Chalet Hotels Ltd
NSE:CHALET
Balance Sheet
Balance Sheet Decomposition
Chalet Hotels Ltd
Chalet Hotels Ltd
Balance Sheet
Chalet Hotels Ltd
| 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 |
928
|
179
|
215
|
228
|
295
|
400
|
76
|
269
|
245
|
445
|
1 323
|
1 862
|
|
| Cash |
928
|
179
|
215
|
228
|
295
|
400
|
76
|
269
|
245
|
445
|
823
|
1 092
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
499
|
770
|
|
| Short-Term Investments |
301
|
131
|
137
|
179
|
388
|
641
|
212
|
165
|
196
|
610
|
384
|
1 205
|
|
| Total Receivables |
2 065
|
1 188
|
1 764
|
2 256
|
3 093
|
798
|
1 051
|
982
|
1 054
|
1 306
|
1 355
|
1 887
|
|
| Accounts Receivables |
157
|
101
|
181
|
296
|
552
|
754
|
969
|
877
|
1 007
|
1 246
|
1 282
|
1 792
|
|
| Other Receivables |
1 908
|
1 087
|
1 583
|
1 960
|
2 541
|
44
|
82
|
105
|
46
|
61
|
73
|
95
|
|
| Inventory |
3 011
|
3 256
|
3 288
|
3 240
|
3 161
|
4 035
|
3 961
|
3 944
|
4 046
|
4 236
|
5 753
|
6 478
|
|
| Other Current Assets |
4 503
|
3 973
|
3 023
|
207
|
120
|
120
|
1 277
|
190
|
881
|
447
|
506
|
988
|
|
| Total Current Assets |
10 807
|
8 728
|
8 426
|
6 111
|
7 057
|
5 994
|
6 578
|
5 551
|
6 422
|
7 044
|
8 821
|
11 651
|
|
| PP&E Net |
16 835
|
19 857
|
19 618
|
21 918
|
21 429
|
20 835
|
23 667
|
20 953
|
20 653
|
22 471
|
25 246
|
33 096
|
|
| PP&E Gross |
16 835
|
19 857
|
19 618
|
21 918
|
21 429
|
20 835
|
23 667
|
20 953
|
20 653
|
22 471
|
25 246
|
33 096
|
|
| Accumulated Depreciation |
3 509
|
4 053
|
4 993
|
6 854
|
7 796
|
8 472
|
9 516
|
10 255
|
11 020
|
11 997
|
12 871
|
13 980
|
|
| Intangible Assets |
6
|
41
|
38
|
30
|
19
|
6
|
34
|
26
|
16
|
31
|
46
|
38
|
|
| Goodwill |
37
|
37
|
37
|
226
|
226
|
226
|
226
|
226
|
226
|
537
|
686
|
817
|
|
| Note Receivable |
238
|
276
|
331
|
444
|
577
|
664
|
1 263
|
868
|
352
|
325
|
836
|
2 505
|
|
| Long-Term Investments |
1 712
|
3 631
|
4 999
|
6 427
|
6 830
|
6 908
|
7 254
|
10 227
|
14 010
|
17 130
|
19 093
|
20 855
|
|
| Other Long-Term Assets |
679
|
679
|
928
|
1 071
|
1 022
|
966
|
1 105
|
2 038
|
2 552
|
1 769
|
2 767
|
1 672
|
|
| Other Assets |
37
|
37
|
37
|
226
|
226
|
226
|
226
|
226
|
226
|
537
|
686
|
817
|
|
| Total Assets |
30 313
N/A
|
33 249
+10%
|
34 376
+3%
|
36 227
+5%
|
37 160
+3%
|
35 599
-4%
|
40 128
+13%
|
39 888
-1%
|
44 232
+11%
|
49 308
+11%
|
57 495
+17%
|
70 635
+23%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
589
|
599
|
652
|
847
|
859
|
1 217
|
1 062
|
829
|
867
|
1 502
|
2 071
|
1 713
|
|
| Accrued Liabilities |
56
|
62
|
70
|
78
|
84
|
96
|
96
|
74
|
78
|
95
|
80
|
87
|
|
| Short-Term Debt |
1 414
|
1 808
|
2 583
|
3 247
|
1 634
|
718
|
405
|
844
|
50
|
128
|
893
|
2 222
|
|
| Current Portion of Long-Term Debt |
1 972
|
3 521
|
1 900
|
2 606
|
3 467
|
1 350
|
1 967
|
2 135
|
3 902
|
5 776
|
10 115
|
7 851
|
|
| Other Current Liabilities |
4 396
|
4 268
|
3 786
|
3 373
|
3 155
|
3 870
|
3 782
|
3 731
|
3 514
|
3 275
|
5 970
|
10 165
|
|
| Total Current Liabilities |
8 428
|
10 258
|
8 991
|
10 150
|
9 199
|
7 251
|
7 312
|
7 612
|
8 411
|
10 776
|
19 128
|
22 039
|
|
| Long-Term Debt |
14 206
|
15 387
|
19 023
|
20 506
|
22 152
|
13 392
|
16 644
|
17 604
|
22 020
|
22 626
|
19 044
|
15 967
|
|
| Deferred Income Tax |
1 022
|
1 206
|
1 083
|
703
|
636
|
291
|
222
|
138
|
12
|
0
|
0
|
855
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
28
|
3
|
3
|
3
|
4
|
5
|
5
|
|
| Other Liabilities |
52
|
78
|
109
|
198
|
218
|
410
|
407
|
377
|
380
|
490
|
815
|
1 317
|
|
| Total Liabilities |
23 708
N/A
|
26 928
+14%
|
29 206
+8%
|
31 556
+8%
|
32 205
+2%
|
21 372
-34%
|
24 582
+15%
|
25 727
+5%
|
30 819
+20%
|
33 888
+10%
|
38 982
+15%
|
40 172
+3%
|
|
| Equity | |||||||||||||
| Common Stock |
1 521
|
1 521
|
1 521
|
1 521
|
1 711
|
2 050
|
2 050
|
2 050
|
2 050
|
2 050
|
2 055
|
2 185
|
|
| Retained Earnings |
4 091
|
3 806
|
2 657
|
1 541
|
1 826
|
1 726
|
2 826
|
1 435
|
631
|
2 463
|
5 374
|
7 500
|
|
| Additional Paid In Capital |
993
|
993
|
993
|
1 608
|
1 418
|
10 269
|
10 269
|
10 269
|
10 269
|
10 270
|
10 400
|
20 174
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
167
|
373
|
373
|
438
|
534
|
551
|
458
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
15
|
27
|
32
|
24
|
103
|
134
|
146
|
|
| Total Equity |
6 605
N/A
|
6 320
-4%
|
5 171
-18%
|
4 670
-10%
|
4 955
+6%
|
14 227
+187%
|
15 546
+9%
|
14 161
-9%
|
13 413
-5%
|
15 419
+15%
|
18 513
+20%
|
30 462
+65%
|
|
| Total Liabilities & Equity |
30 313
N/A
|
33 249
+10%
|
34 376
+3%
|
36 227
+5%
|
37 160
+3%
|
35 599
-4%
|
40 128
+13%
|
39 888
-1%
|
44 232
+11%
|
49 308
+11%
|
57 495
+17%
|
70 635
+23%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
171
|
171
|
171
|
171
|
171
|
205
|
205
|
205
|
205
|
205
|
205
|
218
|
|