EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
26.81 |
26.81 |
26.81 |
26.81 |
26.81 |
Equity - Authorised |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
Equity - Issued |
26.81 |
26.81 |
26.81 |
26.81 |
26.81 |
Equity Paid Up |
26.81 |
26.81 |
26.81 |
26.81 |
26.81 |
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 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Share Warrants & Outstandings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Reserves |
23010.14 |
21084.80 |
19709.52 |
18864.46 |
16943.85 |
Securities Premium |
9317.77 |
9317.77 |
9317.77 |
9317.77 |
9317.77 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
7803.05 |
6856.26 |
5810.64 |
4725.57 |
3511.49 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
5889.32 |
4910.77 |
4581.12 |
4821.12 |
4114.58 |
Reserve excluding Revaluation Reserve |
23010.14 |
21084.80 |
19709.52 |
18864.46 |
16943.85 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
23036.95 |
21111.61 |
19736.33 |
18891.27 |
16970.66 |
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 |
363.01 |
1308.39 |
2723.85 |
2988.95 |
3850.98 |
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 |
901.69 |
2039.82 |
2988.95 |
3850.98 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Secured |
363.01 |
406.71 |
684.02 |
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 |
-4.61 |
-3.81 |
-1.11 |
-4.80 |
10.17 |
Deferred Tax Assets |
4.86 |
3.81 |
1.11 |
14.97 |
2.21 |
Deferred Tax Liability |
0.25 |
0.00 |
0.00 |
10.17 |
12.38 |
Other Long Term Liabilities |
4474.12 |
3877.66 |
3332.25 |
4492.80 |
3121.42 |
Long Term Trade Payables |
2261.18 |
1201.39 |
2083.80 |
0.00 |
0.00 |
Long Term Provisions |
13.61 |
9.40 |
12.46 |
6.96 |
0.86 |
Total Non-Current Liabilities |
7107.29 |
6393.04 |
8151.25 |
7483.90 |
6983.44 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
8462.76 |
10517.04 |
3205.38 |
5282.31 |
4007.88 |
Sundry Creditors |
8462.76 |
10517.04 |
3205.38 |
5282.31 |
4007.88 |
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 |
2571.18 |
1943.91 |
1723.77 |
1266.97 |
1786.76 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
9.40 |
Advances received from customers |
0.00 |
0.31 |
0.30 |
11.08 |
5.66 |
Interest Accrued But Not Due |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
2571.18 |
1943.60 |
1723.47 |
1255.89 |
1771.70 |
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 |
28.51 |
44.90 |
37.25 |
21.04 |
33.94 |
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 |
10.60 |
17.90 |
12.31 |
5.73 |
5.44 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
0.08 |
0.06 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
17.91 |
26.99 |
24.93 |
15.24 |
28.44 |
Total Current Liabilities |
11062.45 |
12505.84 |
4966.40 |
6570.32 |
5828.58 |
Total Liabilities |
41206.69 |
40010.49 |
32853.99 |
32945.49 |
29782.68 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
22231.91 |
21100.72 |
20719.41 |
20990.38 |
19217.55 |
Less: Accumulated Depreciation |
1705.62 |
1256.68 |
903.83 |
605.53 |
262.03 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
20526.29 |
19844.04 |
19815.57 |
20384.85 |
18955.51 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
3437.41 |
3416.36 |
3394.81 |
3336.68 |
3309.77 |
Non Current Investments |
92.70 |
13.80 |
5.26 |
5.51 |
6.93 |
Long Term Investment |
92.70 |
13.80 |
5.26 |
5.51 |
6.93 |
Quoted |
11.60 |
13.80 |
5.26 |
5.51 |
6.93 |
Unquoted |
81.10 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
1.36 |
1.75 |
5.99 |
40.92 |
62.61 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
1.26 |
1.28 |
Total Non-Current Assets |
24057.76 |
23275.94 |
23221.63 |
23769.23 |
22336.10 |
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 |
441.20 |
788.65 |
3.67 |
1.61 |
1207.12 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Inventory |
441.20 |
788.65 |
3.67 |
1.61 |
1207.12 |
Sundry Debtors |
16491.60 |
15737.45 |
9137.85 |
8648.41 |
5392.00 |
Debtors more than Six months |
383.27 |
355.84 |
0.00 |
0.00 |
0.00 |
Debtors Others |
16143.51 |
15410.52 |
9164.73 |
8685.43 |
5410.66 |
Cash and Bank |
170.40 |
169.88 |
460.86 |
420.40 |
721.16 |
Cash in hand |
1.20 |
1.16 |
0.75 |
0.72 |
0.83 |
Balances at Bank |
169.21 |
168.72 |
460.11 |
419.68 |
720.32 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
9.11 |
6.22 |
3.04 |
0.83 |
30.93 |
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 |
0.00 |
0.00 |
Prepaid Expenses |
9.11 |
6.22 |
3.04 |
0.83 |
30.93 |
Other current_assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Short Term Loans and Advances |
36.63 |
32.36 |
26.92 |
105.02 |
95.37 |
Advances recoverable in cash or in kind |
0.12 |
0.93 |
3.40 |
1.22 |
2.09 |
Advance income tax and TDS |
0.00 |
0.00 |
0.04 |
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 |
36.51 |
31.43 |
23.49 |
103.79 |
93.28 |
Total Current Assets |
17148.93 |
16734.55 |
9632.35 |
9176.27 |
7446.58 |
Net Current Assets (Including Current Investments) |
6086.48 |
4228.71 |
4665.95 |
2605.95 |
1618.00 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
41206.69 |
40010.49 |
32853.99 |
32945.49 |
29782.68 |
Contingent Liabilities |
4509.91 |
4200.12 |
3893.05 |
3925.26 |
3666.40 |
Total Debt |
2318.86 |
2677.04 |
3889.46 |
4184.55 |
4951.26 |
Book Value |
859.27 |
787.45 |
736.16 |
704.64 |
633.00 |
Adjusted Book Value |
859.27 |
787.45 |
736.16 |
704.64 |
633.00 |