EQUITY AND LIABILITIES |
NA |
NA |
NA |
Share Capital |
667.27 |
0.10 |
0.10 |
Equity - Authorised |
700.00 |
0.10 |
0.10 |
Equity - Issued |
667.27 |
0.10 |
0.10 |
Equity Paid Up |
667.27 |
0.10 |
0.10 |
Equity Shares Forfeited |
0.00 |
0.00 |
0.00 |
Adjustments to Equity |
0.00 |
0.00 |
0.00 |
Preference Capital Paid Up |
0.00 |
0.00 |
0.00 |
Face Value |
10.00 |
10.00 |
10.00 |
Share Warrants & Outstandings |
0.00 |
82.73 |
82.73 |
Total Reserves |
402.14 |
67.84 |
13.96 |
Securities Premium |
229.13 |
0.00 |
0.00 |
Capital Reserves |
-77.73 |
-77.73 |
-77.73 |
Profit & Loss Account Balance |
248.67 |
144.85 |
91.06 |
General Reserves |
0.00 |
0.00 |
0.00 |
Other Reserves |
2.08 |
0.72 |
0.64 |
Reserve excluding Revaluation Reserve |
402.14 |
67.84 |
13.96 |
Revaluation reserve |
0.00 |
0.00 |
0.00 |
Shareholder's Funds |
1069.40 |
150.67 |
96.79 |
Minority Interest |
45.12 |
0.00 |
0.00 |
Long-Term Borrowings |
0.00 |
0.00 |
0.00 |
Secured Loans |
0.00 |
0.00 |
0.00 |
Non Convertible Debentures |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
Term Loans - Institutions |
0.00 |
0.00 |
0.00 |
Other Secured |
0.00 |
0.00 |
0.00 |
Unsecured Loans |
0.00 |
72.61 |
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 |
72.61 |
0.00 |
Other Unsecured Loan |
0.00 |
0.00 |
0.00 |
Deferred Tax Assets / Liabilities |
-26.76 |
-28.04 |
-25.01 |
Deferred Tax Assets |
38.69 |
44.00 |
25.01 |
Deferred Tax Liability |
11.93 |
15.96 |
0.00 |
Other Long Term Liabilities |
38.73 |
55.27 |
0.00 |
Long Term Trade Payables |
0.00 |
0.00 |
0.00 |
Long Term Provisions |
2.62 |
2.43 |
1.55 |
Total Non-Current Liabilities |
14.59 |
102.26 |
-23.45 |
Current Liabilities |
NA |
NA |
NA |
Trade Payables |
24.92 |
79.44 |
16.11 |
Sundry Creditors |
24.92 |
79.44 |
16.11 |
Acceptances |
0.00 |
0.00 |
0.00 |
Due to Subsidiaries- Trade Payables |
0.00 |
0.00 |
0.00 |
Other Current Liabilities |
613.68 |
183.78 |
180.95 |
Bank Overdraft / Short term credit |
0.00 |
0.00 |
0.00 |
Advances received from customers |
11.55 |
0.11 |
0.00 |
Interest Accrued But Not Due |
0.00 |
1.22 |
44.16 |
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 |
602.13 |
182.44 |
136.79 |
Short Term Borrowings |
0.00 |
15.00 |
110.16 |
Secured ST Loans repayable on Demands |
0.00 |
15.00 |
110.16 |
Working Capital Loans- Sec |
0.00 |
0.00 |
0.00 |
Buyers Credits - Unsec |
0.00 |
0.00 |
0.00 |
Commercial Borrowings- Unsec |
0.00 |
0.00 |
0.00 |
Other Unsecured Loans |
0.00 |
0.00 |
0.00 |
Short Term Provisions |
0.19 |
0.10 |
0.31 |
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 |
0.19 |
0.10 |
0.31 |
Total Current Liabilities |
638.79 |
278.32 |
307.53 |
Total Liabilities |
1767.90 |
531.25 |
380.87 |
ASSETS |
NA |
NA |
NA |
Gross Block |
915.84 |
159.50 |
86.95 |
Less: Accumulated Depreciation |
40.75 |
13.75 |
5.55 |
Less: Impairment of Assets |
0.00 |
0.00 |
0.00 |
Net Block |
875.09 |
145.75 |
81.41 |
Lease Adjustment A/c |
0.00 |
0.00 |
0.00 |
Capital Work in Progress |
0.00 |
0.00 |
0.00 |
Non Current Investments |
0.00 |
0.00 |
0.00 |
Long Term Investment |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
Long Term Loans & Advances |
85.37 |
21.23 |
10.83 |
Other Non Current Assets |
105.14 |
96.25 |
81.79 |
Total Non-Current Assets |
1065.59 |
263.22 |
174.03 |
Current Assets Loans & Advances |
NA |
NA |
NA |
Currents Investments |
0.00 |
0.00 |
0.00 |
Quoted |
0.00 |
0.00 |
0.00 |
Unquoted |
0.00 |
0.00 |
0.00 |
Inventories |
5.56 |
0.00 |
0.00 |
Raw Materials |
0.00 |
0.00 |
0.00 |
Work-in Progress |
0.00 |
0.00 |
0.00 |
Finished Goods |
0.00 |
0.00 |
0.00 |
Packing Materials |
0.00 |
0.00 |
0.00 |
Stores  and Spare |
0.00 |
0.00 |
0.00 |
Other Inventory |
5.56 |
0.00 |
0.00 |
Sundry Debtors |
182.24 |
85.41 |
88.47 |
Debtors more than Six months |
0.00 |
0.00 |
0.00 |
Debtors Others |
182.24 |
85.41 |
88.47 |
Cash and Bank |
450.97 |
136.50 |
93.41 |
Cash in hand |
4.67 |
7.42 |
5.04 |
Balances at Bank |
446.31 |
129.08 |
88.37 |
Other cash and bank balances |
0.00 |
0.00 |
0.00 |
Other Current Assets |
14.57 |
21.07 |
7.93 |
Interest accrued on Investments |
0.14 |
0.01 |
0.57 |
Interest accrued on Debentures |
0.00 |
0.00 |
0.00 |
Deposits with Government |
0.00 |
0.00 |
0.00 |
Interest accrued and or due on loans |
0.00 |
0.00 |
0.00 |
Prepaid Expenses |
2.61 |
1.06 |
1.01 |
Other current_assets |
11.81 |
20.00 |
6.36 |
Short Term Loans and Advances |
48.97 |
25.05 |
17.03 |
Advances recoverable in cash or in kind |
18.60 |
7.10 |
13.88 |
Advance income tax and TDS |
0.00 |
0.00 |
0.00 |
Amounts due from directors |
0.00 |
0.00 |
0.00 |
Due From Subsidiaries |
0.00 |
0.00 |
0.00 |
Inter corporate deposits |
0.00 |
0.00 |
0.00 |
Corporate Deposits |
0.00 |
0.00 |
0.00 |
Other Loans & Advances |
30.37 |
17.95 |
3.14 |
Total Current Assets |
702.31 |
268.03 |
206.84 |
Net Current Assets (Including Current Investments) |
63.52 |
-10.29 |
-100.69 |
Miscellaneous Expenses not written off |
0.00 |
0.00 |
0.00 |
Total Assets |
1767.90 |
531.25 |
380.87 |
Contingent Liabilities |
227.38 |
200.00 |
200.00 |
Total Debt |
0.00 |
87.61 |
110.16 |
Book Value |
16.03 |
6793.90 |
1406.00 |
Adjusted Book Value |
16.03 |
2.26 |
0.47 |