Avenue Supermarts Ltd
NSE:DMART
Balance Sheet
Balance Sheet Decomposition
Avenue Supermarts Ltd
Avenue Supermarts Ltd
Balance Sheet
Avenue Supermarts Ltd
| Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
477
|
615
|
554
|
372
|
342
|
330
|
674
|
1 250
|
1 059
|
14 447
|
2 977
|
14 074
|
6 372
|
3 571
|
|
| Cash |
376
|
610
|
545
|
372
|
342
|
328
|
674
|
1 250
|
1 059
|
1 915
|
951
|
2 031
|
2 858
|
3 555
|
|
| Cash Equivalents |
101
|
5
|
9
|
0
|
0
|
2
|
0
|
0
|
0
|
12 532
|
2 026
|
12 044
|
3 514
|
16
|
|
| Short-Term Investments |
89
|
0
|
3
|
7
|
19
|
18 402
|
5 532
|
1 015
|
147
|
30
|
59
|
2 022
|
10 413
|
3 370
|
|
| Total Receivables |
232
|
416
|
501
|
346
|
477
|
952
|
1 110
|
1 205
|
1 155
|
2 653
|
2 777
|
4 843
|
4 725
|
4 995
|
|
| Accounts Receivables |
58
|
134
|
98
|
71
|
84
|
210
|
335
|
644
|
196
|
1 161
|
674
|
2 653
|
2 098
|
1 763
|
|
| Other Receivables |
174
|
282
|
403
|
275
|
393
|
742
|
775
|
561
|
959
|
1 492
|
2 104
|
2 190
|
2 627
|
3 233
|
|
| Inventory |
1 957
|
2 762
|
3 783
|
5 566
|
6 978
|
9 874
|
12 078
|
16 918
|
20 331
|
23 211
|
28 381
|
33 263
|
40 135
|
51 456
|
|
| Other Current Assets |
21
|
15
|
52
|
53
|
81
|
230
|
328
|
438
|
784
|
271
|
234
|
282
|
376
|
529
|
|
| Total Current Assets |
2 776
|
3 807
|
4 893
|
6 344
|
7 897
|
29 786
|
19 722
|
20 826
|
23 477
|
40 611
|
34 429
|
54 484
|
62 020
|
63 922
|
|
| PP&E Net |
8 622
|
10 397
|
12 568
|
16 222
|
21 709
|
26 968
|
34 231
|
46 509
|
61 891
|
79 183
|
102 885
|
120 597
|
142 335
|
171 909
|
|
| PP&E Gross |
8 622
|
10 397
|
12 568
|
0
|
21 709
|
26 968
|
34 231
|
46 509
|
61 891
|
79 183
|
102 885
|
120 597
|
142 335
|
171 909
|
|
| Accumulated Depreciation |
1 236
|
1 656
|
2 190
|
0
|
967
|
2 223
|
3 851
|
5 835
|
9 413
|
13 385
|
17 988
|
24 025
|
30 761
|
38 119
|
|
| Intangible Assets |
18
|
31
|
36
|
40
|
43
|
64
|
294
|
300
|
285
|
222
|
136
|
232
|
304
|
290
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
783
|
783
|
783
|
783
|
783
|
783
|
783
|
783
|
|
| Note Receivable |
290
|
443
|
323
|
679
|
881
|
509
|
864
|
912
|
2 923
|
4 541
|
5 066
|
3 711
|
3 693
|
4 303
|
|
| Long-Term Investments |
138
|
160
|
152
|
146
|
275
|
490
|
165
|
183
|
30 849
|
10 450
|
10 448
|
90
|
1 101
|
107
|
|
| Other Long-Term Assets |
65
|
84
|
103
|
132
|
210
|
375
|
425
|
546
|
557
|
769
|
981
|
1 168
|
1 536
|
1 889
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
783
|
783
|
783
|
783
|
783
|
783
|
783
|
783
|
|
| Total Assets |
11 909
N/A
|
14 921
+25%
|
18 076
+21%
|
23 563
+30%
|
31 016
+32%
|
58 194
+88%
|
56 484
-3%
|
70 057
+24%
|
120 765
+72%
|
136 560
+13%
|
