EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
1406.63 |
1406.63 |
1406.63 |
1406.63 |
1406.63 |
Equity - Authorised |
1650.00 |
1650.00 |
1650.00 |
1650.00 |
1650.00 |
Equity - Issued |
1406.63 |
1406.63 |
1406.63 |
1406.63 |
1406.63 |
Equity Paid Up |
1406.63 |
1406.63 |
1406.63 |
1406.63 |
1406.63 |
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 |
42714.66 |
37793.30 |
34214.54 |
28653.81 |
24240.16 |
Securities Premium |
160.40 |
160.40 |
160.40 |
160.40 |
160.40 |
Capital Reserves |
209.32 |
209.32 |
209.32 |
209.32 |
209.32 |
Profit & Loss Account Balance |
38665.28 |
34745.25 |
30968.48 |
25789.13 |
22034.50 |
General Reserves |
1195.40 |
1195.40 |
1195.40 |
1193.98 |
1193.98 |
Other Reserves |
2484.26 |
1482.93 |
1680.94 |
1300.98 |
641.96 |
Reserve excluding Revaluation Reserve |
42714.66 |
37793.30 |
34214.54 |
28653.81 |
24240.16 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
44121.29 |
39199.93 |
35621.17 |
30060.44 |
25646.79 |
Minority Interest |
0.00 |
0.00 |
0.24 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Secured Loans |
225.17 |
303.55 |
404.66 |
843.83 |
676.18 |
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 |
225.17 |
303.55 |
404.66 |
843.83 |
676.18 |
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 |
2556.29 |
1635.66 |
3145.13 |
3177.03 |
2787.83 |
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 |
2556.29 |
1635.66 |
3141.82 |
4761.05 |
4051.48 |
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 |
3.31 |
-1584.02 |
-1263.65 |
Deferred Tax Assets / Liabilities |
-714.57 |
-745.10 |
-597.32 |
-242.07 |
-149.98 |
Deferred Tax Assets |
1147.41 |
998.09 |
773.88 |
453.95 |
485.02 |
Deferred Tax Liability |
432.84 |
252.99 |
176.56 |
211.88 |
335.04 |
Other Long Term Liabilities |
1163.96 |
267.30 |
331.83 |
118.21 |
84.24 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
645.29 |
591.48 |
733.60 |
776.69 |
661.09 |
Total Non-Current Liabilities |
3876.14 |
2052.89 |
4017.90 |
4673.69 |
4059.36 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
14257.38 |
12413.47 |
12783.30 |
10662.27 |
11734.61 |
Sundry Creditors |
14257.38 |
12413.47 |
12783.30 |
10662.27 |
11734.61 |
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 |
4348.93 |
3377.75 |
3538.44 |
3152.24 |
3610.03 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
336.46 |
144.80 |
135.97 |
143.96 |
128.82 |
Interest Accrued But Not Due |
13.81 |
2.22 |
4.49 |
6.74 |
5.04 |
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 |
127.11 |
141.81 |
242.51 |
187.52 |
121.36 |
Other Liabilities |
3871.55 |
3088.92 |
3155.47 |
2814.02 |
3354.81 |
Short Term Borrowings |
216.10 |
313.68 |
450.00 |
1461.00 |
2120.00 |
Secured ST Loans repayable on Demands |
0.00 |
313.68 |
450.00 |
500.00 |
800.00 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
500.00 |
800.00 |
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 |
216.10 |
0.00 |
0.00 |
461.00 |
520.00 |
Short Term Provisions |
484.90 |
467.04 |
462.01 |
368.66 |
378.32 |
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 |
157.55 |
184.53 |
163.14 |
34.61 |
89.15 |
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 |
327.35 |
282.51 |
298.87 |
334.05 |
289.17 |
Total Current Liabilities |
19307.31 |
