Innovative Ideals and Services India Ltd
NSE: BSE: 541983
₹18.96
(1.94%)
Sun, 05 Apr 2026, 10:53 am
Market Cap211.67M
PE Ratio0
Dividend0
Innovative Ideals and Services India Balance Sheet
| Particulars | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -7.25M | -7.25M | -7.66M | -6.75M | -7.14M | -4.64M | -11.88M | -14.31M | -16.31M | -17.35M | -3.61M | -126.00K | -87.00K |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 400.03M | 478.08M | 236.16M | 208.84M | 224.79M | 340.77M | 445.00M | 447.27M | 388.80M | 355.26M | 302.89M | 289.25M | 301.63M |
| Total current assets | 389.40M | 467.31M | 224.50M | 199.52M | 219.68M | 322.78M | 371.20M | 294.02M | 235.50M | 149.79M | 84.27M | 63.08M | 79.30M |
| Cash and short term investments | 9.60M | 7.78M | 4.99M | 1.58M | -20.56K | 4.08M | 550.53K | 103.00K | 137.00K | 451.00K | 38.00K | 7.00K | 21.00K |
| Cash & equivalents | 9.60M | 7.78M | 4.99M | 1.58M | -20.56K | 4.08M | 550.53K | 103.00K | 137.00K | 451.00K | 38.00K | 7.00K | 21.00K |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 314.09M | 240.05M | 164.90M | 128.96M | 145.69M | 138.06M | 139.05M | 80.85M | 103.87M | 22.73M | 14.18M | 15.01M | 41.47M |
| Accounts receivable - trade, net | 312.27M | 237.02M | 164.90M | 128.90M | 145.64M | 136.02M | 137.06M | 77.64M | 26.61M | 19.24M | 10.38M | 11.19M | 37.50M |
| Other receivables | 1.83M | 3.03M | 0 | 56.00K | 56.17K | 2.04M | 1.99M | 3.21M | 77.25M | 3.49M | 3.80M | 3.83M | 3.97M |
| Total inventory | 65.51M | 219.47M | 54.62M | 68.99M | 73.26M | 164.31M | 215.06M | 212.51M | 131.30M | 124.93M | 68.35M | 48.01M | 37.75M |
| Other current assets, total | 195.00K | 0 | 0 | 0 | 112.00K | 12.50M | 14.82M | 367.00K | 100.00K | 1.15M | 1.20M | 57.00K | 57.00K |
| Total non-current assets | 10.63M | 10.77M | 11.66M | 9.32M | 5.11M | 17.99M | 73.80M | 153.25M | 153.30M | 205.47M | 218.62M | 226.16M | 222.33M |
| Long term investments | 724.00K | 615.00K | 492.00K | 0 | 600.00K | 790.05K | 45.88M | 64.08M | 64.09M | 145.73M | 135.16M | 134.83M | 134.78M |
| Note receivable - long term | — | — | — | — | — | — | 45.80M | 63.99M | 63.99M | 145.63M | 135.16M | 134.83M | 134.78M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 724.00K | 615.00K | 492.00K | 0 | 600.00K | 790.05K | 76.82K | 82.00K | 100.00K | 100.00K | 0 | 0 | 0 |
| Net property/plant/equipment | 5.80M | 5.39M | 5.02M | 4.62M | 4.28M | 5.49M | 5.31M | 4.93M | 4.30M | 4.03M | 3.58M | 3.23M | 2.95M |
| Gross property/plant/equipment | 9.91M | 9.94M | 9.95M | 9.95M | 9.95M | 11.77M | 12.14M | 12.53M | 12.53M | 12.76M | 12.76M | 12.76M | 12.76M |
| Deferred tax assets | — | — | 31.00K | 13.00K | 37.00K | — | 249.94K | 10.06M | 29.39M | 46.18M | 70.54M | 78.76M | 75.27M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 21.24K | 14.51K | 8.00K | 4.00K | 3.00K | 2.00K | 1.00K | 1.00K |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 21.24K | 14.51K | 8.00K | 4.00K | 3.00K | 2.00K | 1.00K | 1.00K |
| Other long term assets, total | 4.10M | 4.77M | 6.11M | 4.69M | 232.81K | 67.14K | 0 | 65.02M | 46.35M | 181.00K | 181.00K | 181.00K | 173.00K |
| Short term debt | 53.07M | 46.40M | 49.53M | 45.54M | 45.36M | 70.49M | 29.95M | 107.72M | 67.25M | 82.68M | 82.91M | 71.19M | 58.83M |
