EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
295.26 |
295.26 |
295.26 |
295.26 |
295.26 |
Equity - Authorised |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
Equity - Issued |
295.26 |
295.26 |
295.26 |
295.26 |
295.26 |
Equity Paid Up |
295.26 |
295.26 |
295.26 |
295.26 |
295.26 |
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 |
146941.02 |
124162.06 |
111918.55 |
105043.63 |
88105.20 |
Securities Premium |
6449.30 |
6449.30 |
6449.30 |
6449.30 |
6449.30 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
104123.41 |
89933.95 |
80135.48 |
71978.68 |
60216.33 |
General Reserves |
14350.00 |
14350.00 |
14350.00 |
14350.00 |
14350.00 |
Other Reserves |
22018.31 |
13428.81 |
10983.77 |
12265.66 |
7089.57 |
Reserve excluding Revaluation Reserve |
146941.02 |
124162.06 |
111918.55 |
105043.63 |
88105.20 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
147236.28 |
124457.32 |
112213.81 |
105338.89 |
88400.46 |
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 |
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 |
1026.12 |
717.65 |
824.27 |
976.87 |
857.96 |
Deferred Tax Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Tax Liability |
1026.12 |
717.65 |
824.27 |
976.87 |
857.96 |
Other Long Term Liabilities |
63.18 |
63.18 |
66.28 |
64.67 |
1319.17 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
29.10 |
27.52 |
25.58 |
26.39 |
23.68 |
Total Non-Current Liabilities |
1118.41 |
808.35 |
916.14 |
1067.93 |
2200.81 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
71572.93 |
104210.04 |
110175.70 |
186867.83 |
134665.29 |
Sundry Creditors |
71572.93 |
104210.04 |
110175.70 |
186867.83 |
134665.29 |
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 |
384.27 |
152.67 |
143.37 |
194.60 |
293.68 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
80.28 |
54.68 |
47.05 |
97.86 |
88.15 |
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 |
303.99 |
97.99 |
96.31 |
96.75 |
205.53 |
Short Term Borrowings |
7232.98 |
8145.99 |
10209.61 |
12781.48 |
61984.26 |
Secured ST Loans repayable on Demands |
6450.17 |
7380.11 |
10204.61 |
12588.83 |
61749.19 |
Working Capital Loans- Sec |
0.00 |
1104.84 |
1104.84 |
1104.84 |
18604.84 |
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 |
782.81 |
-338.96 |
-1099.84 |
-912.18 |
-18369.77 |
Short Term Provisions |
1201.82 |
1381.68 |
1069.28 |
1025.51 |
870.10 |
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 |
697.47 |
892.59 |
652.63 |
570.75 |
453.31 |
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 |
504.35 |
489.09 |
416.65 |
454.76 |
416.78 |
Total Current Liabilities |
80392.00 |
113890.38 |
121597.95 |
200869.43 |
197813.32 |
Total Liabilities |
228746.68 |
239156.06 |
234727.89 |
307276.25 |
288414.59 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
32099.40 |
23500.96 |
23470.84 |
23356.49 |
21304.00 |
Less: Accumulated Depreciation |
11715.78 |
9006.99 |
9001.88 |
8145.55 |
6781.42 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
20383.63 |
14493.97 |
14468.96 |
15210.95 |
14522.58 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
381.81 |
58.26 |
115.52 |
10.08 |
18.87 |
Non Current Investments |
12409.01 |
11127.15 |
10411.36 |
11415.45 |
10876.03 |
Long Term Investment |
12409.01 |
11127.15 |
10411.36 |
11415.45 |
10876.03 |
Quoted |
2.24 |
2.24 |
1561.24 |
2384.14 |
2487.92 |
Unquoted |
12406.78 |
11124.92 |
8850.12 |
9031.32 |
8388.12 |
Long Term Loans & Advances |
594.96 |
575.77 |
571.84 |
609.03 |
596.25 |
Other Non Current Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
33769.41 |
26255.15 |
25567.68 |
27245.51 |
26013.74 |
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 |
60487.14 |
76690.22 |
74074.28 |
47743.88 |
39370.91 |
Raw Materials |
4314.22 |
7000.24 |
7734.27 |
6709.61 |
5892.13 |
Work-in Progress |
38928.25 |
46680.05 |
45216.62 |
30203.85 |
22300.15 |
Finished Goods |
17244.67 |
23009.93 |
21123.39 |
10830.42 |
11178.63 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
103563.86 |
107085.95 |
103489.86 |
93196.53 |
61479.53 |
Debtors more than Six months |
70153.03 |
49022.45 |
3925.20 |
44.02 |
44.02 |
Debtors Others |
33410.83 |
58063.50 |
99564.66 |
93152.50 |
61435.50 |
Cash and Bank |
20963.51 |
18087.31 |
20529.49 |
127876.30 |
150634.38 |
Cash in hand |
10.18 |
4.21 |
4.91 |
4.05 |
3.82 |
Balances at Bank |
20953.33 |
18083.09 |
20524.57 |
127872.25 |
150630.55 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
6176.70 |
6241.73 |
6248.16 |
6522.54 |
5738.51 |
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 |
6066.41 |
6079.27 |
6105.81 |
6296.46 |
5617.59 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other current_assets |
110.29 |
162.46 |
142.34 |
226.08 |
120.92 |
Short Term Loans and Advances |
3786.07 |
4795.70 |
4818.43 |
4691.50 |
5177.53 |
Advances recoverable in cash or in kind |
1497.21 |
2393.19 |
2222.86 |
2060.93 |
2545.17 |
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 |
2288.86 |
2402.51 |
2595.57 |
2630.57 |
2632.36 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Current Assets |
194977.27 |
212900.91 |
209160.21 |
280030.74 |
262400.85 |
Net Current Assets (Including Current Investments) |
114585.27 |
99010.53 |
87562.26 |
79161.31 |
64587.53 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
228746.68 |
239156.06 |
234727.89 |
307276.25 |
288414.59 |
Contingent Liabilities |
114.66 |
114.66 |
114.66 |
49.43 |
49.43 |
Total Debt |
7232.98 |
8145.99 |
10209.61 |
12781.48 |
61984.26 |
Book Value |
498.67 |
421.52 |
380.05 |
356.77 |
299.40 |
Adjusted Book Value |
498.67 |
421.52 |
380.05 |
356.77 |
299.40 |