linkedin
 
You Are On
Equity
Equity Analysis
News Analysis
Corporate Action
Corporate Info
Derivatives
Other Market
Research
 
 Balance Sheet  
Setco Automotive Ltd.
 
BSE Code 505075
ISIN Demat INE878E01021
Book Value 5.69
NSE Code SETCO
Dividend Yield % 0.00
Market Cap 2276.72
P/E 0.00
EPS -0.05
Face Value 2  
Type
(Rs. in Million)
ParticularsMar 2024Mar 2023Mar 2022Mar 2021Mar 2020
EQUITY AND LIABILITIES0  0  0  0  0  
Share Capital267.54  267.54  267.54  267.54  267.54  
    Equity - Authorised500.00  500.00  500.00  500.00  500.00  
    Equity - Issued267.54  267.54  267.54  267.54  267.54  
    Equity Paid Up267.54  267.54  267.54  267.54  267.54  
    Equity Shares Forfeited0.00  0.00  0.00  0.00  0.00  
    Adjustments to Equity0.00  0.00  0.00  0.00  0.00  
    Preference Capital Paid Up0.00  0.00  0.00  0.00  0.00  
    Face Value2.00  2.00  2.00  2.00  2.00  
Share Warrants & Outstandings0.00  0.00  0.00  0.00  2.53  
Total Reserves-4974.50  -3841.74  -2339.26  -509.71  777.32  
    Securities Premium520.11  520.11  520.11  23.93  23.93  
    Capital Reserves95.39  95.39  95.39  0.02  0.02  
    Profit & Loss Account Balance-5837.14  -4708.12  -3176.02  -753.28  556.61  
    General Reserves195.65  195.47  195.47  195.47  195.47  
    Other Reserves51.50  55.41  25.79  24.15  1.29  
Reserve excluding Revaluation Reserve-4974.50  -3841.74  -2339.26  -509.71  777.32  
Revaluation reserve0.00  0.00  0.00  0.00  0.00  
Shareholder's Funds-4706.96  -3574.21  -2071.73  -242.17  1047.38  
Minority Interest-957.52  -732.94  -332.36  -29.35  2.87  
Long-Term Borrowings0.00  0.00  0.00  0.00  0.00  
Secured Loans9219.39  7826.78  6837.38  1584.20  1098.07  
    Non Convertible Debentures8476.25  7236.02  5650.00  0.00  0.00  
    Converible Debentures & Bonds197.49  183.81  168.63  154.71  0.00  
    Packing Credit - Bank0.00  0.00  0.00  0.00  0.00  
    Inter Corporate & Security Deposit0.00  0.00  0.00  0.00  0.00  
    Term Loans - Banks541.57  401.67  487.68  705.56  598.10  
    Term Loans - Institutions2.55  5.29  1.17  723.94  499.97  
    Other Secured1.52  0.00  529.90  0.00  0.00  
Unsecured Loans2.19  2.19  2.19  138.91  200.00  
    Fixed Deposits - Public0.00  0.00  0.00  0.00  0.00  
    Loans and advances from subsidiaries0.00  0.00  0.00  0.00  0.00  
    Inter Corporate Deposits (Unsecured)0.00  0.00  0.00  0.00  0.00  
    Foreign Currency Convertible Notes0.00  0.00  0.00  0.00  0.00  
    Long Term Loan in Foreign Currency0.00  0.00  0.00  0.00  0.00  
    Loans - Banks0.00  0.00  0.00  0.00  0.00  
    Loans - Govt.0.00  0.00  0.00  0.00  0.00  
    Loans - Others0.00  0.00  0.00  138.91  200.00  
    Other Unsecured Loan2.19  2.19  2.19  0.00  0.00  
Deferred Tax Assets / Liabilities-147.43  -82.84  -385.51  -413.89  -384.74  
    Deferred Tax Assets147.43  82.84  385.51  413.89  384.74  
    Deferred Tax Liability0.00  0.00  0.00  0.00  0.00  
Other Long Term Liabilities123.59  137.24  152.91  238.59  98.34  
