EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
5516.90 |
5516.90 |
5516.90 |
5516.90 |
5516.90 |
Equity - Authorised |
8000.00 |
8000.00 |
8000.00 |
8000.00 |
8000.00 |
Equity - Issued |
5516.90 |
5516.90 |
5516.90 |
5516.90 |
5516.90 |
Equity Paid Up |
5516.90 |
5516.90 |
5516.90 |
5516.90 |
5516.90 |
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 |
40384.30 |
33301.80 |
27996.20 |
26273.50 |
24768.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
General Reserves |
39656.60 |
32613.00 |
27407.80 |
25733.20 |
24312.70 |
Other Reserves |
727.70 |
688.80 |
588.40 |
540.30 |
455.30 |
Reserve excluding Revaluation Reserve |
40384.30 |
33301.80 |
27996.20 |
26273.50 |
24768.00 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
45901.20 |
38818.70 |
33513.10 |
31790.40 |
30284.90 |
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 |
7350.80 |
8205.60 |
10430.40 |
6009.10 |
4251.10 |
Non Convertible Debentures |
4997.80 |
4997.00 |
4996.20 |
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 |
3328.90 |
4207.20 |
6857.10 |
6566.80 |
4592.30 |
Term Loans - Institutions |
0.00 |
0.00 |
619.40 |
894.70 |
1170.00 |
Other Secured |
-975.90 |
-998.60 |
-2042.30 |
-1452.40 |
-1511.20 |
Unsecured Loans |
2999.00 |
2998.50 |
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 |
1409.60 |
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 |
2999.00 |
1588.90 |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
2369.00 |
2140.70 |
2193.30 |
1969.40 |
2803.30 |
Deferred Tax Assets |
1135.60 |
1228.90 |
1124.60 |
1164.50 |
1458.30 |
Deferred Tax Liability |
3504.60 |
3369.60 |
3317.90 |
3133.90 |
4261.60 |
Other Long Term Liabilities |
710.10 |
684.40 |
698.60 |
830.00 |
820.00 |
Long Term Trade Payables |
0.00 |
0.00 |
2117.90 |
2117.90 |
2117.90 |
Long Term Provisions |
1910.80 |
1939.50 |
1863.20 |
1885.50 |
1814.60 |
Total Non-Current Liabilities |
15339.70 |
15968.70 |
17303.40 |
12811.90 |
11806.90 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
20112.90 |
23430.90 |
9050.70 |
9967.30 |
11538.00 |
Sundry Creditors |
20112.90 |
19506.80 |
9050.70 |
9482.20 |
10887.40 |
Acceptances |
0.00 |
3924.10 |
0.00 |
485.10 |
650.60 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
6674.40 |
9404.70 |
7040.70 |
5640.50 |
5240.00 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
708.40 |
1118.30 |
596.10 |
509.50 |
425.30 |
Interest Accrued But Not Due |
317.40 |
306.90 |
262.00 |
37.40 |
74.40 |
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 |
5648.60 |
7979.50 |
6182.60 |
5093.60 |
4740.30 |
Short Term Borrowings |
7300.80 |
16069.90 |
8195.20 |
40676.10 |
28854.70 |
Secured ST Loans repayable on Demands |
6700.00 |
6700.00 |
3588.90 |
13119.00 |
24167.10 |
Working Capital Loans- Sec |
6700.00 |
6700.00 |
3588.90 |
13119.00 |
24167.10 |
Buyers Credits - Unsec |
0.00 |
6869.90 |
1431.40 |
2152.10 |
1187.60 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
-6099.20 |
-4200.00 |
-414.00 |
12286.00 |
-20667.10 |
Short Term Provisions |
1717.20 |
1615.30 |
1314.20 |
1955.30 |
1418.30 |
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 |
0.00 |
383.90 |
121.90 |
533.90 |
0.00 |
Provision for post retirement benefits |
600.60 |
254.50 |
113.20 |
262.00 |
