EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1879.90 |
1879.90 |
1879.90 |
1879.90 |
1879.90 |
Equity - Authorised |
2250.00 |
2250.00 |
2250.00 |
2250.00 |
2250.00 |
Equity - Issued |
1887.90 |
1887.90 |
1887.90 |
1887.90 |
1887.90 |
Equity Paid Up |
1877.90 |
1877.90 |
1877.90 |
1877.90 |
1877.90 |
Equity Shares Forfeited |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
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 |
139504.80 |
141208.40 |
125111.40 |
113557.80 |
103439.10 |
Securities Premium |
8450.30 |
8450.30 |
8450.30 |
8450.30 |
8450.30 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
6.30 |
0.00 |
Profit & Loss Account Balance |
102984.20 |
104715.60 |
88660.40 |
77133.40 |
67021.00 |
General Reserves |
27967.80 |
27967.80 |
27967.80 |
27967.80 |
27967.80 |
Other Reserves |
102.50 |
74.70 |
32.90 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
139504.80 |
141208.40 |
125111.40 |
113557.80 |
103439.10 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
141384.70 |
143088.30 |
126991.30 |
115437.70 |
105319.00 |
Minority Interest |
34.80 |
33.50 |
32.40 |
31.60 |
30.30 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
4573.30 |
4037.00 |
3947.90 |
6557.20 |
6745.70 |
Deferred Tax Assets |
2373.80 |
2403.50 |
2466.30 |
2911.90 |
2320.80 |
Deferred Tax Liability |
6947.10 |
6440.50 |
6414.20 |
9469.10 |
9066.50 |
Other Long Term Liabilities |
1256.80 |
1013.70 |
839.80 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
1778.00 |
2155.50 |
2148.30 |
2351.00 |
1402.90 |
Total Non-Current Liabilities |
7608.10 |
7206.20 |
6936.00 |
8908.20 |
8148.60 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
14933.90 |
19048.90 |
14222.30 |
14749.80 |
19262.60 |
Sundry Creditors |
14933.90 |
19048.90 |
14222.30 |
14749.80 |
19262.60 |
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 |
35990.00 |
34190.30 |
30264.30 |
28568.90 |
25701.70 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
1696.90 |
2523.20 |
1481.80 |
1569.30 |
2268.60 |
Interest Accrued But Not Due |
0.40 |
133.30 |
138.90 |
265.00 |
241.80 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Liabilities |
34292.70 |
31533.80 |
28643.60 |
26734.60 |
23191.30 |
Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Short Term Provisions |
5486.20 |
6821.20 |
3556.00 |
3663.60 |
2097.30 |
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 |
5385.40 |
6664.20 |
3397.30 |
3429.70 |
1824.30 |
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 |
100.80 |
157.00 |
158.70 |
233.90 |
273.00 |
Total Current Liabilities |
56410.10 |
60060.40 |
48042.60 |
46982.30 |
47061.60 |
Total Liabilities |
205437.70 |
210388.40 |
182002.30 |
171359.80 |
160559.50 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
120703.80 |
104965.00 |
98632.00 |
94471.40 |
89272.30 |
Less: Accumulated Depreciation |
43854.40 |
35737.00 |
30103.70 |
24204.10 |
18390.60 |
Less: Impairment of Assets |
1730.50 |
1730.50 |
1583.90 |
0.00 |
0.00 |
Net Block |
75118.90 |
67497.50 |
66944.40 |
70267.30 |
70881.70 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
16840.00 |
12163.90 |
5481.10 |
4456.70 |
3977.80 |
Non Current Investments |
1633.10 |
1495.50 |
1292.70 |
1161.80 |
1041.00 |
Long Term Investment |
1633.10 |
1495.50 |
1292.70 |
1161.80 |
1041.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
1633.10 |
1495.50 |
1292.70 |
1161.80 |
1041.00 |
Long Term Loans & Advances |
18385.80 |
17604.80 |
17198.90 |
13887.90 |
13001.10 |
Other Non Current Assets |
10908.40 |
7946.00 |
6598.90 |
6240.40 |
4813.50 |
Total Non-Current Assets |
122886.20 |
106707.70 |
97516.00 |
96014.10 |
93715.10 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
16242.00 |
12739.10 |
9012.70 |
11419.30 |
16793.90 |
Raw Materials |
1730.30 |
1655.60 |
1155.40 |
1174.40 |
1857.40 |
Work-in Progress |
4218.80 |
3029.80 |
1478.40 |
1776.10 |
2228.90 |
Finished Goods |
1749.70 |
1291.90 |
1117.40 |
2313.20 |
2937.70 |
Packing Materials |
303.60 |
404.20 |
240.70 |
206.50 |
218.30 |
Stores  and Spare |
2684.40 |
2016.20 |
1507.40 |
2967.30 |
3736.00 |
Other Inventory |
5555.20 |
4341.40 |
3513.40 |
2981.80 |
5815.60 |
Sundry Debtors |
8692.40 |
4622.60 |
4514.10 |
6266.50 |
8673.70 |
Debtors more than Six months |
807.90 |
541.20 |
672.90 |
411.30 |
246.50 |
Debtors Others |
8475.60 |
4583.90 |
4514.10 |
6266.50 |
8673.70 |
Cash and Bank |
4147.10 |
75224.00 |
60057.00 |
46477.30 |
30969.80 |
Cash in hand |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Balances at Bank |
4147.00 |
75223.90 |
60056.90 |
46110.10 |
29983.10 |
Other cash and bank balances |
0.10 |
0.10 |
0.10 |
367.20 |
986.70 |
Other Current Assets |
3001.60 |
2921.10 |
3389.20 |
3579.70 |
2992.00 |
Interest accrued on Investments |
0.00 |
0.00 |
82.50 |
101.90 |
168.00 |
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 |
281.20 |
147.20 |
15.00 |
12.40 |
18.60 |
Prepaid Expenses |
404.80 |
466.80 |
552.60 |
423.20 |
250.00 |
Other current_assets |
2315.60 |
2307.10 |
2739.10 |
3042.20 |
2555.40 |
Short Term Loans and Advances |
50447.10 |
8150.60 |
7484.20 |
7498.20 |
7299.50 |
Advances recoverable in cash or in kind |
15803.00 |
3271.10 |
2593.80 |
4388.60 |
3242.10 |
Advance income tax and TDS |
0.00 |
0.00 |
712.60 |
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 |
34644.10 |
4879.50 |
4177.80 |
3109.60 |
4057.40 |
Total Current Assets |
82530.20 |
103657.40 |
84457.20 |
75241.00 |
66728.90 |
Net Current Assets (Including Current Investments) |
26120.10 |
43597.00 |
36414.60 |
28258.70 |
19667.30 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
205437.70 |
210388.40 |
182002.30 |
171359.80 |
160559.50 |
Contingent Liabilities |
32952.10 |
31002.90 |
27883.30 |
26700.90 |
23289.60 |
Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Book Value |
752.88 |
761.95 |
676.23 |
614.71 |
560.82 |
Adjusted Book Value |
752.88 |
761.95 |
676.23 |
614.71 |
560.82 |