United Spirits Ltd
NSE:MCDOWELL-N
Balance Sheet
Balance Sheet Decomposition
United Spirits Ltd
United Spirits Ltd
Balance Sheet
United Spirits Ltd
| Mar-2022 | Mar-2023 | Mar-2024 | ||
|---|---|---|---|---|
| Assets | ||||
| Cash & Cash Equivalents |
545
|
1 151
|
12 690
|
|
| Cash |
545
|
1 151
|
10 520
|
|
| Cash Equivalents |
0
|
0
|
2 170
|
|
| Short-Term Investments |
2 275
|
10 239
|
6 360
|
|
| Total Receivables |
25 718
|
27 025
|
30 660
|
|
| Accounts Receivables |
23 736
|
24 340
|
30 560
|
|
| Other Receivables |
1 982
|
2 685
|
100
|
|
| Inventory |
21 960
|
22 798
|
20 630
|
|
| Other Current Assets |
1 136
|
1 133
|
3 430
|
|
| Total Current Assets |
51 634
|
62 346
|
73 770
|
|
| PP&E Net |
15 635
|
12 177
|
11 080
|
|
| PP&E Gross |
15 635
|
12 177
|
0
|
|
| Accumulated Depreciation |
10 350
|
10 337
|
0
|
|
| Intangible Assets |
3 660
|
3 727
|
3 490
|
|
| Goodwill |
210
|
13
|
10
|
|
| Note Receivable |
13 425
|
13 097
|
17 230
|
|
| Long-Term Investments |
0
|
554
|
2 960
|
|
| Other Long-Term Assets |
4 549
|
5 701
|
3 950
|
|
| Other Assets |
210
|
13
|
10
|
|
| Total Assets |
89 113
N/A
|
97 615
+10%
|
112 490
+15%
|
|
| Liabilities | ||||
| Accounts Payable |
15 821
|
17 825
|
19 540
|
|
| Accrued Liabilities |
6 021
|
4 821
|
0
|
|
| Short-Term Debt |
3 392
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 312
|
1 030
|
1 280
|
|
| Other Current Liabilities |
11 837
|
12 567
|
18 210
|
|
| Total Current Liabilities |
38 383
|
36 243
|
39 030
|
|
| Long-Term Debt |
1 350
|
803
|
1 370
|
|
| Deferred Income Tax |
483
|
451
|
730
|
|
| Minority Interest |
789
|
0
|
0
|
|
| Other Liabilities |
149
|
123
|
150
|
|
| Total Liabilities |
39 576
N/A
|
37 620
-5%
|
41 280
+10%
|
|
| Equity | ||||
| Common Stock |
1 453
|
1 455
|
1 450
|
|
| Retained Earnings |
3 396
|
13 860
|
69 760
|
|
| Additional Paid In Capital |
45 680
|
45 689
|
0
|
|
| Unrealized Security Profit/Loss |
1 197
|
1 197
|
0
|
|
| Other Equity |
205
|
188
|
0
|
|
| Total Equity |
49 537
N/A
|
59 995
+21%
|
71 210
+19%
|
|
| Total Liabilities & Equity |
89 113
N/A
|
97 615
+10%
|
112 490
+15%
|
|
| Shares Outstanding | ||||
| Common Shares Outstanding |
727
|
727
|
727
|
|