16571.94 |
17233.75 |
15644.17 |
17842.96 |
Total Liabilities |
67304.74 |
57824.76 |
56873.06 |
50378.30 |
47549.11 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
57942.87 |
49756.86 |
45793.48 |
42204.10 |
33387.33 |
Less: Accumulated Depreciation |
26514.27 |
22610.02 |
19767.81 |
16141.07 |
11756.03 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
31428.60 |
27146.84 |
26025.67 |
26063.03 |
21631.30 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1683.60 |
1190.54 |
929.92 |
1064.54 |
1062.88 |
Non Current Investments |
254.69 |
11.94 |
11.95 |
11.92 |
12.79 |
Long Term Investment |
254.69 |
11.94 |
11.95 |
11.92 |
12.79 |
Quoted |
222.48 |
0.04 |
0.04 |
0.03 |
0.03 |
Unquoted |
32.21 |
11.90 |
11.91 |
11.89 |
12.76 |
Long Term Loans & Advances |
1933.18 |
961.64 |
822.85 |
660.48 |
1113.21 |
Other Non Current Assets |
60.57 |
17.60 |
8.88 |
907.80 |
1958.67 |
Total Non-Current Assets |
35385.97 |
29331.17 |
27830.92 |
28902.75 |
25893.90 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
6463.70 |
4855.90 |
4431.36 |
1648.27 |
348.17 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
6463.70 |
4855.90 |
4431.36 |
1648.27 |
348.17 |
Inventories |
8205.83 |
7011.40 |
6118.49 |
5501.02 |
5400.14 |
Raw Materials |
1683.53 |
1449.07 |
1561.78 |
1165.05 |
1173.68 |
Work-in Progress |
2778.03 |
2275.37 |
1865.88 |
1767.47 |
1840.24 |
Finished Goods |
1540.70 |
1353.66 |
909.94 |
1160.12 |
1002.66 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
1123.18 |
1134.97 |
1077.11 |
1023.65 |
881.88 |
Other Inventory |
1080.39 |
798.33 |
703.78 |
384.73 |
501.68 |
Sundry Debtors |
11620.29 |
9703.70 |
10409.76 |
6727.43 |
9251.40 |
Debtors more than Six months |
108.26 |
89.85 |
255.85 |
0.00 |
0.00 |
Debtors Others |
11603.80 |
9680.39 |
10221.06 |
6790.68 |
9307.76 |
Cash and Bank |
2877.09 |
4026.41 |
5133.25 |
6209.46 |
5378.95 |
Cash in hand |
1.11 |
1.07 |
0.86 |
1.00 |
0.92 |
Balances at Bank |
2875.98 |
4025.34 |
5131.87 |
6208.46 |
5378.03 |
Other cash and bank balances |
0.00 |
0.00 |
0.52 |
0.00 |
0.00 |
Other Current Assets |
1331.24 |
2014.90 |
1949.82 |
520.67 |
596.01 |
Interest accrued on Investments |
0.08 |
0.52 |
0.01 |
0.45 |
0.08 |
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 |
196.54 |
158.75 |
119.85 |
112.20 |
143.01 |
Other current_assets |
1134.62 |
1855.63 |
1829.96 |
408.02 |
452.92 |
Short Term Loans and Advances |
1420.62 |
881.28 |
889.68 |
868.70 |
647.17 |
Advances recoverable in cash or in kind |
453.10 |
281.85 |
395.77 |
331.90 |
443.55 |
Advance income tax and TDS |
782.06 |
449.91 |
334.97 |
333.20 |
37.06 |
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 |
185.46 |
149.52 |
158.94 |
203.60 |
166.56 |
Total Current Assets |
31918.77 |
28493.59 |
28932.36 |
21475.55 |
21621.84 |
Net Current Assets (Including Current Investments) |
12611.46 |
11921.65 |
11698.61 |
5831.38 |
3778.88 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
67304.74 |
57824.76 |
56873.06 |
50378.30 |
47549.11 |
Contingent Liabilities |
703.52 |
690.86 |
758.72 |
700.44 |
686.61 |
Total Debt |
4960.36 |
4136.30 |
6168.94 |
7495.54 |
7305.02 |
Book Value |
313.67 |
278.68 |
253.24 |
213.71 |
182.33 |
Adjusted Book Value |
313.67 |
278.68 |
253.24 |
213.71 |
182.33 |