Long Term Trade Payables0.00  0.00  0.00  0.00  0.00  
Long Term Provisions37.27  28.20  23.49  45.08  32.62  
Total Non-Current Liabilities9235.01  7911.56  6630.45  1592.89  1044.29  
Current Liabilities0  0  0  0  0  
Trade Payables963.86  937.56  849.62  1000.61  1212.91  
    Sundry Creditors963.86  937.56  849.62  1000.61  1212.91  
    Acceptances0.00  0.00  0.00  0.00  0.00  
    Due to Subsidiaries- Trade Payables0.00  0.00  0.00  0.00  0.00  
Other Current Liabilities439.03  421.68  237.02  696.10  956.27  
    Bank Overdraft / Short term credit0.00  0.00  0.00  0.00  0.00  
    Advances received from customers0.00  0.00  0.00  0.00  0.00  
    Interest Accrued But Not Due0.00  0.00  0.00  8.85  16.56  
    Share Application Money0.00  0.00  0.00  0.00  0.00  
    Current maturity of Debentures & Bonds0.00  0.00  0.00  0.00  0.00  
    Current maturity - Others0.00  0.00  0.00  0.00  0.00  
    Other Liabilities439.03  421.68  237.02  687.25  939.71  
Short Term Borrowings414.79  671.97  661.10  2503.14  2096.38  
    Secured ST Loans repayable on Demands115.13  372.31  411.19  2052.52  2094.17  
    Working Capital Loans- Sec114.54  372.31  411.19  2052.52  2094.17  
    Buyers Credits - Unsec0.00  0.00  0.00  0.00  0.00  
    Commercial Borrowings- Unsec0.00  0.00  0.00  0.00  0.00  
    Other Unsecured Loans185.12  -72.66  -161.29  -1601.89  -2091.96  
Short Term Provisions21.40  25.90  31.27  80.83  79.84  
    Proposed Equity Dividend0.00  0.00  0.00  0.00  0.00  
    Provision for Corporate Dividend Tax0.00  0.00  0.00  0.00  0.00  
    Provision for Tax0.00  0.00  0.43  32.85  35.35  
    Provision for post retirement benefits0.00  0.00  0.00  0.00  0.00  
    Preference Dividend0.00  0.00  0.00  0.00  0.00  
    Other Provisions21.40  25.90  30.84  47.99  44.49  
Total Current Liabilities1839.07  2057.11  1779.00  4280.67  4345.39  
Total Liabilities5409.59  5661.52  6005.36  5602.04  6439.94  
ASSETS0  0  0  0  0  
Gross Block4168.98  4106.90  3941.78  4445.50  4317.79  
Less: Accumulated Depreciation1596.69  1261.56  859.93  1623.45  1307.99  
Less: Impairment of Assets0.00  0.00  0.00  0.00  0.00  
Net Block2572.29  2845.34  3081.85  2822.05  3009.79  
Lease Adjustment A/c0.00  0.00  0.00  0.00  0.00  
Capital Work in Progress0.00  0.00  23.79  1.51  84.60  
Non Current Investments831.06  831.06  831.06  561.19  512.17  
Long Term Investment831.06  831.06  831.06  561.19  512.17  
    Quoted0.00  0.00  0.00  0.00  0.00  
    Unquoted950.43  950.43  950.43  739.50  542.00  
Long Term Loans & Advances28.89  29.03  31.10  29.99  59.66  
Other Non Current Assets0.00  0.00  0.00  0.00  2.16  
Total Non-Current Assets3435.19  3705.42  3967.79  3474.14  3799.99  
Current Assets Loans & Advances0  0  0  0  0  
Currents Investments0.00  0.00  0.00  0.00  0.00  
    Quoted0.00  0.00  0.00  0.00  0.00  
    Unquoted0.00  0.00  0.00  0.00  0.00  
Inventories1273.35  1243.16  1103.07  1344.97  1804.28  
