Dhani Services Ltd
NSE:DHANI
Balance Sheet
Balance Sheet Decomposition
Dhani Services Ltd
Dhani Services Ltd
Balance Sheet
Dhani Services Ltd
| Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
4 174
|
6 582
|
337
|
1 001
|
186
|
389
|
509
|
1 620
|
5 579
|
6 874
|
7 315
|
19 238
|
9 624
|
19 690
|
5 898
|
5 290
|
1 644
|
667
|
|
| Cash |
4 174
|
6 582
|
337
|
1 001
|
186
|
0
|
509
|
827
|
599
|
334
|
814
|
6 392
|
9 624
|
19 690
|
5 898
|
5 290
|
1 644
|
667
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
389
|
0
|
793
|
4 980
|
6 540
|
6 501
|
12 846
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
952
|
620
|
270
|
1 024
|
458
|
332
|
603
|
1 380
|
2 523
|
3 237
|
2 993
|
3 859
|
3 841
|
2 209
|
2 100
|
1 487
|
1 267
|
1 989
|
|
| Accounts Receivables |
952
|
620
|
270
|
1 024
|
263
|
332
|
603
|
1 380
|
2 482
|
3 178
|
2 968
|
2 637
|
2 734
|
1 521
|
1 403
|
1 281
|
1 192
|
866
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
41
|
59
|
25
|
1 222
|
1 107
|
688
|
697
|
206
|
75
|
1 123
|
|
| Inventory |
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
1 067
|
2 627
|
2 680
|
|
| Other Current Assets |
37
|
30
|
360
|
453
|
513
|
78
|
44
|
320
|
572
|
323
|
93
|
241
|
1 096
|
2 020
|
1 939
|
2 411
|
2 251
|
81
|
|
| Total Current Assets |
5 163
|
7 232
|
967
|
2 528
|
1 157
|
799
|
1 156
|
3 320
|
8 674
|
10 434
|
10 401
|
23 338
|
14 561
|
23 919
|
9 946
|
10 255
|
7 788
|
5 417
|
|
| PP&E Net |
806
|
795
|
705
|
735
|
452
|
378
|
319
|
268
|
5 614
|
5 679
|
768
|
280
|
462
|
3 189
|
2 218
|
3 337
|
1 436
|
978
|
|
| PP&E Gross |
806
|
795
|
705
|
735
|
452
|
378
|
319
|
268
|
5 614
|
5 679
|
768
|
280
|
462
|
3 189
|
2 218
|
3 337
|
1 436
|
978
|
|
| Accumulated Depreciation |
138
|
235
|
344
|
920
|
479
|
531
|
581
|
578
|
1 336
|
1 508
|
0
|
50
|
153
|
333
|
498
|
728
|
836
|
2 047
|
|
| Intangible Assets |
281
|
297
|
208
|
0
|
44
|
14
|
14
|
41
|
54
|
70
|
58
|
398
|
780
|
1 322
|
1 254
|
1 344
|
1 034
|
801
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
1 086
|
1 217
|
32
|
32
|
32
|
391
|
680
|
680
|
680
|
680
|
|
| Note Receivable |
358
|
975
|
730
|
1 464
|
321
|
1 106
|
1 603
|
2 516
|
6 549
|
7 735
|
5 967
|
43 982
|
112 547
|
62 112
|
51 293
|
45 140
|
18 841
|
20 991
|
|
| Long-Term Investments |
0
|
5 964
|
4 898
|
5 415
|
5 049
|
2 519
|
2 100
|
1 650
|
1 979
|
1 435
|
3 099
|
8 250
|
6 384
|
9 053
|
14 203
|
5 958
|
5 178
|
610
|
|
| Other Long-Term Assets |
17
|
42
|
119
|
70
|
53
|
78
|
150
|
295
|
113
|
379
|
881
|
667
|
24 534
|
14 592
|
19 513
|
13 988
|
13 901
|
13 474
|
|
| Other Assets |
85
|
153
|
182
|
97
|
230
|
246
|
117
|
90
|
1 273
|
1 465
|
639
|
660
|
888
|
1 587
|
2 862
|
6 264
|
5 005
|
2 962
|
|
| Total Assets |
6 710
N/A
|
15 457
+130%
|
7 809
-49%
|
10 309
+32%
|
7 305
-29%
|
5 140
-30%
|
5 459
+6%
|
8 180
+50%
|
24 258
+197%
|
27 197
+12%
|
21 813
-20%
|
77 576
+256%
|
160 155
+106%
|
115 772
-28%
|
101 290
-13%
|
86 285
-15%
|
53 183
-38%
|
45 231
-15%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
4
|
9
|
12
|
10
|
17
|
14
|
14
