EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
2764.54 |
2764.54 |
2764.54 |
2764.54 |
2764.54 |
Equity - Authorised |
4000.00 |
4000.00 |
4000.00 |
3500.00 |
3500.00 |
Equity - Issued |
2764.54 |
2764.54 |
2764.54 |
2764.54 |
2764.54 |
Equity Paid Up |
2764.54 |
2764.54 |
2764.54 |
2764.54 |
2764.54 |
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 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Share Warrants & Outstandings |
0.00 |
0.03 |
-2.32 |
-2.32 |
-2.32 |
Total Reserves |
1331.58 |
4223.41 |
-1916.61 |
-1916.14 |
-385.74 |
Securities Premium |
329.63 |
329.63 |
329.61 |
329.61 |
329.61 |
Capital Reserves |
3792.88 |
3792.83 |
20491.33 |
20491.33 |
20491.33 |
Profit & Loss Account Balance |
-2741.76 |
100.95 |
-22737.55 |
-22737.09 |
-21206.69 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
-49.17 |
0.00 |
0.00 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
1331.58 |
4223.41 |
-1916.61 |
-1916.14 |
-385.74 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
4096.12 |
6987.98 |
845.61 |
846.08 |
2376.48 |
Minority Interest |
74.56 |
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 |
20.49 |
0.00 |
-2.03 |
-2.03 |
-2.03 |
Deferred Tax Assets |
196.19 |
52.23 |
2.03 |
2.03 |
2.03 |
Deferred Tax Liability |
216.68 |
52.23 |
0.00 |
0.00 |
0.00 |
Other Long Term Liabilities |
336.95 |
345.02 |
0.00 |
0.00 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
82.66 |
1.60 |
0.86 |
0.18 |
0.14 |
Total Non-Current Liabilities |
440.10 |
346.62 |
-1.18 |
-1.86 |
-1.89 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
6692.05 |
479.11 |
0.00 |
0.00 |
0.00 |
Sundry Creditors |
6692.05 |
479.11 |
0.00 |
0.00 |
0.00 |
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 |
1150.89 |
69.52 |
5.41 |
1.13 |
1.99 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
168.64 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
982.25 |
69.52 |
5.41 |
1.13 |
1.99 |
Short Term Borrowings |
9370.52 |
1200.86 |
0.00 |
0.00 |
0.00 |
Secured ST Loans repayable on Demands |
2611.72 |
0.00 |
0.00 |
0.00 |
0.00 |
Working Capital Loans- Sec |
2611.72 |
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 |
4147.08 |
1200.86 |
0.00 |
0.00 |
0.00 |
Short Term Provisions |
35.44 |
0.62 |
0.02 |
0.01 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
35.44 |
0.62 |
0.02 |
0.01 |
0.00 |
Total Current Liabilities |
17248.90 |
1750.11 |
5.43 |
1.14 |
1.99 |
Total Liabilities |
21859.68 |
9084.71 |
849.87 |
845.36 |
2376.58 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
2888.74 |
416.28 |
0.95 |
0.95 |
0.95 |
Less: Accumulated Depreciation |
197.33 |
13.15 |
0.46 |
0.45 |
0.43 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
2691.41 |
403.13 |
0.49 |
0.50 |
0.52 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Non Current Investments |
3138.69 |
6558.83 |
0.00 |
0.00 |
1526.60 |
Long Term Investment |
3138.69 |
6558.83 |
0.00 |
0.00 |
1526.60 |
Quoted |
3138.68 |
5692.19 |
0.00 |
0.00 |
1526.60 |
Unquoted |
0.01 |
866.64 |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
485.94 |
30.91 |
5.44 |
688.52 |
695.82 |
Other Non Current Assets |
2.60 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Assets |
6377.59 |
6992.87 |
5.93 |
689.03 |
2222.93 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
13.52 |
1559.78 |
843.50 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
13.52 |
1559.78 |
843.50 |
0.00 |
0.00 |
Inventories |
10716.58 |
383.76 |
0.00 |
0.00 |
0.00 |
Raw Materials |
90.56 |
0.00 |
0.00 |
0.00 |
0.00 |
Work-in Progress |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
Finished Goods |
446.65 |
0.00 |
0.00 |
0.00 |
0.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
20.39 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Inventory |
10158.86 |
383.76 |
0.00 |
0.00 |
0.00 |
Sundry Debtors |
483.97 |
18.30 |
0.00 |
0.00 |
0.00 |
Debtors more than Six months |
448.22 |
18.30 |
0.00 |
0.00 |
0.00 |
Debtors Others |
55.56 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash and Bank |
1346.18 |
19.29 |
0.43 |
155.96 |
153.32 |
Cash in hand |
4.67 |
0.06 |
0.06 |
0.06 |
0.06 |
Balances at Bank |
1341.51 |
19.23 |
0.37 |
155.90 |
153.26 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Current Assets |
966.68 |
35.04 |
0.00 |
0.37 |
0.32 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
33.01 |
2.16 |
0.00 |
0.37 |
0.32 |
Other current_assets |
933.67 |
32.88 |
0.00 |
0.00 |
0.00 |
Short Term Loans and Advances |
1955.16 |
75.67 |
0.01 |
0.01 |
0.01 |
Advances recoverable in cash or in kind |
77.80 |
6.03 |
0.01 |
0.01 |
0.01 |
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 |
1877.36 |
69.64 |
0.00 |
0.00 |
0.00 |
Total Current Assets |
15482.09 |
2091.84 |
843.94 |
156.34 |
153.65 |
Net Current Assets (Including Current Investments) |
-1766.81 |
341.73 |
838.51 |
155.20 |
151.66 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
21859.68 |
9084.71 |
849.87 |
845.36 |
2376.58 |
Contingent Liabilities |
68.51 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Debt |
9370.52 |
1200.86 |
0.00 |
0.00 |
0.00 |
Book Value |
2.96 |
5.06 |
0.61 |
0.61 |
1.72 |
Adjusted Book Value |
2.96 |
5.06 |
0.61 |
0.61 |
1.72 |