    Raw Materials611.41  622.46  594.73  580.12  799.97  
    Work-in Progress138.86  155.96  177.34  413.05  416.53  
    Finished Goods348.70  347.37  196.53  269.30  415.62  
    Packing Materials0.00  0.00  0.00  0.00  0.00  
    Stores  and Spare58.09  62.35  65.71  56.75  121.59  
    Other Inventory116.30  55.03  68.76  25.75  50.57  
Sundry Debtors413.84  382.57  428.18  449.08  472.06  
    Debtors more than Six months37.46  45.19  51.41  156.63  0.00  
    Debtors Others410.42  371.38  410.76  309.77  480.78  
Cash and Bank144.11  172.02  215.53  152.06  120.63  
    Cash in hand0.32  0.27  0.21  2.60  3.62  
    Balances at Bank143.79  171.74  190.57  149.46  117.02  
    Other cash and bank balances0.00  0.00  24.75  0.00  0.00  
Other Current Assets38.26  19.29  20.42  66.13  83.52  
    Interest accrued on Investments0.00  0.00  0.00  0.00  0.00  
    Interest accrued on Debentures0.00  0.00  0.00  0.00  0.00  
    Deposits with Government0.00  0.00  0.00  0.00  0.00  
    Interest accrued and or due on loans0.00  0.00  0.00  0.00  0.00  
    Prepaid Expenses38.26  19.29  20.42  22.06  39.35  
    Other current_assets0.00  0.00  0.00  44.07  44.17  
Short Term Loans and Advances104.86  139.06  270.36  115.67  159.46  
    Advances recoverable in cash or in kind139.21  124.84  124.78  158.39  107.85  
    Advance income tax and TDS49.18  46.06  44.43  43.47  24.55  
    Amounts due from directors0.00  0.00  0.00  0.00  0.00  
    Due From Subsidiaries0.00  0.00  0.00  0.00  0.00  
    Inter corporate deposits0.00  0.00  0.00  0.00  0.00  
    Corporate Deposits0.00  0.00  0.00  0.00  0.00  
    Other Loans & Advances-83.54  -31.84  101.16  -86.19  27.06  
Total Current Assets1974.41  1956.10  2037.57  2127.90  2639.95  
Net Current Assets (Including Current Investments)135.34  -101.01  258.57  -2152.77  -1705.45  
Miscellaneous Expenses not written off0.00  0.00  0.00  0.00  0.00  
Total Assets5409.59  5661.52  6005.36  5602.04  6439.94  
Contingent Liabilities7317.80  7319.25  125.37  129.88  74.10  
Total Debt9878.40  8727.08  7598.75  4639.05  4077.27  
Book Value-35.19  -26.72  -15.49  -1.81  7.81  
Adjusted Book Value-35.19  -26.72  -15.49  -1.81  7.81  
 
RMS | Policies & Procedures| PMLA | Disclaimer | Privacy Policy | Web Mail | Relationship | Investor Grievance
Career | Contact Us| KYC| PMS Risk Disclosure | Key Managerial Person | Basic Details | Process of Opening an Account | Process of Filing Complaint
Links to MCX | NCDEX |FMC | NCDEX CMID NCDEX-CO-04-00129 | MCX 10550 | FMC MCX: MCX/TCM/CORP/0008| FMC NCDEX : NCDEX/TCM/CORP/0274    
NSE: INB230914036 |NSE F & O INF230914036 |BSE: INB010914032 |BSE F & O: INF010914032 | CDSL: IN-DP-CDSL-335-2006 | OTC: INB200914032
Related Sites: Bombay Stock Exchange (BSE), Investor Protection, National Stock Exchange (NSE), Securities & Exchange Board of India (SEBI)
© Padmakshi 2009. All Rights Reserved. Designed || Developed & Content Powered By Accord Fintech Pvt. Ltd.