EQUITY AND LIABILITIES |
NA |
NA |
Share Capital |
275.11 |
68.74 |
Equity - Authorised |
300.00 |
80.00 |
Equity - Issued |
275.11 |
68.74 |
Equity Paid Up |
275.11 |
68.74 |
Equity Shares Forfeited |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
Share Warrants & Outstandings |
87.00 |
0.00 |
Total Reserves |
4869.01 |
4022.33 |
Securities Premium |
12.81 |
138.79 |
Capital Reserves |
0.55 |
0.55 |
Profit & Loss Account Balance |
4858.10 |
3884.50 |
General Reserves |
0.00 |
0.00 |
Other Reserves |
-2.45 |
-1.51 |
Reserve excluding Revaluation Reserve |
4869.01 |
4022.33 |
Revaluation reserve |
0.00 |
0.00 |
Shareholder's Funds |
5231.13 |
4091.07 |
Minority Interest |
183.39 |
5.75 |
Long-Term Borrowings |
0.00 |
0.00 |
Secured Loans |
224.90 |
0.00 |
Non Convertible Debentures |
0.00 |
0.00 |
Converible Debentures & Bonds |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
Term Loans - Banks |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
Other Secured |
224.90 |
0.00 |
Unsecured Loans |
0.00 |
0.00 |
Fixed Deposits - Public |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
0.74 |
-1.98 |
Deferred Tax Assets |
5.81 |
2.25 |
Deferred Tax Liability |
6.55 |
0.28 |
Other Long Term Liabilities |
1954.41 |
13.19 |
Long Term Trade Payables |
0.00 |
0.00 |
Long Term Provisions |
10.37 |
4.27 |
Total Non-Current Liabilities |
2190.42 |
15.48 |
Current Liabilities |
NA |
NA |
Trade Payables |
643.63 |
1066.92 |
Sundry Creditors |
643.63 |
1066.92 |
Acceptances |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
Other Current Liabilities |
384.59 |
165.71 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
Advances received from customers |
28.35 |
8.71 |
Interest Accrued But Not Due |
0.05 |
0.00 |
Share Application Money |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
Other Liabilities |
356.19 |
156.99 |
Short Term Borrowings |
249.57 |
0.76 |
Secured ST Loans repayable on Demands |
249.54 |
0.00 |
Working Capital Loans- Sec |
249.54 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
Other Unsecured Loans |
-249.51 |
0.76 |
Short Term Provisions |
0.60 |
272.03 |
Proposed Equity Dividend |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
Provision for Tax |
0.00 |
271.72 |
Provision for post retirement benefits |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
Other Provisions |
0.60 |
0.32 |
Total Current Liabilities |
1278.39 |
1505.42 |
Total Liabilities |
8883.32 |
5617.72 |
ASSETS |
NA |
NA |
Gross Block |
163.44 |
34.47 |
Less: Accumulated Depreciation |
37.13 |
6.72 |
Less: Impairment of Assets |
0.00 |
0.00 |
Net Block |
126.31 |
27.74 |
Lease Adjustment A/c |
0.00 |
0.00 |
Capital Work in Progress |
13.14 |
3.13 |
Non Current Investments |
6.46 |
6.13 |
Long Term Investment |
6.46 |
6.13 |
Quoted |
0.00 |
0.00 |
Unquoted |
6.46 |
6.13 |
Long Term Loans & Advances |
9.21 |
9.77 |
Other Non Current Assets |
770.72 |
0.00 |
Total Non-Current Assets |
1841.50 |
328.37 |
Current Assets Loans & Advances |
NA |
NA |
Currents Investments |
233.56 |
221.19 |
Quoted |
233.56 |
221.19 |
Unquoted |
0.00 |
0.00 |
Inventories |
3173.08 |
1959.43 |
Raw Materials |
75.49 |
0.00 |
Work-in Progress |
30.02 |
0.00 |
Finished Goods |
1.64 |
0.00 |
Packing Materials |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
Other Inventory |
3065.93 |
1959.43 |
Sundry Debtors |
345.17 |
1395.57 |
Debtors more than Six months |
54.19 |
27.57 |
Debtors Others |
308.61 |
1368.00 |
Cash and Bank |
1324.52 |
136.10 |
Cash in hand |
0.72 |
0.73 |
Balances at Bank |
1322.50 |
135.37 |
Other cash and bank balances |
1.30 |
0.00 |
Other Current Assets |
9.00 |
4.47 |
Interest accrued on Investments |
0.00 |
0.00 |
Interest accrued on Debentures |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
Prepaid Expenses |
0.00 |
0.00 |
Other current_assets |
9.00 |
4.47 |
Short Term Loans and Advances |
1956.50 |
1572.60 |
Advances recoverable in cash or in kind |
620.37 |
565.32 |
Advance income tax and TDS |
358.82 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
Other Loans & Advances |
977.31 |
1007.27 |
Total Current Assets |
7041.82 |
5289.35 |
Net Current Assets (Including Current Investments) |
5763.43 |
3783.93 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
Total Assets |
8883.32 |
5617.72 |
Contingent Liabilities |
877.26 |
34.39 |
Total Debt |
649.09 |
8.49 |
Book Value |
186.98 |
595.15 |
Adjusted Book Value |
186.98 |
148.79 |