EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
7375.91 |
7375.91 |
7375.91 |
7362.06 |
7362.06 |
Equity - Authorised |
110000.00 |
110000.00 |
110000.00 |
110000.00 |
150000.00 |
Equity - Issued |
7375.91 |
7375.91 |
7375.91 |
7362.06 |
7362.06 |
Equity Paid Up |
7375.91 |
7375.91 |
7375.91 |
7362.06 |
7362.06 |
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 |
-129151.08 |
-111590.83 |
-2941.49 |
7107.12 |
12886.38 |
Securities Premium |
15001.13 |
15001.13 |
15001.13 |
14932.78 |
14932.78 |
Capital Reserves |
625.50 |
625.50 |
625.50 |
625.50 |
625.50 |
Profit & Loss Account Balance |
-151239.30 |
-133678.38 |
-25030.25 |
-14910.60 |
-9138.35 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
6461.59 |
6460.93 |
6462.12 |
6459.43 |
6466.45 |
Reserve excluding Revaluation Reserve |
-129151.08 |
-111590.83 |
-2941.49 |
7107.12 |
12886.38 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
-121775.17 |
-104214.91 |
4434.42 |
14469.18 |
20248.44 |
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 |
2441.77 |
2671.64 |
10283.11 |
57886.32 |
56361.51 |
Non Convertible Debentures |
2441.77 |
2670.09 |
2845.53 |
500.00 |
500.00 |
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 |
4189.65 |
47164.39 |
47278.93 |
Term Loans - Institutions |
0.00 |
0.00 |
2118.71 |
8702.35 |
8519.89 |
Other Secured |
0.00 |
1.54 |
1129.22 |
1519.58 |
62.68 |
Unsecured Loans |
113.44 |
104.57 |
986.04 |
1696.29 |
3477.45 |
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 |
1443.51 |
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 |
2719.12 |
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 |
252.78 |
758.33 |
Other Unsecured Loan |
113.44 |
104.57 |
986.04 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
0.00 |
0.00 |
-3449.29 |
-1326.01 |
505.15 |
Deferred Tax Assets |
0.00 |
0.00 |
3449.29 |
1326.01 |
2783.81 |
Deferred Tax Liability |
0.00 |
0.00 |
0.00 |
0.00 |
3288.96 |
Other Long Term Liabilities |
541.89 |
562.42 |
562.42 |
0.55 |
562.42 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
8.73 |
20.43 |
24.12 |
32.62 |
29.87 |
Total Non-Current Liabilities |
3105.83 |
3359.05 |
8406.40 |
58289.77 |
60936.40 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
3046.04 |
2854.53 |
2919.51 |
2716.41 |
2730.42 |
Sundry Creditors |
3046.04 |
2854.53 |
2919.51 |
2716.41 |
2730.42 |
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 |
88693.03 |
76786.10 |
63816.67 |
10740.25 |
8504.45 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
406.48 |
599.26 |
859.15 |
784.95 |
459.80 |
Interest Accrued But Not Due |
31566.77 |
571.16 |
8132.80 |
3816.56 |
1501.01 |
Share Application Money |
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
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 |
56719.77 |
75615.68 |
54824.71 |
6138.73 |
6543.12 |
Short Term Borrowings |
70953.63 |
59164.55 |
42222.58 |
29930.81 |
18781.13 |
Secured ST Loans repayable on Demands |
33364.47 |
22666.39 |
12385.34 |
10886.52 |
9976.29 |
Working Capital Loans- Sec |
33364.47 |
22666.39 |
12385.34 |
10886.52 |
9976.29 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
32669.64 |
32613.44 |
8818.26 |
4366.03 |
1914.70 |
Other Unsecured Loans |
-28444.95 |
-18781.67 |
8633.65 |
3791.75 |
-3086.14 |
Short Term Provisions |
3451.08 |
3513.84 |
4695.94 |
6744.83 |
7013.52 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