61.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
1116.60 |
976.90 |
1079.10 |
1159.40 |
1357.30 |
Total Current Liabilities |
35805.30 |
50520.80 |
25600.80 |
58239.20 |
47051.00 |
Total Liabilities |
97046.20 |
105308.20 |
76417.30 |
102841.50 |
89142.80 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
38529.50 |
32331.00 |
30996.00 |
28734.10 |
25231.60 |
Less: Accumulated Depreciation |
12982.90 |
10934.20 |
9125.80 |
7385.20 |
5713.50 |
Less: Impairment of Assets |
170.30 |
111.70 |
111.70 |
109.70 |
81.10 |
Net Block |
25376.30 |
21285.10 |
21758.50 |
21239.20 |
19437.00 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
2114.80 |
5129.30 |
4063.50 |
4334.90 |
2756.90 |
Non Current Investments |
9941.90 |
9265.20 |
6448.00 |
2558.60 |
801.30 |
Long Term Investment |
9941.90 |
9265.20 |
6448.00 |
2558.60 |
801.30 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
9965.50 |
9265.20 |
6448.00 |
2558.60 |
801.30 |
Long Term Loans & Advances |
3080.60 |
1948.60 |
1965.60 |
2239.70 |
2905.90 |
Other Non Current Assets |
16.60 |
29.20 |
2.60 |
4.00 |
69.40 |
Total Non-Current Assets |
40580.10 |
37709.20 |
34297.30 |
30437.40 |
26033.40 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
80.40 |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
80.40 |
0.00 |
0.00 |
0.00 |
Inventories |
25854.10 |
23276.10 |
7873.70 |
9499.40 |
14787.80 |
Raw Materials |
8614.10 |
7161.60 |
1278.40 |
2403.80 |
2727.20 |
Work-in Progress |
740.70 |
374.30 |
284.00 |
289.00 |
354.10 |
Finished Goods |
2697.40 |
895.80 |
1488.10 |
2331.60 |
3060.20 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
4992.90 |
3993.80 |
3071.50 |
3022.20 |
2806.10 |
Other Inventory |
8809.00 |
10850.60 |
1751.70 |
1452.80 |
5840.20 |
Sundry Debtors |
26088.20 |
30267.30 |
14474.00 |
45512.30 |
45525.40 |
Debtors more than Six months |
780.00 |
740.60 |
342.60 |
18.60 |
10.10 |
Debtors Others |
25315.10 |
29531.10 |
14155.80 |
45533.40 |
45533.00 |
Cash and Bank |
645.30 |
11642.60 |
15203.20 |
26.00 |
48.60 |
Cash in hand |
0.00 |
0.00 |
0.00 |
0.10 |
0.10 |
Balances at Bank |
645.30 |
11642.60 |
15203.20 |
25.90 |
48.50 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
1786.20 |
897.50 |
3147.50 |
16582.30 |
1850.70 |
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 |
8.90 |
10.50 |
14.40 |
2.00 |
1.60 |
Prepaid Expenses |
314.20 |
205.80 |
188.70 |
24.70 |
91.40 |
Other current_assets |
1463.10 |
681.20 |
2944.40 |
16555.60 |
1757.70 |
Short Term Loans and Advances |
2092.30 |
1435.10 |
1421.60 |
784.10 |
896.90 |
Advances recoverable in cash or in kind |
262.90 |
224.40 |
795.80 |
330.60 |
200.90 |
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 |
1829.40 |
1210.70 |
625.80 |
453.50 |
696.00 |
Total Current Assets |
56466.10 |
67599.00 |
42120.00 |
72404.10 |
63109.40 |
Net Current Assets (Including Current Investments) |
20660.80 |
17078.20 |
16519.20 |
14164.90 |
16058.40 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
97046.20 |
105308.20 |
76417.30 |
102841.50 |
89142.80 |
Contingent Liabilities |
4757.50 |
4114.20 |
17977.40 |
16972.30 |
16925.30 |
Total Debt |
18626.50 |
29682.20 |
20667.90 |
48137.60 |
34617.00 |
Book Value |
83.20 |
70.36 |
60.75 |
57.62 |
54.89 |
Adjusted Book Value |
83.20 |
70.36 |
60.75 |
57.62 |
54.89 |