FSN E-COMMERCE VENTURES LTD.
NSE : NYKAABSE : 543384ISIN
CODE : INE388Y01029Industry : e-CommerceHouse
: Private
BSE170.802.05 (+1.21 % )
PREV CLOSE (Rs.) 168.75
OPEN PRICE (Rs.) 170.00
BID PRICE (QTY) 170.80 (2676 )
OFFER PRICE (QTY) 171.00 (125 )
VOLUME 60039
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE171.10 2.2 (+1.3 % )
PREV CLOSE(Rs.) 168.90
OPEN PRICE (Rs.) 169.20
BID PRICE (QTY) 171.10 (197 )
OFFER PRICE (QTY) 171.15 (87 )
VOLUME 1587814
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Balance Sheet
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | NA | NA | NA | NA | NA |
| Share Capital | 2852.45 | 474.11 | 150.57 | 145.49 | 142.43 |
| Equity - Authorised | 3250.00 | 2750.00 | 1950.00 | 195.00 | 150.00 |
| Equity - Issued | 2852.45 | 474.11 | 150.57 | 145.49 | 142.43 |
| Equity Paid Up | 2852.45 | 474.11 | 150.57 | 145.49 | 142.43 |
| Equity Shares Forfeited | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Capital Paid Up | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 1.00 | 1.00 | 10.00 | 10.00 | 10.00 |
| Share Warrants & Outstandings | 169.66 | 156.60 | 89.37 | 109.83 | 94.20 |
| Total Reserves | 10757.99 | 12768.29 | 4659.02 | 2968.72 | 2117.82 |
| Securities Premium | 12141.56 | 14150.68 | 5666.58 | 4572.25 | 3492.16 |
| Capital Reserves | 0.36 | 0.36 | 0.00 | 0.00 | 17.37 |
| Profit & Loss Account Balance | -388.89 | -581.50 | -992.25 | -1609.08 | -1393.87 |
| General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Reserves | -995.04 | -801.25 | -15.31 | 5.54 | 2.16 |
| Reserve excluding Revaluation Reserve | 10757.99 | 12768.29 | 4659.02 | 2968.72 | 2117.82 |
| Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shareholder's Funds | 13780.10 | 13399.00 | 4898.96 | 3224.05 | 2354.44 |
| Minority Interest | 141.45 | 56.15 | 8.34 | 7.38 | 4.69 |
| Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Secured Loans | 3.61 | 9.22 | 16.60 | 1.50 | 2.22 |
| Non Convertible Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Converible Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Packing Credit - Bank | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inter Corporate & Security Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Term Loans - Banks | 3.61 | 9.22 | 16.60 | 0.00 | 0.00 |
| Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Secured | 0.00 | 0.00 | 0.00 | 1.50 | 2.22 |
| Unsecured Loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Fixed Deposits - Public | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans and advances from subsidiaries | 0.00 | 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 Notes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Loan in Foreign Currency | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans - Banks | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans - Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Unsecured Loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax Assets / Liabilities | -1877.73 | -1152.18 | -780.35 | -432.14 | -457.84 |
| Deferred Tax Assets | 1877.73 | 1152.18 | 780.35 | 561.15 | 727.12 |
| Deferred Tax Liability | 0.00 | 0.00 | 0.00 | 129.01 | 269.27 |
| Other Long Term Liabilities | 3506.88 | 3265.45 | 1073.82 | 1302.62 | 848.18 |
| Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Provisions | 92.65 | 77.96 | 73.46 | 52.60 | 24.46 |
| Total Non-Current Liabilities | 1725.41 | 2200.45 | 383.53 | 924.58 | 417.02 |
| Current Liabilities | NA | NA | NA | NA | NA |
| Trade Payables | 2653.89 | 3620.54 | 3162.12 | 3134.12 | 1892.68 |
| Sundry Creditors | 2653.89 | 3620.54 | 3162.12 | 3134.12 | 1892.68 |
| Acceptances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Liabilities | 4612.94 | 2605.81 | 1572.60 | 849.96 | 423.86 |
| Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
| Advances received from customers | 146.41 | 83.51 | 112.20 | 98.93 | 63.91 |
| Interest Accrued But Not Due | 60.03 | 6.98 | 6.53 | 5.76 | 0.00 |
| Share Application Money | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current maturity of Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current maturity - Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Liabilities | 4406.50 | 2515.32 | 1453.87 | 745.28 | 359.93 |
| Short Term Borrowings | 4594.40 | 3315.83 | 1858.05 | 2673.26 | 2254.45 |
