EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1116.90 |
1116.90 |
1116.90 |
1116.90 |
1116.90 |
Equity - Authorised |
1480.00 |
1480.00 |
1480.00 |
1480.00 |
1480.00 |
Equity - Issued |
1117.10 |
1117.10 |
1117.10 |
1117.10 |
1117.10 |
Equity Paid Up |
1116.90 |
1116.90 |
1116.90 |
1116.90 |
1116.90 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
37751.40 |
36071.30 |
33926.70 |
33678.00 |
31824.00 |
Securities Premium |
6432.20 |
6432.20 |
6432.20 |
6432.20 |
6432.20 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
16609.50 |
14335.70 |
12775.80 |
11579.90 |
8977.30 |
General Reserves |
12735.40 |
12735.40 |
12735.40 |
12735.40 |
12735.40 |
Other Reserves |
1974.30 |
2568.00 |
1983.30 |
2930.50 |
3679.10 |
Reserve excluding Revaluation Reserve |
37751.40 |
36071.30 |
33926.70 |
33678.00 |
31824.00 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
38868.30 |
37188.20 |
35043.60 |
34794.90 |
32940.90 |
Minority Interest |
1521.20 |
1580.30 |
1430.30 |
1320.90 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
3818.20 |
8649.70 |
5499.20 |
7015.80 |
Non Convertible Debentures |
2498.60 |
6495.50 |
3995.40 |
10993.20 |
6996.70 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
1898.80 |
3415.80 |
6171.80 |
2491.60 |
1078.40 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-4397.40 |
-6093.10 |
-1517.50 |
-7985.60 |
-1059.30 |
Unsecured Loans |
3990.90 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
3990.90 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-74.40 |
-569.40 |
-554.90 |
-645.60 |
939.90 |
Deferred Tax Assets |
6470.10 |
7016.70 |
6686.30 |
6813.10 |
7664.00 |
Deferred Tax Liability |
6395.70 |
6447.30 |
6131.40 |
6167.50 |
8603.90 |
Other Long Term Liabilities |
5916.60 |
6368.60 |
6892.60 |
7037.70 |
7907.50 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
24.80 |
15.00 |
7.50 |
7.40 |
3.50 |
Total Non-Current Liabilities |
9857.90 |
9632.40 |
14994.90 |
11898.70 |
15866.70 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
7855.10 |
8579.60 |
6205.20 |
5319.50 |
5605.90 |
Sundry Creditors |
7855.10 |
8579.60 |
6205.20 |
5319.50 |
5605.90 |
Acceptances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
22119.70 |
14775.50 |
6724.20 |
11282.40 |
3558.70 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
14844.90 |
6072.80 |
2508.90 |
906.70 |
136.70 |
Interest Accrued But Not Due |
108.10 |
96.30 |
189.60 |
218.70 |
316.00 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
2498.60 |
3997.70 |
0.00 |
7000.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
4668.10 |
4608.70 |
4025.70 |
3157.00 |
3106.00 |
Short Term Borrowings |
1988.80 |
3244.30 |
84.80 |
338.40 |
2004.40 |
Secured ST Loans repayable on Demands |
1988.80 |
111.60 |
84.80 |
190.60 |
1554.90 |
Working Capital Loans- Sec |
1988.80 |
111.60 |
84.80 |
190.60 |
1517.10 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
147.80 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-1988.80 |
3021.10 |
-84.80 |
-190.60 |
-1067.60 |
Short Term Provisions |
1824.60 |
1818.70 |
1896.80 |
1874.50 |
1771.50 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
1824.60 |
1818.70 |
1896.80 |
1874.50 |
1771.50 |
