EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1250.73 |
1250.73 |
1250.73 |
1143.14 |
1143.14 |
Equity - Authorised |
3000.00 |
3000.00 |
3000.00 |
3000.00 |
3000.00 |
Equity - Issued |
1250.73 |
1250.73 |
1250.73 |
1143.14 |
1143.14 |
Equity Paid Up |
1250.73 |
1250.73 |
1250.73 |
1143.14 |
1143.14 |
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 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
32494.97 |
29015.77 |
29793.75 |
30222.30 |
28790.80 |
Securities Premium |
15730.46 |
15730.46 |
15730.46 |
12373.41 |
12373.41 |
Capital Reserves |
25.95 |
25.95 |
25.95 |
25.95 |
25.95 |
Profit & Loss Account Balance |
4807.14 |
1617.92 |
2581.26 |
6236.57 |
5398.59 |
General Reserves |
9384.83 |
9384.83 |
9384.83 |
9384.83 |
9384.83 |
Other Reserves |
2546.59 |
2256.61 |
2071.25 |
2201.54 |
1608.02 |
Reserve excluding Revaluation Reserve |
32494.97 |
29015.77 |
29793.75 |
30222.30 |
28790.80 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
33745.70 |
30266.50 |
31044.48 |
31365.44 |
29933.94 |
Minority Interest |
973.76 |
974.38 |
943.98 |
997.31 |
886.17 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
359.85 |
1647.44 |
2540.70 |
2332.51 |
2718.17 |
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 |
565.48 |
2261.18 |
3184.45 |
2882.12 |
3153.60 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
-205.63 |
-613.74 |
-643.75 |
-549.61 |
-435.43 |
Unsecured Loans |
0.00 |
5.00 |
5.00 |
5.00 |
33.06 |
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 |
5.00 |
5.00 |
5.00 |
5.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
0.00 |
28.06 |
Deferred Tax Assets / Liabilities |
1445.29 |
294.33 |
338.50 |
1379.59 |
1749.73 |
Deferred Tax Assets |
849.20 |
1858.79 |
1679.61 |
615.40 |
787.58 |
Deferred Tax Liability |
2294.49 |
2153.12 |
2018.11 |
1994.99 |
2537.31 |
Other Long Term Liabilities |
2066.26 |
1686.12 |
1993.86 |
2002.60 |
333.50 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
373.52 |
648.52 |
370.29 |
1141.32 |
1049.60 |
Total Non-Current Liabilities |
4244.92 |
4281.41 |
5248.35 |
6861.02 |
5884.06 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
3043.19 |
1649.47 |
1790.54 |
2077.69 |
2299.13 |
Sundry Creditors |
3043.19 |
1649.47 |
1790.54 |
2077.69 |
2299.13 |
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 |
1785.10 |
3327.28 |
1890.93 |
1864.37 |
1710.01 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
623.06 |
561.70 |
304.16 |
345.14 |
487.28 |
Interest Accrued But Not Due |
0.12 |
0.51 |
0.39 |
8.67 |
7.99 |
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 |
27.84 |
Other Liabilities |
1161.92 |
2765.07 |
1586.38 |
1510.56 |
1186.90 |
Short Term Borrowings |
5.00 |
1073.93 |
222.90 |
1874.14 |
2246.57 |
Secured ST Loans repayable on Demands |
0.00 |
73.93 |
122.90 |
1124.14 |
496.57 |
Working Capital Loans- Sec |
0.00 |
73.93 |
53.54 |
404.14 |
496.57 |
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 |
5.00 |
926.07 |
46.46 |
345.86 |
1253.43 |
Short Term Provisions |
245.02 |
175.82 |
180.78 |
191.55 |
258.19 |
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 |
17.22 |
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 |
245.02 |
175.82 |
180.78 |
191.55 |
240.97 |