| Secured ST Loans repayable on Demands | 3853.95 | 3315.83 | 1858.05 | 2473.55 | 2254.45 |
| Working Capital Loans- Sec | 3853.95 | 3315.83 | 1858.05 | 2473.55 | 2254.33 |
| Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Unsecured Loans | -3113.50 | -3315.83 | -1858.05 | -2273.84 | -2254.33 |
| Short Term Provisions | 113.86 | 110.39 | 355.40 | 18.59 | 0.37 |
| Proposed Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Provision for Tax | 0.00 | 21.73 | 246.93 | 17.91 | 0.00 |
| Provision for post retirement benefits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Provisions | 113.86 | 88.66 | 108.47 | 0.68 | 0.37 |
| Total Current Liabilities | 11975.09 | 9652.57 | 6948.17 | 6675.92 | 4571.37 |
| Total Liabilities | 27622.05 | 25308.17 | 12239.00 | 10831.93 | 7347.52 |
| ASSETS | NA | NA | NA | NA | NA |
| Gross Block | 10934.55 | 7415.56 | 4097.48 | 3433.36 | 1961.70 |
| Less: Accumulated Depreciation | 3946.38 | 2583.05 | 1786.23 | 1118.82 | 473.43 |
| Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Block | 6988.17 | 4832.51 | 2311.25 | 2314.54 | 1488.27 |
| Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 20.22 | 97.64 | 19.68 | 7.78 | 3.20 |
| Non Current Investments | 381.20 | 0.00 | 13.19 | 38.03 | 32.30 |
| Long Term Investment | 381.20 | 0.00 | 13.19 | 38.03 | 32.30 |
| Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Unquoted | 381.20 | 0.00 | 13.19 | 38.03 | 32.30 |
| Long Term Loans & Advances | 868.22 | 533.58 | 260.86 | 255.20 | 419.84 |
| Other Non Current Assets | 19.70 | 426.60 | 0.00 | 0.00 | 0.00 |
| Total Non-Current Assets | 8566.07 | 6037.64 | 2608.86 | 2628.00 | 1943.61 |
| Current Assets Loans & Advances | NA | NA | NA | NA | NA |
| Currents Investments | 0.00 | 0.00 | 0.00 | 0.00 | 1350.40 |
| Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 1350.40 |
| Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 10051.40 | 8756.21 | 4980.90 | 4500.87 | 2445.96 |
| Raw Materials | 117.87 | 317.50 | 199.03 | 105.62 | 2.77 |
| Work-in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finished Goods | 1042.57 | 713.89 | 244.64 | 29.21 | 0.00 |
| Packing Materials | 192.78 | 115.38 | 72.29 | 105.91 | 60.78 |
| Stores  and Spare | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Inventory | 8698.18 | 7609.44 | 4464.94 | 4260.13 | 2382.40 |
| Sundry Debtors | 1635.31 | 945.33 | 766.35 | 984.33 | 1044.94 |
| Debtors more than Six months | 78.16 | 43.51 | 186.91 | 0.00 | 0.00 |
| Debtors Others | 1641.24 | 948.50 | 649.02 | 987.23 | 1047.50 |
| Cash and Bank | 1487.40 | 2670.43 | 2476.69 | 1756.18 | 119.51 |
| Cash in hand | 0.02 | 7.72 | 3.43 | 1.16 | 4.89 |
| Balances at Bank | 1487.38 | 2662.71 | 2472.94 | 1755.02 | 37.01 |
| Other cash and bank balances | 0.00 | 0.00 | 0.32 | 0.00 | 77.61 |
| Other Current Assets | 606.47 | 498.09 | 417.52 | 191.92 | 39.06 |
| Interest accrued on Investments | 108.11 | 111.44 | 49.23 | 2.43 | 0.00 |
| Interest accrued on Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deposits with Government | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest accrued and or due on loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Prepaid Expenses | 127.81 | 95.03 | 57.87 | 85.62 | 39.06 |
| Other current_assets | 370.55 | 291.62 | 310.42 | 103.87 | 0.00 |
| Short Term Loans and Advances | 5275.40 | 6400.47 | 988.68 | 770.62 | 404.05 |
| Advances recoverable in cash or in kind | 1040.10 | 1146.41 | 627.00 | 398.31 | 326.30 |
| Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Amounts due from directors | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Due From Subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inter corporate deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Loans & Advances | 4235.30 | 5254.06 | 361.68 | 372.31 | 77.75 |
| Total Current Assets | 19055.98 | 19270.53 | 9630.14 | 8203.93 | 5403.91 |
| Net Current Assets (Including Current Investments) | 7080.89 | 9617.96 | 2681.97 | 1528.01 | 832.55 |
| Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Assets | 27622.05 | 25308.17 | 12239.00 | 10831.93 | 7347.52 |
| Contingent Liabilities | 6491.90 | 3641.90 | 100.86 | 31.60 | 60.48 |
| Total Debt | 4603.62 | 3330.34 | 1874.65 | 2675.48 | 2257.34 |
| Book Value | 4.77 | 27.93 | 319.43 | 214.05 | 158.70 |
| Adjusted Book Value | 4.77 | 4.66 | 1.77 | 1.19 | 0.88 |
