(Rs. in Millions) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 109.04 | 109.03 | 109.02 | 109.02 | 50.04 |
Equity - Authorised | 150.00 | 122.50 | 122.50 | 122.50 | 60.00 |
Equity - Issued | 109.38 | 109.38 | 109.38 | 109.38 | 50.40 |
Equity Paid Up | 109.04 | 109.03 | 109.02 | 109.02 | 50.04 |
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 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 0.00 | 0.00 | 0.00 | 0.00 | 58.98 |
Total Reserves | -0.67 | -34.12 | -67.53 | -98.30 | -120.90 |
Securities Premium | 22.45 | 22.45 | 22.45 | 22.45 | 22.45 |
Capital Reserves | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
Profit & Loss Account Balance | -29.85 | -63.30 | -96.71 | -127.48 | -150.09 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 |
Reserve excluding Revaluation Reserve | -0.67 | -34.12 | -67.53 | -98.30 | -120.90 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 108.37 | 74.91 | 41.49 | 10.72 | -11.88 |
Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 112.51 | 28.98 | 21.51 | 11.26 | 5.95 |
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 | 112.51 | 28.98 | 21.51 | 11.26 | 5.95 |
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 | 25.94 | 36.80 | 32.31 | 73.81 | 72.84 |
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) | 25.94 | 36.80 | 32.31 | 73.81 | 69.34 |
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 | 3.50 |
Other Unsecured Loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets / Liabilities | 6.67 | 3.76 | 5.74 | 5.03 | 2.30 |
Deferred Tax Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Liability | 6.67 | 3.76 | 5.74 | 5.03 | 2.30 |
Other Long Term Liabilities | 0.55 | 0.04 | 0.05 | 0.05 | 0.05 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Liabilities | 145.66 | 69.59 | 59.60 | 90.15 | 81.14 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 7.11 | 7.82 | 4.30 | 11.99 | 21.45 |
Sundry Creditors | 7.11 | 7.82 | 4.30 | 11.99 | 21.45 |
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 | 18.51 | 3.24 | 0.00 | 0.00 | 0.00 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 14.76 | 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 | 3.75 | 3.24 | 0.00 | 0.00 | 0.00 |
Short Term Borrowings | 120.27 | 90.35 | 76.31 | 46.21 | 39.91 |
Secured ST Loans repayable on Demands | 120.27 | 90.35 | 76.31 | 46.21 | 39.91 |
Working Capital Loans- Sec | 103.74 | 74.40 | 68.12 | 42.84 | 38.47 |
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 | -103.74 | -74.40 | -68.12 | -42.84 | -38.47 |
Short Term Provisions | 15.20 | 11.79 | 14.45 | 7.06 | 5.24 |
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 | 6.70 | 6.31 | 7.26 | 1.55 | 1.55 |
Provision for post retirement benefits | 0.00 | 0.00 | 4.09 | 2.95 | 2.07 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 8.49 | 5.48 | 3.10 | 2.56 | 1.63 |
Total Current Liabilities | 161.09 | 113.21 | 95.06 | 65.27 | 66.60 |
Total Liabilities | 415.12 | 257.70 | 196.16 | 166.13 | 135.86 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 192.76 | 163.56 | 163.56 | 136.60 | 131.63 |
Less: Accumulated Depreciation | 85.53 | 77.24 | 70.57 | 63.98 | 61.37 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 107.23 | 86.32 | 92.98 | 72.62 | 70.26 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 101.42 | 15.93 | 0.00 | 15.98 | 0.00 |
Non Current Investments | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 |
Long Term Investment | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 |
Long Term Loans & Advances | 16.99 | 2.33 | 2.02 | 3.57 | 0.85 |
Other Non Current Assets | 1.54 | 0.36 | 0.40 | 0.00 | 1.26 |
Total Non-Current Assets | 227.91 | 105.68 | 96.13 | 92.89 | 73.10 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 84.64 | 66.11 | 31.08 | 15.22 | 8.70 |
Raw Materials | 58.04 | 52.07 | 22.93 | 8.94 | 3.47 |
Work-in Progress | 0.11 | 0.00 | 0.00 | 0.02 | 0.08 |
Finished Goods | 26.27 | 14.04 | 7.94 | 5.79 | 4.78 |
Packing Materials | 0.22 | 0.00 | 0.21 | 0.47 | 0.38 |
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 | 81.16 | 68.52 | 54.42 | 49.03 | 47.03 |
Debtors more than Six months | 2.01 | 1.26 | 4.53 | 8.43 | 0.00 |
Debtors Others | 79.15 | 67.26 | 49.88 | 40.60 | 47.38 |
Cash and Bank | 0.45 | 0.27 | 0.32 | 0.28 | 0.66 |
Cash in hand | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
Balances at Bank | 0.41 | 0.23 | 0.28 | 0.24 | 0.63 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 1.18 | 1.35 | 1.64 | 4.48 | 1.30 |
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 | 1.34 | 1.14 | 0.00 |
Interest accrued and or due on loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 1.18 | 1.35 | 0.31 | 0.31 | 0.26 |
Other current_assets | 0.00 | 0.00 | 0.00 | 3.04 | 1.04 |
Short Term Loans and Advances | 19.78 | 15.78 | 12.56 | 4.23 | 5.06 |
Advances recoverable in cash or in kind | 1.86 | 1.99 | 0.53 | 1.27 | 0.99 |
Advance income tax and TDS | 5.99 | 3.83 | 4.33 | 0.65 | 0.16 |
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 | 11.93 | 9.96 | 7.71 | 2.31 | 3.92 |
Total Current Assets | 187.20 | 152.03 | 100.03 | 73.24 | 62.76 |
Net Current Assets (Including Current Investments) | 26.12 | 38.82 | 4.96 | 7.98 | -3.84 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 415.12 | 257.70 | 196.16 | 166.13 | 135.86 |
Contingent Liabilities | 3.74 | 3.74 | 0.00 | 0.00 | 0.00 |
Total Debt | 258.71 | 156.14 | 130.13 | 131.28 | 118.70 |
Book Value | 9.94 | 6.87 | 3.81 | 0.98 | -14.16 |
Adjusted Book Value | 9.94 | 6.87 | 3.81 | 0.98 | -14.16 |