EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
4586.15 |
2372.97 |
2372.97 |
110.04 |
110.04 |
Equity - Authorised |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
Equity - Issued |
110.04 |
110.04 |
110.04 |
110.04 |
110.04 |
Equity Paid Up |
110.04 |
110.04 |
110.04 |
110.04 |
110.04 |
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 |
4476.10 |
2262.92 |
2262.92 |
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 |
-4366.30 |
-5312.13 |
-5081.78 |
-1903.39 |
-115.93 |
Securities Premium |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
-6165.83 |
-7044.82 |
-6790.08 |
-5878.10 |
-4019.89 |
General Reserves |
1445.86 |
1445.86 |
1445.86 |
1445.86 |
1445.86 |
Other Reserves |
353.67 |
286.84 |
262.44 |
2528.85 |
2458.10 |
Reserve excluding Revaluation Reserve |
-4366.30 |
-5312.13 |
-5081.78 |
-1903.39 |
-115.93 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
219.84 |
-2939.16 |
-2708.81 |
-1793.35 |
-5.89 |
Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
460.36 |
178.56 |
125.00 |
10.46 |
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 |
569.70 |
373.84 |
498.89 |
8.68 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
1.78 |
Other Secured |
0.00 |
-109.33 |
-195.29 |
-373.89 |
0.00 |
Unsecured Loans |
839.16 |
341.80 |
324.63 |
243.62 |
237.08 |
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 |
839.16 |
341.80 |
324.63 |
243.62 |
237.08 |
Deferred Tax Assets / Liabilities |
-5.39 |
-2.85 |
-3.03 |
-2.78 |
-0.29 |
Deferred Tax Assets |
269.04 |
671.23 |
664.77 |
653.69 |
643.95 |
Deferred Tax Liability |
263.65 |
668.38 |
661.73 |
650.92 |
643.65 |
Other Long Term Liabilities |
33.02 |
32.57 |
36.27 |
67.16 |
3.18 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
199.06 |
189.40 |
162.33 |
169.36 |
148.28 |
Total Non-Current Liabilities |
1065.85 |
1021.29 |
698.75 |
602.36 |
398.70 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
678.56 |
1508.47 |
1877.09 |
2186.16 |
2554.23 |
Sundry Creditors |
678.56 |
1508.47 |
1877.09 |
2186.16 |
2554.23 |
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 |
825.12 |
1375.77 |
1858.06 |
1869.13 |
1709.04 |
Bank Overdraft / Short term credit |
1.31 |
1.31 |
2.31 |
2.31 |
26.69 |
Advances received from customers |
628.09 |
1028.68 |
1330.69 |
1371.56 |
1272.15 |
Interest Accrued But Not Due |
0.00 |
8.29 |
8.49 |
13.43 |
9.11 |
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 |
0.72 |
Other Liabilities |
195.72 |
337.49 |
516.57 |
481.83 |
400.37 |
Short Term Borrowings |
229.84 |
2379.72 |
2173.30 |
2481.94 |
1717.42 |
Secured ST Loans repayable on Demands |
0.00 |
1041.20 |
1990.87 |
2300.13 |
1717.42 |
Working Capital Loans- Sec |
0.00 |
1041.20 |
1990.87 |
1976.14 |
1616.02 |
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 |
229.84 |
297.33 |
-1808.44 |
-1794.34 |
-1616.02 |
Short Term Provisions |
242.50 |
328.99 |
343.51 |
353.05 |
430.90 |
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 |
82.33 |
180.34 |
171.84 |
165.41 |
172.20 |
Provision for post retirement benefits |
9.92 |
9.96 |
8.81 |
8.45 |
7.74 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
150.25 |
138.69 |
162.86 |
