
|
285
|
1 773
|
2 478
|
3 497
|
4 702
|
5 676
|
4 755
|
6 202
|
6 229
|
|
Long-Term Investments |
466
|
485
|
742
|
1 230
|
1 665
|
2 398
|
2 502
|
1 736
|
2 031
|
3 413
|
|
Other Long-Term Assets |
707
|
711
|
1 887
|
3 020
|
4 350
|
4 844
|
5 839
|
5 793
|
6 450
|
6 477
|
|
Total Assets |
38 455
N/A
|
37 006
-4%
|
40 275
+9%
|
36 996
-8%
|
47 022
+27%
|
48 068
+2%
|
46 339
-4%
|
44 919
-3%
|
54 285
+21%
|
60 860
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
7 367
|
4 234
|
2 954
|
7 802
|
6 062
|
6 699
|
5 930
|
2 778
|
3 160
|
2 784
|
|
Accrued Liabilities |
123
|
113
|
95
|
80
|
123
|
287
|
104
|
125
|
701
|
641
|
|
Short-Term Debt |
11 754
|
9 954
|
15 774
|
8 655
|
13 947
|
10 587
|
8 914
|
1 056
|
1 861
|
1 347
|
|
Current Portion of Long-Term Debt |
637
|
1 702
|
805
|
1 136
|
601
|
835
|
1 057
|
9 600
|
12 640
|
15 473
|
|
Other Current Liabilities |
1 064
|
1 926
|
2 205
|
1 042
|
1 112
|
1 508
|
916
|
1 339
|
1 283
|
954
|
|
Total Current Liabilities |
20 945
|
17 929
|
21 833
|
18 716
|
21 845
|
19 917
|
16 921
|
14 898
|
19 644
|
21 200
|
|
Long-Term Debt |
4 322
|
5 020
|
1 243
|
107
|
2 792
|
3 403
|
2 433
|
1 451
|
4 296
|
3 271
|
|
Deferred Income Tax |
1 745
|
1 594
|
1 500
|
1 925
|
889
|
378
|
640
|
755
|
1 282
|
2 268
|
|
Minority Interest |
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
152
|
172
|
96
|
78
|
317
|
214
|
154
|
118
|
108
|
111
|
|
Total Liabilities |
27 165
N/A
|
24 715
-9%
|
24 669
0%
|
20 826
-16%
|
25 844
+24%
|
23 911
-7%
|
20 148
-16%
|
17 222
-15%
|
25 329
+47%
|
26 850
+6%
|
|
Equity | |||||||||||
Common Stock |
245
|
245
|
235
|
228
|
228
|
220
|
210
|
204
|
202
|
202
|
|
Retained Earnings |
5 856
|
6 854
|
11 924
|
13 484
|
18 491
|
22 955
|
25 981
|
27 493
|
28 754
|
33 808
|
|
Additional Paid In Capital |
5 189
|
5 192
|
3 447
|
2 458
|
2 459
|
982
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
11 290
N/A
|
12 291
+9%
|
15 606
+27%
|
16 171
+4%
|
21 178
+31%
|
24 157
+14%
|
26 191
+8%
|
27 697
+6%
|
28 956
+5%
|
34 010
+17%
|
|
Total Liabilities & Equity |
38 455
N/A
|
37 006
-4%
|
40 275
+9%
|
36 996
-8%
|
47 022
+27%
|
48 068
+2%
|
46 339
-4%
|
44 919
-3%
|
54 285
+21%
|
60 860
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
245
|
245
|
235
|
228
|
228
|
220
|
210
|
204
|
202
|
202
|