154 726
+13%
|
181 063
+17%
|
211 772
+17%
|
243 203
+15%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
9
|
6
|
4
|
1 220
|
1 944
|
2 607
|
3 173
|
4 633
|
4 335
|
5 781
|
5 892
|
7 538
|
9 848
|
10 708
|
|
| Accrued Liabilities |
74
|
94
|
127
|
269
|
453
|
575
|
450
|
454
|
487
|
554
|
633
|
728
|
1 031
|
1 070
|
|
| Short-Term Debt |
642
|
634
|
550
|
422
|
1 288
|
1 388
|
73
|
3 043
|
37
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
530
|
925
|
1 293
|
1 468
|
1 553
|
3 775
|
1 860
|
2 703
|
1 084
|
807
|
1 398
|
1 663
|
1 929
|
2 638
|
|
| Other Current Liabilities |
947
|
1 317
|
1 588
|
575
|
925
|
1 097
|
1 304
|
1 437
|
1 315
|
3 916
|
4 260
|
4 741
|
6 984
|
7 705
|
|
| Total Current Liabilities |
2 203
|
2 976
|
3 562
|
3 954
|
6 163
|
9 444
|
6 860
|
12 269
|
7 258
|
11 058
|
12 183
|
14 670
|
19 791
|
22 122
|
|
| Long-Term Debt |
2 643
|
3 712
|
4 568
|
7 138
|
9 085
|
9 809
|
2 460
|
1 257
|
2 211
|
3 120
|
5 072
|
4 767
|
3 992
|
5 558
|
|
| Deferred Income Tax |
130
|
201
|
265
|
305
|
399
|
506
|
452
|
633
|
474
|
512
|
640
|
770
|
919
|
1 125
|
|
| Minority Interest |
3
|
3
|
0
|
1
|
1
|
1
|
6
|
6
|
5
|
4
|
3
|
1
|
5
|
11
|
|
| Other Liabilities |
114
|
134
|
125
|
167
|
163
|
16
|
15
|
18
|
20
|
29
|
53
|
69
|
96
|
132
|
|
| Total Liabilities |
5 092
N/A
|
7 025
+38%
|
8 521
+21%
|
11 563
+36%
|
15 811
+37%
|
19 776
+25%
|
9 793
-50%
|
14 183
+45%
|
9 967
-30%
|
14 723
+48%
|
17 950
+22%
|
20 276
+13%
|
24 794
+22%
|
28 925
+17%
|
|
| Equity | |||||||||||||||
| Common Stock |
5 335
|
5 441
|
5 468
|
5 615
|
5 615
|
6 241
|
6 241
|
6 241
|
6 478
|
6 478
|
6 478
|
6 483
|
6 507
|
6 507
|
|
| Retained Earnings |
1 398
|
2 337
|
3 951
|
6 010
|
8 989
|
12 832
|
21 483
|
30 940
|
44 289
|
55 414
|
70 353
|
94 153
|
119 336
|
146 636
|
|
| Additional Paid In Capital |
83
|
118
|
137
|
317
|
317
|
18 098
|
18 098
|
18 098
|
59 946
|
59 946
|
59 946
|
60 151
|
61 135
|
61 135
|
|
| Other Equity |
0
|
0
|
0
|
57
|
283
|
1 247
|
870
|
597
|
85
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
6 817
N/A
|
7 895
+16%
|
9 556
+21%
|
12 000
+26%
|
15 204
+27%
|
38 418
+153%
|
46 691
+22%
|
55 875
+20%
|
110 797
+98%
|
121 837
+10%
|
136 776
+12%
|
160 787
+18%
|
186 978
+16%
|
214 278
+15%
|
|
| Total Liabilities & Equity |
11 909
N/A
|
14 921
+25%
|
18 076
+21%
|
23 563
+30%
|
31 016
+32%
|
58 194
+88%
|
56 484
-3%
|
70 057
+24%
|
120 765
+72%
|
136 560
+13%
|
154 726
+13%
|
181 063
+17%
|
211 772
+17%
|
243 203
+15%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
624
|
624
|
624
|
624
|
624
|
624
|
624
|
624
|
648
|
648
|
648
|
648
|
651
|
651
|
|