179.19 |
250.96 |
Total Current Liabilities |
1976.02 |
5592.95 |
6251.96 |
6890.28 |
6411.59 |
Total Liabilities |
3261.71 |
3675.07 |
4241.90 |
5699.30 |
6804.40 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
376.20 |
480.71 |
521.62 |
670.11 |
1821.39 |
Less: Accumulated Depreciation |
196.58 |
221.93 |
215.70 |
188.63 |
696.09 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
179.62 |
258.78 |
305.92 |
481.48 |
1125.30 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.23 |
4.08 |
3.98 |
11.53 |
14.77 |
Non Current Investments |
8.05 |
7.35 |
7.47 |
280.43 |
279.52 |
Long Term Investment |
8.05 |
7.35 |
7.47 |
280.43 |
279.52 |
Quoted |
8.05 |
7.35 |
7.47 |
4.31 |
5.79 |
Unquoted |
0.30 |
0.30 |
0.30 |
276.42 |
274.02 |
Long Term Loans & Advances |
269.12 |
527.17 |
478.62 |
510.90 |
515.43 |
Other Non Current Assets |
108.09 |
2.49 |
95.92 |
85.99 |
73.46 |
Total Non-Current Assets |
565.10 |
799.87 |
891.91 |
1370.33 |
2008.47 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
608.82 |
0.00 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
608.82 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventories |
264.64 |
557.32 |
590.35 |
748.47 |
862.48 |
Raw Materials |
59.40 |
111.80 |
133.70 |
175.11 |
356.87 |
Work-in Progress |
189.69 |
410.48 |
368.41 |
444.87 |
363.15 |
Finished Goods |
2.67 |
26.52 |
78.88 |
117.50 |
127.47 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
8.56 |
5.92 |
6.61 |
7.83 |
14.99 |
Other Inventory |
4.31 |
2.59 |
2.75 |
3.15 |
0.00 |
Sundry Debtors |
1137.98 |
1607.33 |
2066.47 |
2316.18 |
2992.71 |
Debtors more than Six months |
1996.60 |
2186.52 |
2163.38 |
0.00 |
0.00 |
Debtors Others |
1569.97 |
1891.39 |
2363.04 |
4776.13 |
4760.39 |
Cash and Bank |
226.67 |
229.72 |
450.96 |
757.77 |
608.05 |
Cash in hand |
0.03 |
0.06 |
0.11 |
0.15 |
0.61 |
Balances at Bank |
226.64 |
229.67 |
450.85 |
757.62 |
607.45 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
421.94 |
430.18 |
127.47 |
135.33 |
161.02 |
Interest accrued on Investments |
0.00 |
0.00 |
0.06 |
0.67 |
10.92 |
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 |
0.18 |
0.05 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
13.21 |
21.19 |
19.23 |
0.00 |
0.00 |
Other current_assets |
408.55 |
408.94 |
108.19 |
134.66 |
150.10 |
Short Term Loans and Advances |
36.56 |
50.66 |
114.75 |
371.22 |
171.66 |
Advances recoverable in cash or in kind |
64.21 |
79.38 |
109.50 |
310.72 |
96.56 |
Advance income tax and TDS |
0.00 |
1.22 |
5.17 |
5.59 |
1.53 |
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 |
-27.66 |
-29.94 |
0.08 |
54.91 |
73.57 |
Total Current Assets |
2696.60 |
2875.20 |
3350.00 |
4328.97 |
4795.93 |
Net Current Assets (Including Current Investments) |
720.59 |
-2717.74 |
-2901.97 |
-2561.31 |
-1615.66 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
3261.71 |
3675.07 |
4241.90 |
5699.30 |
6804.40 |
Contingent Liabilities |
1070.39 |
1328.53 |
1370.98 |
1482.44 |
1677.37 |
Total Debt |
1069.00 |
3291.22 |
2871.77 |
3224.45 |
2309.06 |
Book Value |
-386.78 |
-472.73 |
-451.80 |
-162.97 |
-0.53 |
Adjusted Book Value |
-386.78 |
-472.73 |
-451.80 |
-162.97 |
-0.53 |