Professional Documents
Culture Documents
Learning outcomes –
I got very pivotal learnings from this academic task like comparative analysis of balance sheet and
common size analysis of profit and loss account.
Declaration –
I declare that this Assignment is my individual work. I have not copied it from any other students’
work or from any other source except where due acknowledgement is made explicitly in the text, nor
has any part been written for me by any other person.
Evaluator’s comments -
General Suggestion for Best part of assignment
observation improvement
Excellence
Integrity
Team Spirit
Customer Focus
Environmental Consciousness
Key milestones
Products
Management of the Setco Automotive Ltd.
Board of Directors
1. Harish Sheth, Chairman & Managing Director
2. Udit Sheth, Vice Chairman
3. Urja Shah, Executive Director
4. Arun Arora, Independent Director
5. Ashok Kumar Jha, Independent Director
6. Suhasini Sathe, Independent Director
Samvardhana Motherson
62 42,590 120 1,609
International Ltd.
PART – 2
COMPARATIVE BALANCE SHEET ANALYSIS
Comparative Balance Sheet of Setco Automotive Ltd.
31-Mar INCREASE or DECREASE
PARTICULARS 2020 2021 Absolute % Change
( ₹ in lakh) ( ₹ in lakh) Change (₹)
EQUITY AND LIABLITIES
EQUITY
Equity share capital 2675.35 2675.35 0 0.00
Other equity 7827.19 (5390.61) (13217.8) (168.87)
Total equity 10502.54 (2715.26) (13217.8) (125.85)
LIABILITIES:
1. NON- CURRENT LIABILITIES
a. Financial liabilities
i. Borrowings 12980.74 17231.17 4250.43 32.74
ii. Lease liabillities 882.37 645.38 (236.99) (26.86)
iii. Other financial liablities 88.38 68.14 (20.24) (22.90)
b. Provisions 326.24 450.8 124.56 38.18
c. Deferred tax liabilities(net) - - - -
d. Other non- current liabilities 12.6 1672.33 1659.73 13172.46
TOTAL NON-CURRENT LIABILITIES 14290.33 20067.82 5777.49 40.43
2. CURRENT LIABILLITIES
a. Financial liabillities
i. Borrowings 20963.75 25031.36 4067.61 19.40
ii. Lease liabillities 271.42 290.84 19.42 7.15
iii. Trade payables 12129.08 10006.03 (2123.05) (17.50)
iv. Other financial liabilities 7042.91 4330.32 (2712.59) (38.52)
b. Other current liabilities 2248.41 2339.83 91.42 4.07
c. Provisions 444.91 479.86 34.95 7.86
d.Current tax liabilites (net) 353.45 153.45 (200) (56.59)
TOTAL CURRENT LIABILITIES 43453.93 42631.69 (822.24) (1.89)
TOTAL LIABILITIES 57744.26 62699.51 4955.25 38.54
TOTAL EQUITY AND LIABILLITIES 68246.80 59984.25 (8262.55) (87.32)
ASSETS:
1. NON- CURRENT ASSETS
a. Properties,plant and equipment 24637.92 22760.36 (1877.56) (7.62)
b. Capital work in progress (845.96) (15.1) (830.86) (98.22)
c. Right of use of assets 1494.74 1347.76 (146.98) (9.83)
d. Integible assets 3965.25 4112.35 147.1 3.71
e.Intengible assets underdevelopment 1316.17 593.97 (722.2) (54.87)
f. Financial assets
i. Investments 5121.7 5611.87 490.17 9.57
ii. Loan Receivables - - - -
iii. Other financial assets 242.42 208.91 (33.51) (13.82)
g. Deferred tax assets(net) 3847.42 4138.91 291.49 7.58
h. Other non- current assets 375.74 91.03 (284.71) (75.77)
TOTAL NON-CURRENT ASSETS 41847.32 38880.26 (2967.06) (7.09)
2. CURRENT ASSETS
a. Inventories 18042.75 13449.67 (4593.08) (25.46)
b. Financial assets
i. Trade receivables 4720.62 4490.78 (229.84) (4.87)
ii. Cash and cash equivalents 1106.57 1414.9 308.33 27.86
iii. Bank balance(cash in bank) 99.73 105.7 5.97 5.99
iv. Loan Receivables - - - -
v. Other current assets - - - -
c. Other current assets 2429.81 1642.93 (786.88) (32.38)
TOTAL CURRENT ASSETS 26399.48 21103.98 (5295.5) (20.06)
TOTAL ASSETS 68246.80 59984.24 (8262.56) (12.11)
Reason for considerable changes in items of balance sheet in year 2021 as compare to
year 2020.
1. Equity
Other equity
Other equity includes capital reserves, securites premium, employee stock options
outstanding, retained earning, currency translation reserve, non- controlling interest.