|
4
|
38
|
32
|
55
|
353
|
643
|
851
|
752
|
1 263
|
209
|
210
|
|
| Accrued Liabilities |
0
|
323
|
86
|
76
|
2
|
0
|
0
|
0
|
34
|
3
|
8
|
7
|
123
|
213
|
390
|
423
|
96
|
156
|
|
| Short-Term Debt |
122
|
268
|
67
|
343
|
1 971
|
360
|
1 359
|
3 662
|
13 784
|
17 128
|
11 595
|
25 083
|
24 099
|
2 187
|
50
|
2 259
|
12
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
2
|
2
|
4
|
7
|
57
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2 575
|
5 523
|
2 991
|
3 608
|
96
|
17
|
281
|
371
|
2 365
|
1 085
|
423
|
142
|
556
|
1 107
|
1 099
|
1 216
|
801
|
762
|
|
| Total Current Liabilities |
2 701
|
6 123
|
3 156
|
4 037
|
2 088
|
393
|
1 658
|
4 044
|
16 278
|
18 275
|
12 081
|
25 585
|
25 421
|
4 358
|
2 291
|
5 161
|
1 117
|
1 129
|
|
| Long-Term Debt |
396
|
5 071
|
1 165
|
3 403
|
6
|
5
|
8
|
9
|
3 305
|
3 919
|
3 608
|
31 030
|
66 478
|
52 797
|
37 336
|
23 310
|
10 215
|
6 966
|
|
| Deferred Income Tax |
113
|
145
|
129
|
96
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
110
|
77
|
44
|
42
|
24
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 492
|
5 604
|
4 302
|
2 078
|
559
|
153
|
|
| Other Liabilities |
309
|
422
|
392
|
459
|
2 766
|
2 397
|
1 616
|
1 761
|
1 365
|
1 688
|
1 901
|
1 979
|
2 505
|
2 630
|
5 461
|
5 060
|
3 114
|
2 508
|
|
| Total Liabilities |
3 518
N/A
|
11 761
+234%
|
4 842
-59%
|
7 993
+65%
|
4 859
-39%
|
2 794
-42%
|
3 283
+18%
|
5 814
+77%
|
20 959
+260%
|
23 881
+14%
|
17 589
-26%
|
58 594
+233%
|
95 895
+64%
|
65 499
-32%
|
49 467
-24%
|
35 653
-28%
|
15 047
-58%
|
10 779
-28%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
178
|
553
|
553
|
460
|
462
|
462
|
462
|
462
|
522
|
586
|
640
|
926
|
1 135
|
1 022
|
1 145
|
1 212
|
1 216
|
1 216
|
|
| Retained Earnings |
3 013
|
3 143
|
2 414
|
1 856
|
1 965
|
1 863
|
1 688
|
1 874
|
2 391
|
2 003
|
2 291
|
4 436
|
8 098
|
6 114
|
4 229
|
4 714
|
11 788
|
12 716
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
18
|
18
|
18
|
18
|
373
|
713
|
1 201
|
13 234
|
41 045
|
30 982
|
49 823
|
57 731
|
50 481
|
50 481
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 831
|
3 907
|
4 613
|
4 613
|
4 613
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
3
|
7
|
12
|
13
|
14
|
92
|
385
|
13 982
|
13 986
|
532
|
1 016
|
2 839
|
84
|
|
| Total Equity |
3 192
N/A
|
3 696
+16%
|
2 967
-20%
|
2 316
-22%
|
2 446
+6%
|
2 346
-4%
|
2 176
-7%
|
2 366
+9%
|
3 299
+39%
|
3 316
+1%
|
4 224
+27%
|
18 982
+349%
|
64 260
+239%
|
50 274
-22%
|
51 823
+3%
|
50 632
-2%
|
38 136
-25%
|
34 453
-10%
|
|
| Total Liabilities & Equity |
6 710
N/A
|
15 457
+130%
|
7 809
-49%
|
10 309
+32%
|
7 305
-29%
|
5 140
-30%
|
5 459
+6%
|
8 180
+50%
|
24 258
+197%
|
27 197
+12%
|
21 813
-20%
|
77 576
+256%
|
160 155
+106%
|
115 772
-28%
|
101 290
-13%
|
86 285
-15%
|
53 183
-38%
|
45 231
-15%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
259
|
259
|
259
|
235
|
236
|
236
|
236
|
236
|
267
|
294
|
320
|
525
|
605
|
538
|
610
|
610
|
582
|
582
|
|
| Preferred Shares Outstanding |
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|