De Nora India Ltd
NSE:DENORA
Balance Sheet
Balance Sheet Decomposition
De Nora India Ltd
De Nora India Ltd
Balance Sheet
De Nora India Ltd
| Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
39
|
23
|
10
|
14
|
15
|
14
|
26
|
6
|
21
|
14
|
128
|
110
|
14
|
24
|
103
|
64
|
0
|
52
|
61
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
52
|
61
|
|
| Cash Equivalents |
39
|
23
|
10
|
14
|
15
|
14
|
26
|
6
|
21
|
14
|
128
|
110
|
14
|
24
|
103
|
44
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
17
|
13
|
27
|
2
|
68
|
177
|
81
|
143
|
192
|
203
|
201
|
235
|
166
|
148
|
305
|
528
|
569
|
547
|
|
| Total Receivables |
94
|
94
|
71
|
53
|
71
|
135
|
99
|
138
|
123
|
107
|
61
|
49
|
60
|
153
|
137
|
144
|
173
|
104
|
139
|
|
| Accounts Receivables |
70
|
9
|
1
|
1
|
51
|
109
|
93
|
130
|
116
|
104
|
60
|
48
|
55
|
129
|
109
|
118
|
170
|
103
|
135
|
|
| Other Receivables |
24
|
85
|
70
|
52
|
20
|
27
|
6
|
8
|
7
|
2
|
1
|
1
|
5
|
25
|
28
|
27
|
3
|
1
|
4
|
|
| Inventory |
100
|
98
|
54
|
48
|
57
|
134
|
102
|
114
|
67
|
59
|
51
|
68
|
170
|
260
|
194
|
240
|
291
|
280
|
316
|
|
| Other Current Assets |
0
|
0
|
2
|
2
|
2
|
2
|
3
|
5
|
13
|
12
|
13
|
21
|
8
|
15
|
97
|
78
|
3
|
4
|
23
|
|
| Total Current Assets |
232
|
231
|
149
|
143
|
146
|
353
|
407
|
343
|
367
|
384
|
455
|
449
|
487
|
618
|
680
|
830
|
1 034
|
1 010
|
1 087
|
|
| PP&E Net |
79
|
72
|
70
|
65
|
59
|
63
|
64
|
72
|
68
|
72
|
72
|
65
|
65
|
68
|
74
|
76
|
100
|
149
|
171
|
|
| PP&E Gross |
79
|
72
|
70
|
65
|
59
|
63
|
64
|
72
|
0
|
0
|
0
|
0
|
65
|
68
|
74
|
76
|
100
|
149
|
171
|
|
| Accumulated Depreciation |
89
|
70
|
77
|
83
|
89
|
94
|
99
|
105
|
0
|
0
|
0
|
0
|
22
|
20
|
21
|
29
|
38
|
44
|
53
|
|
| Intangible Assets |
1
|
1
|
1
|
0
|
0
|
1
|
9
|
10
|
13
|
19
|
74
|
73
|
57
|
40
|
22
|
5
|
1
|
5
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
18
|
14
|
23
|
8
|
13
|
20
|
28
|
30
|
18
|
9
|
9
|
8
|
27
|
27
|
|
| Long-Term Investments |
40
|
54
|
88
|
111
|
121
|
0
|
0
|
0
|
0
|
102
|
2
|
9
|
10
|
1
|
1
|
1
|
2
|
3
|
2
|
|
| Other Long-Term Assets |
22
|
15
|
16
|
8
|
13
|
9
|
8
|
37
|
29
|
15
|
15
|
6
|
5
|
8
|
11
|
16
|
13
|
73
|
134
|
|
| Total Assets |
374
N/A
|
373
0%
|
324
-13%
|
327
+1%
|
339
+4%
|
443
+31%
|
503
+13%
|
484
-4%
|
485
+0%
|
605
+25%
|
637
+5%
|
631
-1%
|
653
+4%
|
752
+15%
|
796
+6%
|
936
+18%
|
1 157
+24%
|
1 267
+10%
|
1 423
+12%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
19
|
18
|
27
|
25
|
22
|
77
|
37
|
27
|
20
|
36
|
29
|
45
|
60
|
46
|
0
|
31
|
65
|
35
|
62
|
|
| Accrued Liabilities |
7
|
6
|
2
|
0
|
5
|
5
|
19
|
25
|
0
|
0
|
0
|
0
|
10
|
4
|
8
|
8
|
8
|
6
|
6
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
88
|
68
|
27
|
19
|
45
|
94
|
89
|
66
|
63
|
53
|
85
|
57
|
44
|
80
|
118
|
79
|
62
|
28
|
150
|
|
| Total Current Liabilities |
114
|
92
|
57
|
44
|
72
|
176
|
145
|
117
|
83
|
89
|
114
|
102
|
113
|
138
|
126
|
118
|
136
|
70
|
218
|
|
| Long-Term Debt |
0
|
19
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
8
|
7
|
7
|
8
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
7
|
21
|
8
|
10
|
0
|
4
|
5
|
8
|
1
|
0
|
0
|
4
|
0
|
3
|
|
| Total Liabilities |
122
N/A
|
117
-4%
|
63
-46%
|
65
+3%
|
79
+21%
|
183
+132%
|
166
-9%
|
125
-25%
|
93
-26%
|
89
-4%
|
118
+33%
|
107
-9%
|
121
+13%
|
139
+15%
|
126
-9%
|
118
-7%
|
140
+19%
|
70
-50%
|
222
+217%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
56
|
56
|
56
|
56
|
56
|
54
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
|
| Retained Earnings |
102
|
107
|
111
|
112
|
110
|
120
|
210
|
233
|
340
|
462
|
466
|
471
|
405
|
487
|
543
|
692
|
890
|
1 069
|
1 075
|
|
| Additional Paid In Capital |
94
|
94
|
94
|
94
|
94
|
86
|
74
|
74
|
0
|
0
|
0
|
0
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
3
|
|
| Total Equity |
252
N/A
|
256
+2%
|
261
+2%
|
262
+0%
|
260
-1%
|
260
+0%
|
337
+29%
|
359
+7%
|
393
+9%
|
515
+31%
|
519
+1%
|
524
+1%
|
532
+2%
|
613
+15%
|
670
+9%
|
819
+22%
|
1 017
+24%
|
1 197
+18%
|
1 202
+0%
|
|
| Total Liabilities & Equity |
374
N/A
|
373
0%
|
324
-13%
|
327
+1%
|
339
+4%
|
443
+31%
|
503
+13%
|
484
-4%
|
485
+0%
|
605
+25%
|
637
+5%
|
631
-1%
|
653
+4%
|
752
+15%
|
796
+6%
|
936
+18%
|
1 157
+24%
|
1 267
+10%
|
1 423
+12%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|