EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
764.25 |
764.25 |
764.25 |
764.25 |
791.19 |
Equity - Authorised |
2000.00 |
2000.00 |
2000.00 |
2000.00 |
2000.00 |
Equity - Issued |
764.25 |
764.25 |
764.25 |
764.25 |
791.19 |
Equity Paid Up |
764.25 |
764.25 |
764.25 |
764.25 |
791.19 |
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 |
2292.33 |
1144.84 |
470.70 |
290.51 |
76.29 |
Total Reserves |
36594.20 |
31773.11 |
26721.71 |
22802.79 |
22579.32 |
Securities Premium |
0.00 |
0.00 |
0.00 |
0.00 |
774.10 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
16607.36 |
13553.90 |
11564.42 |
10087.74 |
10657.52 |
General Reserves |
20824.45 |
17376.65 |
14356.53 |
12227.41 |
10565.95 |
Other Reserves |
-837.61 |
842.56 |
800.76 |
487.64 |
581.75 |
Reserve excluding Revaluation Reserve |
36594.20 |
31773.11 |
26721.71 |
22802.79 |
22579.32 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
39650.78 |
33682.20 |
27956.66 |
23857.55 |
23446.80 |
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 |
2057.59 |
2800.79 |
44.27 |
46.22 |
11.97 |
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. |
4285.04 |
4325.27 |
46.12 |
51.07 |
16.55 |
Loans - Others |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
-2227.45 |
-1524.48 |
-1.85 |
-4.85 |
-4.58 |
Deferred Tax Assets / Liabilities |
-1129.29 |
-1122.72 |
-1037.57 |
-960.08 |
-405.05 |
Deferred Tax Assets |
1238.23 |
1270.68 |
1165.10 |
1179.34 |
816.06 |
Deferred Tax Liability |
108.94 |
147.96 |
127.53 |
219.26 |
411.01 |
Other Long Term Liabilities |
4528.98 |
3202.89 |
716.17 |
353.36 |
1.83 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
373.03 |
245.54 |
240.94 |
182.79 |
174.94 |
Total Non-Current Liabilities |
5830.31 |
5126.50 |
-36.19 |
-377.71 |
-216.31 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
5689.08 |
4298.71 |
2733.44 |
2247.09 |
1517.07 |
Sundry Creditors |
5689.08 |
4298.71 |
2733.44 |
2247.09 |
1517.07 |
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 |
8948.61 |
5662.50 |
2127.12 |
2491.53 |
1564.37 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
1086.74 |
1021.53 |
1059.74 |
1152.02 |
868.42 |
Interest Accrued But Not Due |
21.85 |
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 |
7840.02 |
4640.97 |
1067.38 |
1339.51 |
695.95 |
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 |
4943.38 |
4298.38 |
2836.64 |
1743.15 |
1839.01 |
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 |
294.14 |
348.72 |
358.85 |
132.16 |
74.80 |
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 |
4649.24 |
3949.66 |
2477.79 |
1610.99 |
1764.21 |
Total Current Liabilities |
19581.07 |
14259.59 |
7697.20 |
6481.77 |
4920.45 |
Total Liabilities |
65062.16 |
53068.29 |
35617.67 |
29961.61 |
28150.94 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
40890.76 |
30180.87 |
17873.98 |
16287.25 |
14255.59 |
Less: Accumulated Depreciation |
17477.47 |
14845.14 |
13304.56 |
11971.97 |
10247.70 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
23413.29 |
15335.73 |
4569.42 |
4315.28 |
4007.89 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
161.38 |
1071.20 |
121.81 |
166.18 |
12.10 |
Non Current Investments |
4516.00 |
3877.72 |
3621.27 |
4620.97 |
4345.71 |
Long Term Investment |
4516.00 |
3877.72 |
3621.27 |
4620.97 |
4345.71 |
Quoted |
3085.59 |
2879.29 |
2630.80 |
4414.72 |
4131.59 |
Unquoted |
1473.84 |
1038.22 |
1080.19 |
279.30 |
281.54 |
Long Term Loans & Advances |
1637.07 |
4259.49 |
490.87 |
506.46 |
479.81 |
Other Non Current Assets |
155.41 |
134.86 |
111.17 |
359.91 |
96.83 |
Total Non-Current Assets |
29883.15 |
24679.00 |
8914.54 |
10106.00 |
9245.88 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
1879.66 |
4346.91 |
6374.95 |
5164.77 |
3295.53 |
Quoted |
0.00 |
0.00 |
0.00 |
5164.77 |
3295.53 |
Unquoted |
1879.66 |
4346.91 |
6374.95 |
0.00 |
0.00 |
Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
15704.64 |
9484.29 |
5708.97 |
5921.96 |
4923.01 |
Debtors more than Six months |
155.05 |
242.01 |
318.71 |
0.00 |
134.54 |
Debtors Others |
15738.55 |
9408.06 |
5661.90 |
6164.09 |
4923.01 |
Cash and Bank |
9032.80 |
9144.58 |
9809.00 |
4572.18 |
6728.80 |
Cash in hand |
0.25 |
0.24 |
0.41 |
0.24 |
0.22 |
Balances at Bank |
9032.55 |
9144.34 |
9808.59 |
4571.94 |
6728.58 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
1475.48 |
641.56 |
407.54 |
128.54 |
292.24 |
Interest accrued on Investments |
0.00 |
0.00 |
0.00 |
0.00 |
10.97 |
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 |
1237.78 |
498.68 |
0.00 |
0.00 |
0.00 |
Other current_assets |
237.70 |
142.88 |
407.54 |
128.54 |
281.27 |
Short Term Loans and Advances |
7086.43 |
4771.95 |
4402.67 |
4068.16 |
3665.48 |
Advances recoverable in cash or in kind |
5571.32 |
3977.04 |
3010.56 |
3001.32 |
2267.82 |
Advance income tax and TDS |
451.71 |
179.57 |
188.00 |
163.93 |
185.06 |
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 |
1063.40 |
615.34 |
1204.11 |
902.91 |
1212.60 |
Total Current Assets |
35179.01 |
28389.29 |
26703.13 |
19855.61 |
18905.06 |
Net Current Assets (Including Current Investments) |
15597.94 |
14129.70 |
19005.93 |
13373.84 |
13984.61 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
65062.16 |
53068.29 |
35617.67 |
29961.61 |
28150.94 |
Contingent Liabilities |
9215.67 |
9158.13 |
2085.44 |
276.81 |
482.92 |
Total Debt |
4285.10 |
4325.35 |
46.23 |
51.25 |
16.72 |
Book Value |
488.83 |
425.74 |
359.65 |
308.37 |
295.38 |
Adjusted Book Value |
244.41 |
212.87 |
179.82 |
154.18 |
147.69 |