EQUITY AND LIABILITIES |
NA |
NA |
NA |
Share Capital |
112.21 |
959.85 |
109.85 |
Equity - Authorised |
1101.10 |
1101.10 |
1101.10 |
Equity - Issued |
112.21 |
109.85 |
109.85 |
Equity Paid Up |
112.21 |
109.85 |
109.85 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
850.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
175.00 |
225.00 |
0.00 |
Total Reserves |
10400.29 |
13606.00 |
15293.37 |
Securities Premium |
197.64 |
0.00 |
0.00 |
Capital Reserves |
9084.27 |
9080.51 |
9080.51 |
Profit & Loss Account Balance |
1118.39 |
4525.49 |
6212.85 |
General Reserves |
0.00 |
0.00 |
0.00 |
Other Reserves |
0.00 |
0.00 |
0.00 |
Reserve excluding Revaluation Reserve |
10400.29 |
13606.00 |
15293.37 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
10687.50 |
14790.85 |
15403.22 |
Minority Interest |
13117.01 |
4908.88 |
5874.69 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
Secured Loans |
8102.00 |
4384.83 |
4483.72 |
Non Convertible Debentures |
6265.82 |
3248.47 |
3982.38 |
Converible Debentures & Bonds |
0.00 |
0.00 |
0.00 |
Packing Credit - Bank |
0.00 |
0.00 |
0.00 |
Inter Corporate & Security Deposit |
0.00 |
0.00 |
0.00 |
Term Loans - Banks |
227.43 |
1535.19 |
1825.32 |
Term Loans - Institutions |
5436.33 |
2543.98 |
0.00 |
Other Secured |
-3827.59 |
-2942.80 |
-1323.98 |
Unsecured Loans |
774.47 |
0.00 |
0.00 |
Fixed Deposits - Public |
0.00 |
0.00 |
0.00 |
Loans and advances from subsidiaries |
0.00 |
0.00 |
0.00 |
Inter Corporate Deposits (Unsecured) |
0.00 |
0.00 |
0.00 |
Foreign Currency Convertible Notes |
0.00 |
0.00 |
0.00 |
Long Term Loan in Foreign Currency |
0.00 |
0.00 |
0.00 |
Loans - Banks |
0.00 |
0.00 |
0.00 |
Loans - Govt. |
0.00 |
0.00 |
0.00 |
Loans - Others |
0.00 |
0.00 |
0.00 |
Other Unsecured Loan |
774.47 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-5979.31 |
-5706.31 |
-3911.34 |
Deferred Tax Assets |
9246.23 |
7438.75 |
6003.59 |
Deferred Tax Liability |
3266.92 |
1732.44 |
2092.25 |
Other Long Term Liabilities |
1107.67 |
2890.81 |
765.86 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
109.97 |
112.86 |
112.03 |
Total Non-Current Liabilities |
4114.80 |
1682.18 |
1450.26 |
Current Liabilities |
NA |
NA |
NA |
Trade Payables |
6052.75 |
7087.26 |
8988.23 |
Sundry Creditors |
6052.75 |
7087.26 |
8988.23 |
Acceptances |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
11409.76 |
17301.86 |
13338.24 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
Advances received from customers |
3243.20 |
10442.49 |
9613.97 |
Interest Accrued But Not Due |
2932.80 |
2187.19 |
1364.71 |
Share Application Money |
0.00 |
0.00 |
0.00 |
Current maturity of Debentures & Bonds |
0.00 |
0.00 |
0.00 |
Current maturity - Others |
0.00 |
0.00 |
0.00 |
Other Liabilities |
5233.77 |
4672.18 |
2359.56 |
Short Term Borrowings |
10412.46 |
10090.41 |
7297.83 |
Secured ST Loans repayable on Demands |
3129.93 |
7532.76 |
6927.81 |
Working Capital Loans- Sec |
1910.81 |
6610.89 |
5763.67 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
5371.72 |
-4053.24 |
-5393.65 |
Short Term Provisions |
13.65 |
14.00 |
17.21 |
Proposed Equity Dividend |
0.00 |
0.00 |
0.00 |
Provision for Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
Provision for Tax |
0.00 |
0.00 |
0.00 |
Provision for post retirement benefits |
0.00 |
0.00 |
0.00 |
Preference Dividend |
0.00 |
0.00 |
0.00 |
Other Provisions |
13.65 |
14.00 |
17.21 |
Total Current Liabilities |
27888.62 |
34493.53 |
29641.50 |
Total Liabilities |
55807.93 |
55875.44 |
52369.67 |
ASSETS |
NA |
NA |
NA |
Gross Block |
22183.36 |
18664.23 |
16420.09 |
Less: Accumulated Depreciation |
5674.74 |
4696.83 |
3799.75 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
Net Block |
16508.61 |
13967.40 |
12620.34 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
1629.49 |
1880.84 |
3091.49 |
Non Current Investments |
0.00 |
325.10 |
325.10 |
Long Term Investment |
0.00 |
325.10 |
325.10 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
325.10 |
325.10 |
Long Term Loans & Advances |
6295.81 |
6434.60 |
5493.67 |
Other Non Current Assets |
326.05 |
582.41 |
107.42 |
Total Non-Current Assets |
24759.97 |
23190.35 |
21638.02 |
Current Assets Loans & Advances |
NA |
NA |
NA |
Currents Investments |
8.01 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
8.01 |
0.00 |
0.00 |
Inventories |
11300.79 |
10037.62 |
9168.35 |
Raw Materials |
5868.64 |
3791.40 |
3835.19 |
Work-in Progress |
3028.39 |
2723.09 |
2797.41 |
Finished Goods |
364.35 |
473.32 |
162.08 |
Packing Materials |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
32.93 |
33.16 |
30.88 |
Other Inventory |
2006.49 |
3016.65 |
2342.79 |
Sundry Debtors |
8271.03 |
10746.90 |
10473.64 |
Debtors more than Six months |
9239.33 |
13157.97 |
10559.69 |
Debtors Others |
1207.59 |
1264.42 |
2029.79 |
Cash and Bank |
2711.15 |
2232.75 |
2432.07 |
Cash in hand |
0.28 |
0.08 |
0.42 |
Balances at Bank |
2710.87 |
2232.67 |
2431.65 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
Other Current Assets |
146.46 |
286.13 |
176.12 |
Interest accrued on Investments |
0.57 |
0.57 |
0.57 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
Deposits with Government |
2.58 |
2.58 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
115.02 |
264.79 |
129.76 |
Other current_assets |
28.30 |
18.21 |
45.79 |
Short Term Loans and Advances |
8610.51 |
9291.69 |
8481.48 |
Advances recoverable in cash or in kind |
5836.44 |
6443.48 |
6080.21 |
Advance income tax and TDS |
49.14 |
107.58 |
72.56 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
294.22 |
748.70 |
87.87 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
2430.71 |
1991.94 |
2240.83 |
Total Current Assets |
31047.96 |
32595.09 |
30731.65 |
Net Current Assets (Including Current Investments) |
3159.34 |
-1898.44 |
1090.15 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
Total Assets |
55807.93 |
55875.44 |
52369.67 |
Contingent Liabilities |
10442.43 |
15636.18 |
2111.79 |
Total Debt |
23180.24 |
17568.20 |
13027.48 |
Book Value |
936.85 |
1248.60 |
1402.20 |
Adjusted Book Value |
936.85 |
1248.60 |
1402.20 |