Total Current Liabilities |
5078.31 |
6226.50 |
4085.15 |
6007.75 |
6513.90 |
Total Liabilities |
44042.69 |
41748.79 |
41321.96 |
45231.52 |
43218.07 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
32731.19 |
31538.88 |
35036.08 |
34983.17 |
29906.44 |
Less: Accumulated Depreciation |
5004.39 |
4009.33 |
7216.14 |
5998.48 |
4731.27 |
Less: Impairment of Assets |
24.93 |
24.93 |
24.93 |
0.00 |
0.00 |
Net Block |
27701.87 |
27504.62 |
27795.01 |
28984.69 |
25175.17 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
959.86 |
540.50 |
1689.22 |
1304.41 |
786.11 |
Non Current Investments |
3165.15 |
3103.87 |
3538.72 |
4205.37 |
3802.12 |
Long Term Investment |
3165.15 |
3103.87 |
3538.72 |
4205.37 |
3802.12 |
Quoted |
1644.11 |
1407.35 |
1357.35 |
1453.89 |
1376.53 |
Unquoted |
2228.64 |
2227.04 |
2599.95 |
3170.06 |
2844.17 |
Long Term Loans & Advances |
2102.95 |
2497.23 |
2117.24 |
2778.76 |
2775.99 |
Other Non Current Assets |
341.02 |
364.75 |
566.48 |
600.77 |
2892.71 |
Total Non-Current Assets |
35278.98 |
35050.90 |
36765.49 |
38958.83 |
36538.98 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
679.60 |
545.49 |
572.20 |
384.47 |
481.99 |
Quoted |
648.22 |
512.29 |
538.62 |
384.47 |
481.99 |
Unquoted |
31.38 |
33.20 |
33.58 |
0.00 |
0.00 |
Inventories |
638.29 |
487.39 |
513.67 |
609.55 |
597.85 |
Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Work-in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Finished Goods |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
378.23 |
298.37 |
300.11 |
315.27 |
299.04 |
Other Inventory |
260.06 |
189.02 |
213.56 |
294.28 |
298.81 |
Sundry Debtors |
2242.73 |
1157.06 |
777.52 |
2057.27 |
2480.58 |
Debtors more than Six months |
973.18 |
986.35 |
1050.48 |
0.00 |
0.00 |
Debtors Others |
2176.09 |
1077.28 |
625.50 |
2951.33 |
3479.95 |
Cash and Bank |
4589.02 |
2610.00 |
2061.85 |
2291.06 |
2409.95 |
Cash in hand |
9.11 |
10.70 |
10.61 |
11.35 |
16.29 |
Balances at Bank |
4578.96 |
2597.78 |
2050.53 |
2276.21 |
2391.98 |
Other cash and bank balances |
0.95 |
1.52 |
0.71 |
3.50 |
1.68 |
Other Current Assets |
254.11 |
625.06 |
121.66 |
498.17 |
441.03 |
Interest accrued on Investments |
22.92 |
8.40 |
8.09 |
20.77 |
16.46 |
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 |
0.00 |
0.00 |
Prepaid Expenses |
158.32 |
98.48 |
83.47 |
119.58 |
250.63 |
Other current_assets |
72.87 |
518.18 |
30.10 |
357.82 |
173.94 |
Short Term Loans and Advances |
359.96 |
603.35 |
509.57 |
432.17 |
267.69 |
Advances recoverable in cash or in kind |
194.04 |
209.83 |
270.80 |
255.19 |
210.70 |
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 |
165.92 |
393.52 |
238.77 |
176.98 |
56.99 |
Total Current Assets |
8763.71 |
6028.35 |
4556.47 |
6272.69 |
6679.09 |
Net Current Assets (Including Current Investments) |
3685.40 |
-198.15 |
471.32 |
264.94 |
165.19 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
44042.69 |
41748.79 |
41321.96 |
45231.52 |
43218.07 |
Contingent Liabilities |
430.63 |
1129.47 |
1763.22 |
1786.36 |
1165.33 |
Total Debt |
570.48 |
3340.11 |
3412.35 |
4761.26 |
5500.79 |
Book Value |
53.96 |
48.40 |
49.64 |
54.88 |
52.37 |
Adjusted Book Value |
53.96 |
48.40 |
49.64 |
53.82 |
51.36 |