Total Current Liabilities |
33788.20 |
28418.10 |
14911.00 |
18814.80 |
12940.50 |
Total Liabilities |
84035.60 |
76819.00 |
66379.80 |
66829.30 |
61748.10 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
68294.40 |
67707.60 |
66487.90 |
65736.30 |
64985.60 |
Less: Accumulated Depreciation |
37101.30 |
35508.80 |
33703.50 |
31777.70 |
29998.50 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
31193.10 |
32198.80 |
32784.40 |
33958.60 |
34987.10 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1896.30 |
1739.00 |
1726.40 |
1397.10 |
438.00 |
Non Current Investments |
2247.70 |
2780.60 |
10534.90 |
10041.20 |
13453.00 |
Long Term Investment |
2247.70 |
2780.60 |
10534.90 |
10041.20 |
13453.00 |
Quoted |
1631.50 |
2246.90 |
1568.60 |
715.50 |
1454.70 |
Unquoted |
616.20 |
533.70 |
8966.30 |
9325.70 |
11998.30 |
Long Term Loans & Advances |
948.10 |
818.30 |
935.70 |
2963.50 |
1629.50 |
Other Non Current Assets |
154.80 |
632.00 |
38.10 |
64.90 |
132.00 |
Total Non-Current Assets |
44770.80 |
46925.10 |
46396.00 |
48789.30 |
50639.60 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
30.00 |
1310.00 |
450.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
30.00 |
1310.00 |
450.00 |
0.00 |
0.00 |
Inventories |
32561.00 |
23308.60 |
15082.90 |
13377.40 |
6990.60 |
Raw Materials |
2529.10 |
1603.60 |
1340.00 |
1276.10 |
1356.00 |
Work-in Progress |
2416.20 |
2354.00 |
1828.00 |
1884.50 |
1768.60 |
Finished Goods |
1287.90 |
946.70 |
788.10 |
1277.60 |
1039.30 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
726.50 |
840.70 |
994.30 |
1287.30 |
1235.20 |
Other Inventory |
25601.30 |
17563.60 |
10132.50 |
7651.90 |
1591.50 |
Sundry Debtors |
1564.40 |
2168.00 |
1578.50 |
1812.40 |
2038.60 |
Debtors more than Six months |
477.80 |
268.30 |
135.30 |
0.00 |
0.00 |
Debtors Others |
1328.40 |
2032.80 |
1560.30 |
1896.90 |
2158.70 |
Cash and Bank |
1511.30 |
658.10 |
1249.30 |
1193.50 |
586.00 |
Cash in hand |
0.50 |
1.10 |
0.70 |
2.10 |
1.60 |
Balances at Bank |
1486.90 |
639.70 |
1248.50 |
1174.40 |
584.40 |
Other cash and bank balances |
23.90 |
17.30 |
0.10 |
17.00 |
0.00 |
Other Current Assets |
561.40 |
591.50 |
615.70 |
744.90 |
457.60 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
23.30 |
81.50 |
Prepaid Expenses |
328.90 |
345.30 |
212.70 |
192.90 |
72.90 |
Other current_assets |
232.50 |
246.20 |
403.00 |
528.70 |
303.20 |
Short Term Loans and Advances |
3036.70 |
1857.70 |
1007.40 |
911.80 |
1035.70 |
Advances recoverable in cash or in kind |
2704.90 |
1369.70 |
771.00 |
627.00 |
719.70 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
331.80 |
488.00 |
236.40 |
284.80 |
316.00 |
Total Current Assets |
39264.80 |
29893.90 |
19983.80 |
18040.00 |
11108.50 |
Net Current Assets (Including Current Investments) |
5476.60 |
1475.80 |
5072.80 |
-774.80 |
-1832.00 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
84035.60 |
76819.00 |
66379.80 |
66829.30 |
61748.10 |
Contingent Liabilities |
1883.60 |
1676.30 |
1079.50 |
1126.00 |
1128.40 |
Total Debt |
10377.10 |
13155.60 |
10252.00 |
13823.20 |
10079.50 |
Book Value |
348.00 |
332.96 |
313.76 |
311.53 |
294.93 |
Adjusted Book Value |
348.00 |
332.96 |
313.76 |
311.53 |
294.93 |