Provision for post retirement benefits |
23.28 |
11.15 |
10.59 |
13.14 |
15.67 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
3427.80 |
3502.69 |
4685.35 |
6731.69 |
6997.84 |
Total Current Liabilities |
166143.77 |
142319.01 |
113654.70 |
50132.29 |
37029.51 |
Total Liabilities |
47474.43 |
41463.15 |
126495.52 |
122891.24 |
118214.35 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
69119.47 |
68899.17 |
68898.00 |
67895.09 |
67884.36 |
Less: Accumulated Depreciation |
14851.14 |
14131.62 |
13427.76 |
11350.53 |
9271.79 |
Less: Impairment of Assets |
34541.63 |
34544.52 |
0.00 |
0.00 |
0.00 |
Net Block |
19726.71 |
20223.04 |
55470.24 |
56544.56 |
58612.57 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
366.90 |
1027.72 |
46920.85 |
41731.50 |
38026.76 |
Non Current Investments |
3029.20 |
3027.82 |
3021.22 |
3021.21 |
3020.18 |
Long Term Investment |
3029.20 |
3027.82 |
3021.22 |
3021.21 |
3020.18 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
3030.61 |
3027.82 |
3021.22 |
3021.21 |
3020.18 |
Long Term Loans & Advances |
62.79 |
59.17 |
1712.71 |
3774.57 |
3766.33 |
Other Non Current Assets |
0.00 |
344.03 |
954.58 |
720.82 |
621.50 |
Total Non-Current Assets |
23185.60 |
24681.77 |
108079.60 |
106743.25 |
104858.89 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
7.40 |
132.19 |
0.95 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
7.40 |
132.19 |
0.95 |
Inventories |
4949.08 |
6221.66 |
6984.91 |
7754.58 |
6143.63 |
Raw Materials |
3941.06 |
5336.67 |
6860.90 |
7531.73 |
5309.12 |
Work-in Progress |
919.25 |
784.24 |
74.78 |
58.80 |
469.26 |
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 |
87.44 |
96.11 |
44.58 |
108.15 |
89.45 |
Other Inventory |
1.34 |
4.65 |
4.65 |
55.89 |
275.80 |
Sundry Debtors |
29.05 |
55.52 |
146.55 |
34.50 |
109.83 |
Debtors more than Six months |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debtors Others |
8838.53 |
8778.97 |
8870.00 |
8757.96 |
8412.24 |
Cash and Bank |
159.32 |
560.33 |
1766.06 |
1186.90 |
1595.21 |
Cash in hand |
0.02 |
1.15 |
0.17 |
0.10 |
0.40 |
Balances at Bank |
159.30 |
559.18 |
1765.90 |
1186.80 |
1594.80 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
17491.92 |
8539.45 |
6903.18 |
4210.76 |
2595.19 |
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 |
0.09 |
8.22 |
68.24 |
41.36 |
43.71 |
Prepaid Expenses |
1.06 |
15.69 |
32.27 |
49.64 |
36.76 |
Other current_assets |
17490.78 |
8515.54 |
6802.68 |
4119.76 |
2514.73 |
Short Term Loans and Advances |
1659.46 |
1404.42 |
2607.82 |
2829.06 |
2910.65 |
Advances recoverable in cash or in kind |
1446.43 |
1166.54 |
2242.21 |
2527.74 |
2482.04 |
Advance income tax and TDS |
73.79 |
98.38 |
230.17 |
295.64 |
421.44 |
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 |
139.24 |
139.51 |
135.44 |
5.69 |
7.16 |
Total Current Assets |
24288.83 |
16781.38 |
18415.93 |
16147.99 |
13355.46 |
Net Current Assets (Including Current Investments) |
-141854.94 |
-125537.64 |
-95238.78 |
-33984.30 |
-23674.05 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
47474.43 |
41463.15 |
126495.52 |
122891.24 |
118214.35 |
Contingent Liabilities |
3556.78 |
12143.84 |
21174.71 |
23196.69 |
18164.26 |
Total Debt |
128997.70 |
117796.05 |
106895.02 |
94560.87 |
83058.00 |
Book Value |
-165.10 |
-141.29 |
6.01 |
19.65 |
27.50 |
Adjusted Book Value |
-165.10 |
-141.29 |
6.01 |
19.65 |
27.50 |