COMPANY/FINANCE/BALANCE SHEET/175/Nestle India
COMPANY/FINANCE/BALANCE SHEET/175/Nestle India
COMPANY/FINANCE/BALANCE SHEET/175/Nestle India
) As on 02/02/2010
COMPANY/FINANCE/BALANCE SHEET/175/Nestle India
199412 199512 199612 199712 199812 199912 200012 200112 200212 200312 200412 200512 200612 200712 200812
SOURCES OF FUNDS :
Share Capital 64.28 64.28 96.42 96.42 96.42 96.42 96.42 96.42 96.42 96.42 96.42 96.42 96.42 96.42 96.42
Reserves Total 166.58 166.36 151.72 162.41 179.66 192.32 161.54 168.87 192.88 238.58 222.99 257.72 292.47 322.01 376.93
Equity Share Warrants 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity Application Money 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Shareholders Funds 230.86 230.64 248.14 258.83 276.08 288.74 257.96 265.29 289.3 335 319.41 354.14 388.89 418.43 473.35
Secured Loans 59.1 139.79 193.45 216.04 229.26 112.39 79 139.9 62.71 5.1 7.9 14.3 16.27 2.87 0.82
Unsecured Loans 31.49 109.86 110 99.49 25 0 6 0 0 0 0 0 0 0 0
Total Debt 90.59 249.65 303.45 315.53 254.26 112.39 85 139.9 62.71 5.1 7.9 14.3 16.27 2.87 0.82
Total Liabilities 321.45 480.29 551.59 574.36 530.34 401.13 342.96 405.19 352.01 340.1 327.31 368.44 405.16 421.3 474.17
APPLICATION OF FUNDS :
Gross Block 244.53 390.67 451.15 523.57 579.07 601.93 677.07 708.13 749.14 789.45 838.16 949.44 1058.28 1179.77 1404.84
Less : Accumulated Depreciation 92.18 106.66 127.4 153.32 190.78 228.66 264.48 299.09 358.55 395.86 438.62 478.31 516.48 576.79 651.54
Less:Impairment of Assets 0 0 0 0 0 0 0 1.39 14.83 2.22 2.33 -2.64 0 1.17 0.31
Net Block 152.35 284.01 323.75 370.25 388.29 373.27 412.59 407.65 375.76 391.37 397.21 473.77 541.8 601.81 752.99
Lease Adjustment 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Capital Work in Progress 74.37 13.67 36.95 28.84 14.01 6.91 4.88 18.83 18 13.94 34.09 22.82 38.24 73.7 109.17
Investments 0.7 0.7 0.09 0.09 0 12.39 0 10.46 32.63 73.64 154.86 104.43 77.77 94.4 34.9
Current Assets, Loans & Advances
Inventories 149.41 214.47 186.97 220.12 204.48 162.39 206.41 212.73 219.15 219.42 216.67 253.1 276.22 401.22 434.91
Sundry Debtors 26.11 99.53 102.42 91.79 66.57 68.31 31.11 29.23 22.55 31.7 26.17 30.52 55.76 53.49 45.59
Cash and Bank 1.05 2.7 1.04 1.23 1 4.47 10.1 4.21 5.87 6.29 9.45 36.65 76.35 37.76 193.69
Loans and Advances 50.72 56.98 67.65 79.92 82.16 84.01 87.24 110.45 119 106.59 105.89 142.43 127.04 145.39 123.76
Total Current Assets 227.29 373.68 358.08 393.06 354.21 319.18 334.86 356.62 366.57 364 358.18 462.7 535.37 637.86 797.95
Less : Current Liabilities and Provisions
Current Liabilities 122.6 161.81 148.83 139.03 133.87 158.04 192.2 200.96 215.11 238.96 269.36 319.83 370.56 459.97 506.64
Provisions 10.66 29.96 18.45 78.85 92.3 152.58 217.17 178.22 213.93 253.36 348.87 365.5 398.31 497.8 677.32
Total Current Liabilities 133.26 191.77 167.28 217.88 226.17 310.62 409.37 379.18 429.04 492.32 618.23 685.33 768.87 957.77 1183.96
Net Current Assets 94.03 181.91 190.8 175.18 128.04 8.56 -74.51 -22.56 -62.47 -128.32 -260.05 -222.63 -233.5 -319.91 -386.01
Miscellaneous Expenses not written off 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax Assets 0 0 0 0 0 0 0 0 46.96 48.39 63.02 51.9 48.08 40.84 38.91
Deferred Tax Liability 0 0 0 0 0 0 0 9.19 58.87 58.92 61.82 61.85 67.23 69.54 75.79
Net Deferred Tax 0 0 0 0 0 0 0 -9.19 -11.91 -10.53 1.2 -9.95 -19.15 -28.7 -36.88
Total Assets 321.45 480.29 551.59 574.36 530.34 401.13 342.96 405.19 352.01 340.1 327.31 368.44 405.16 421.3 474.17