In year 2020, It was ₹ 7,827.18 lakh and it reduces to ₹ (5390.61) lakh in year 2021
and the absolute change is of ₹ (13,217.80) lakh or the prcentage decrease is
168.87%.
Reasons for the decrease in equity:-
i. Unrealised profit margin on stock (20.78 lakh ) has been deducted.
ii. Currency translation reserve has been incresed to 241.47 lakh from 12.89
lakh.
iii. Loss of the year(13119.63 lakh ) has been added.
2. Non- current liabilities
Other financial liabilities
Other financial liabilities includes deposits and financial lease obligation.
In year 2020, It was ₹ 88.38 lakh and it reduces to ₹ 68.14 lakh in year 2021 and
the absolute change is of ₹ (20.24) lakh or the prcentage decrease is 22.9%.
Reasons for the decrease in other financial liabilities:-
i. Deposits has been reduced to 65.03 lakh from 85.03 lakh.
ii. Financial lease obligation has been reduced to 3.11 lakh from 3.35 lakh.
3. Non-current liabilities
Provisions
Provisions includes provisions for employee benefits, provisions for gratuity,
provisions for compensated absence.
In year 2020, It was ₹ 326.24 lakh and it increases to ₹ 450.80 lakh in year 2021
and the absolute change is of ₹ 126.56 lakh or the prcentage increase is 38.79%.
Reasons for the increase in provisions:-
i. Provisions for gratuity has been increased to 296.83 lakh from 179.70 lakh.
ii. Rrovisions for compensated absence has been increased to 153.97 lakh from
146.54 lakh.
4. Current liabilities
Current tax liabilities (net)
In year 2020, It was ₹ 353.45 lakh and it decreases to ₹ 153.45 lakh in year 2021
and the absolute change is of ₹ (200) lakh or the prcentage decrease is 56.59%.
Reasons for the decrease in Current tax liabilities:-
i. The provision for taxation was ₹528.45 lakh. Advance tax paid in annual year
is 2019 -20 was 375.00 lakh which was 200 lakh more than the year 2018-19.
5. Current assets
Inventories
In year 2020, It was ₹ 18,042.75 lakh and it decreases to ₹ 13,449.67 lakh in year
2021 and the absolute change is of ₹ (4593.08) lakh or the prcentage decrease is
25.46%.
Reasons for the decrease in inventories:-
ii. Raw material stock reducces to ₹5,801.16 lakh from ₹ 7,999.68 lakh.
iii. Finished goods stock reducces to ₹2,948.13 lakh from ₹ 4,658.23 lakh.
iv. Stores and Packing materials reducces to ₹567.50 lakh from 1,215.87 lakh.
v. Scrap value reducces to ₹ 2.40 lakh from ₹3.64 lakh.
6. Current assets
Cash and cash equivalents
Cash and cash equivalents includes cash balance or cash in hands, bank balances.
Fixed deposit account and cheques in hand.
In year 2020, It was ₹ 1,106.57 lakh and it increases to ₹ 1,414.90 lakh in year
2021 and the absolute change is of ₹ (308.53) lakh or the prcentage increase is
27.86%.
In year 2021, It was ₹ (5390.61) lakh and it reduces to ₹ (26,716.21) lakh in year
2022 and the absolute change is of ₹ (21,325.60) lakh or the prcentage decrease is
395.61%.
Reasons for the decrease in equity:-
iv. Unrealised profit margin on stock (37.43 lakh ) has been deducted.
v. Currency translation reserve has been incresed to 257.87 lakh from 240.47
lakh.
vi. Loss of the year(22,624 lakh ) has been added.
8. Non- current liabilities
Other financial liabilities
Other financial liabilities includes deposits and financial lease obligation.
In year 2021, It was ₹ 68.14 lakh and it reduces to ₹ 7.05 lakh in year 2022 and the
absolute change is of ₹ (61.09) lakh or the prcentage decrease is 89.65%.
Reasons for the decrease in other financial liabilities:-
iii. Deposits has been reduced to 7.05 lakh from 65.03 lakh.
iv. Financial lease obligation has been reduced to 3.03 lakh from 3.11 lakh.
9. Non-current liabilities
Provisions
Provisions includes provisions for employee benefits, provisions for gratuity,
provisions for compensated absence.
In year 2021, It was ₹ 450.80 lakh and it decreases to ₹ 235.85 lakh in year 2022
and the absolute change is of ₹ (215.95) lakh or the prcentage decrease is 47.90%.
In year 2021, It was ₹ 1,414.90 lakh and it increases to ₹ 2,082.96 lakh in year
2022 and the absolute change is of ₹ (668.06) lakh or the prcentage increase is
47.22%.