Berger Paints: Statement of Financial Position

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

BERGER PAINTS

Statement Of Financial Position

Thousands Thousands Thousands Thousands


2017 2016 2015 2014
Non-current assets
Property, plant and equipment 1,138,904 1,034,257 1,045,323 579,585
Intangibles 44,767 48,532 44,467 49,677
Investments - related 74,568 52,557 12,528 12,810
Long term loans 50,929 46,554 32,472 22,731
Long term deposits 20,774 17,463 17,925 17,196
long term loans to related party 40,000 0 0 0
Deferred taxation 1,859 0 36745 156,457
Total Non-current Asset 1,371,801 1,199,363 1,189,460 838,456
Current assets
Stores 16,924 15,422 7,056 6,288
Stock in trade 1,018,236 734,991 717,550 810,836
Trade debts 1,249,455 1,223,283 1,093,739 1,083,418
Loans and advances 102,524 91,541 79,877 63,528
Trade deposits and short term prep 30,387 27,725 25,829 10,857
Other receivables 13,732 113,900 23,050 48,734
Taxation - net 299,289 181,780 209,166 115,023
Short term investments 42,275 20,000 10,018 0
Cash and bank balances 44,356 95,277 191,738 255,010
Total current Asset 2,817,178 2,503,919 2,358,023 2,393,694
Total Assets 4,188,979 3,703,282 3,547,483 3,232,150
Share capital and reserves

Authorised share capital


25,000,000 ordinary shares of Rs.10 250,000 250,000 250,000 250,000

Share capital 181,864 181,864 181,864 181,864


Reserves 724,418 638,038 444,701 385,317
906,282 819,902 626,565 567,181

Surplus on revaluation of fixed assets 521,363 542,313 559,773 184,878

Non-current liabilities
Long-term financing 138,263 1,350 41,950 147,550
Staff retirement benefits 119,977 103,925 76,420 54,535
Liabilities against assets subject to f 0 0 849 4,006
Deffered taxation 0 5,308 0 0
258,240 110,583 119,219 206,091
Current liabilities
Trade and other payables 1,472,877 1,314,784 1,062,745 930,528
Accrued finance cost 13,394 11,566 27,379 40,164
Current maturity of long-term financ 68,088 40,600 105,600 105,600
Current maturity of liabilities against assets
subject to finance lease 2,434 1,584
Short term borrowings 948,735 863,534 1,043,768 1,196,124
2,503,094 2,230,484 2,241,926 2,274,000
2,761,334 2,341,067 2,361,145 2,480,091

Total Liabilities & Equity 4,188,979 3,703,282 3,547,483 3,232,150


Thousands
2013

595,229
52,263
4,086
20,839
16,284
0
162,901
851,602

6,952
875,915
827,388
57,023
13,724
40,674
126,742
18,883
219,527
2,186,828
3,038,430

250,000

181,864
280,734
462,598

186,311
50,000
60,692
5,583
0
116,275

952,876
37,481
65,000

2,091
1,215,798
2,273,246
2,389,521

3,038,430
BERGER Paints
Statement Of Profit & Loss
2017 2016
Sales - net 5,122,570 5,081,749
Cost of sales 3,632,609 3,534,578
Gross profit 1,489,961 1,547,171

Distribution costs 1,009,310 919,830


Administrative expenses 185,199 216,505
Operating profit 295,452 410,836

Other income 51,356 135,695


346,808 546,531

Other charges 5,917 134,922

EBIT 340,891 411,609

Finance cost 74,960 89,214

Profit before taxation 265,931 322,395

Taxation 63,820 137,618

Net income 202,111 184,777


ER Paints
Of Profit & Loss
2015 2014 2013
4,301,830 4,509,031 4,167,303
3,146,498 3,411,771 3,238,930
1,155,332 1,097,260 928,373

681,425 708,993 595,123


180,459 181,522 153,741
293,448 206,745 179,509

34,115 117,968 97,244


327,563 324,713 276,753

12,621 9,665 11,270

314,942 315,048 265,483

148,354 166,086 164,115

166,588 148,962 101,368

57,435 51,454 41,350

109,153 97,508 60,018

You might also like