EQUITY AND LIABILITIES |
NA |
NA |
NA |
NA |
NA |
Share Capital |
211.00 |
211.00 |
210.00 |
209.00 |
208.00 |
Equity - Authorised |
10500.00 |
10500.00 |
10500.00 |
10500.00 |
10500.00 |
Equity - Issued |
211.00 |
211.00 |
210.00 |
209.00 |
208.00 |
Equity Paid Up |
211.00 |
211.00 |
210.00 |
209.00 |
208.00 |
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 |
938.00 |
187.00 |
297.00 |
354.00 |
344.00 |
Total Reserves |
48360.00 |
41227.00 |
34224.00 |
27123.00 |
24239.00 |
Securities Premium |
11462.00 |
11396.00 |
11229.00 |
11043.00 |
10890.00 |
Capital Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit & Loss Account Balance |
36244.00 |
27713.00 |
21777.00 |
17344.00 |
12132.00 |
General Reserves |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Reserves |
654.00 |
2118.00 |
1218.00 |
-1264.00 |
1217.00 |
Reserve excluding Revaluation Reserve |
48360.00 |
41227.00 |
34224.00 |
27123.00 |
24239.00 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
49509.00 |
41625.00 |
34731.00 |
27686.00 |
24791.00 |
Minority Interest |
180.00 |
137.00 |
101.00 |
69.00 |
31.00 |
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 |
259.00 |
671.00 |
511.00 |
-311.00 |
8.00 |
Deferred Tax Assets |
1438.00 |
1342.00 |
1327.00 |
1686.00 |
1581.00 |
Deferred Tax Liability |
1697.00 |
2013.00 |
1838.00 |
1375.00 |
1589.00 |
Other Long Term Liabilities |
3896.00 |
4550.00 |
4337.00 |
4890.00 |
60.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
52.00 |
56.00 |
0.00 |
0.00 |
0.00 |
Total Non-Current Liabilities |
4207.00 |
5277.00 |
4848.00 |
4579.00 |
68.00 |
Current Liabilities |
NA |
NA |
NA |
NA |
NA |
Trade Payables |
4505.00 |
3934.00 |
2352.00 |
1975.00 |
1879.00 |
Sundry Creditors |
4505.00 |
3934.00 |
2352.00 |
1975.00 |
1879.00 |
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 |
8156.00 |
7062.00 |
6575.00 |
6128.00 |
4649.00 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Advances received from customers |
663.00 |
747.00 |
555.00 |
512.00 |
242.00 |
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 |
7493.00 |
6315.00 |
6020.00 |
5616.00 |
4407.00 |
Short Term Borrowings |
0.00 |
0.00 |
0.00 |
303.00 |
702.00 |
Secured ST Loans repayable on Demands |
0.00 |
0.00 |
0.00 |
0.00 |
426.00 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
0.00 |
426.00 |
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 |
303.00 |
-150.00 |
Short Term Provisions |
2478.00 |
2737.00 |
2055.00 |
1982.00 |
1397.00 |
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 |
1165.00 |
841.00 |
471.00 |
328.00 |
56.00 |
Provision for post retirement benefits |
0.00 |
0.00 |
1584.00 |
71.00 |
68.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Provisions |
1313.00 |
1896.00 |
0.00 |
1583.00 |
1273.00 |
Total Current Liabilities |
15139.00 |
13733.00 |
10982.00 |
10388.00 |
8627.00 |
Total Liabilities |
69035.00 |
60772.00 |
50662.00 |
42722.00 |
33517.00 |
ASSETS |
NA |
NA |
NA |
NA |
NA |
Gross Block |
23032.00 |
21297.00 |
19667.00 |
16827.00 |
11042.00 |
Less: Accumulated Depreciation |
10092.00 |
8470.00 |
6843.00 |
5092.00 |
3242.00 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Block |
12940.00 |
12827.00 |
12824.00 |
11735.00 |
7800.00 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
65.00 |
99.00 |
119.00 |
87.00 |
0.00 |
Non Current Investments |
1752.00 |
861.00 |
0.00 |
310.00 |
0.00 |
Long Term Investment |
1752.00 |
861.00 |
0.00 |
310.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unquoted |
1752.00 |
861.00 |
0.00 |
310.00 |
0.00 |
Long Term Loans & Advances |
2359.00 |
1901.00 |
1496.00 |
1091.00 |
913.00 |
Other Non Current Assets |
509.00 |
1833.00 |
1197.00 |
397.00 |
1084.00 |
Total Non-Current Assets |
17625.00 |
17521.00 |
15636.00 |
13620.00 |
9797.00 |
Current Assets Loans & Advances |
NA |
NA |
NA |
NA |
NA |
Currents Investments |
21088.00 |
13918.00 |
15149.00 |
6110.00 |
5749.00 |
Quoted |
21088.00 |
13918.00 |
15149.00 |
6110.00 |
5749.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
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 |
17301.00 |
16959.00 |
12346.00 |
13807.00 |
10643.00 |
Debtors more than Six months |
768.00 |
543.00 |
177.00 |
0.00 |
0.00 |
Debtors Others |
16823.00 |
16666.00 |
12297.00 |
14042.00 |
10706.00 |
Cash and Bank |
6899.00 |
6742.00 |
2327.00 |
2439.00 |
2051.00 |
Cash in hand |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Balances at Bank |
6694.00 |
6224.00 |
2093.00 |
2346.00 |
1393.00 |
Other cash and bank balances |
205.00 |
518.00 |
234.00 |
93.00 |
658.00 |
Other Current Assets |
1415.00 |
2010.00 |
2151.00 |
1988.00 |
1743.00 |
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 |
1070.00 |
933.00 |
931.00 |
881.00 |
901.00 |
Other current_assets |
345.00 |
1077.00 |
1220.00 |
1107.00 |
842.00 |
Short Term Loans and Advances |
4707.00 |
3622.00 |
3053.00 |
4758.00 |
3534.00 |
Advances recoverable in cash or in kind |
3671.00 |
3005.00 |
2658.00 |
4107.00 |
2826.00 |
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 |
1036.00 |
617.00 |
395.00 |
651.00 |
708.00 |
Total Current Assets |
51410.00 |
43251.00 |
35026.00 |
29102.00 |
23720.00 |
Net Current Assets (Including Current Investments) |
36271.00 |
29518.00 |
24044.00 |
18714.00 |
15093.00 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Assets |
69035.00 |
60772.00 |
50662.00 |
42722.00 |
33517.00 |
Contingent Liabilities |
1356.00 |
1251.00 |
1206.00 |
1309.00 |
1196.00 |
Total Debt |
0.00 |
0.00 |
0.00 |
303.00 |
702.00 |
Book Value |
460.39 |
392.78 |
327.94 |
261.55 |
235.07 |
Adjusted Book Value |
460.39 |
392.78 |
327.94 |
261.55 |
235.07 |