| Current portion of LT debt and capital leases | 11.83M | 5.97M | 9.03M | — | — | — | 5.18M | 6.06M | 8.60M | 21.94M | 19.71M | 9.41M | 0 |
| Short term debt excl. current portion of LT debt | 41.24M | 40.43M | 40.51M | 45.54M | 45.36M | 70.49M | 24.77M | 101.67M | 58.65M | 60.74M | 63.20M | 61.78M | 58.83M |
| Accounts payable | 270.83M | 347.45M | 89.50M | 79.65M | 17.26M | 56.43M | 52.28M | 54.66M | 21.96M | 8.18M | 20.88M | 16.90M | 12.44M |
| Income tax payable | 13.63M | 13.45M | 8.23M | 7.70M | 10.08M | 14.44M | 32.70M | 25.26M | 21.13M | 22.25M | 22.25M | 22.25M | 22.25M |
| Long term debt | 5.08M | 5.16M | 0 | 0 | 3.20M | 10.78M | 10.21M | 5.72M | 80.38M | 84.88M | 98.19M | 125.14M | 139.48M |
| Long term debt excl. lease liabilities | 5.08M | 5.16M | 0 | 0 | 3.20M | 10.78M | 10.21M | 5.72M | 80.38M | 84.88M | 98.19M | 125.14M | 139.48M |
| Total equity | 52.30M | 57.32M | 58.88M | 59.02M | 59.72M | 128.24M | 267.17M | 237.55M | 178.81M | 129.42M | 57.00M | 32.43M | 42.47M |
| Shareholders' equity | 52.30M | 57.32M | 58.88M | 59.02M | 59.72M | 128.24M | 267.17M | 237.55M | 178.81M | 129.42M | 57.00M | 32.43M | 42.47M |
| Common equity, total | 52.30M | 57.32M | 58.88M | 59.02M | 59.72M | 128.24M | 267.17M | 237.55M | 178.81M | 129.42M | 57.00M | 32.43M | 42.47M |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 58.15M | 51.56M | 49.53M | 45.54M | 48.56M | 81.28M | 40.16M | 113.44M | 147.62M | 167.55M | 181.10M | 196.32M | 198.31M |
| Net debt | 48.55M | 43.79M | 44.55M | 43.96M | 48.58M | 77.20M | 39.60M | 113.34M | 147.49M | 167.10M | 181.06M | 196.31M | 198.28M |
| Change in accounts receivable | -177.52M | 75.24M | 72.13M | 36.00M | -21.86M | 9.78M | -8.46M | 59.42M | 51.03M | 7.38M | 8.86M | -807.00K | -26.32M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 137.54M | 76.61M | -257.95M | -9.54M | 171.00K | 39.17M | -34.49M | 2.38M | -32.69M | -13.78M | 12.70M | -3.98M | -4.46M |
| Change in other assets/liabilities | 17.42M | -2.81M | 19.57M | -22.94M | 11.12M | -4.06M | -31.95M | -48.03M | -31.71M | 6.55M | -6.52M | 1.30M | 4.62M |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | -724.00K | 109.00K | 123.00K | 492.00K | 0 | 0 | 0 | 0 | 0 | -183.00K | 183.00K | 0 | 0 |
| Sale/maturity of investments | 0 | 109.00K | 123.00K | 492.00K | 0 | 0 | 0 | 0 | 0 | 0 | 183.00K | 0 | 0 |
| Purchase of investments | -724.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -183.00K | 0 | 0 | 0 |
| Other investing cash flow items, total | 4.82M | -159.62M | 160.88M | 2.63M | 3.68M | -11.82M | -13.90M | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 4.96M | -733.00K | -5.08M | 5.03M | -444.00K | 32.41M | -34.96M | 72.41M | 31.65M | 19.93M | 13.55M | 15.22M | 1.98M |
| Issuance/retirement of long term debt | -36.28M | 78.00K | -5.16M | 0 | 0 | 7.58M | 12.38M | -4.49M | 74.66M | 4.50M | 13.32M | 26.94M | 14.34M |
| Issuance/retirement of short term debt | 41.24M | -811.00K | 79.00K | 5.03M | -444.00K | 24.82M | -47.34M | 76.90M | -43.01M | 15.43M | 233.00K | -11.72M | -12.36M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | -100.00K | 0 | 0 | 0 | 0 | -43.43M | 0 | -70.03M | 18.65M | 39.97M | 10.58M | 325.00K | 59.00K |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800