(Rs. in Millions) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 128.46 | 122.94 | 95.42 | 86.50 | 72.86 |
Equity - Authorised | 200.00 | 200.00 | 150.00 | 150.00 | 100.00 |
Equity - Issued | 128.46 | 122.94 | 95.42 | 86.50 | 72.86 |
Equity Paid Up | 128.46 | 122.94 | 95.42 | 86.50 | 72.86 |
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 | 20.00 | 2.74 | 4.97 | 0.00 |
Total Reserves | 308.89 | 218.70 | -52.69 | -83.16 | -86.86 |
Securities Premium | 297.93 | 223.45 | 0.00 | 0.00 | 0.00 |
Capital Reserves | 23.17 | 23.17 | 23.17 | 23.17 | 23.17 |
Profit & Loss Account Balance | -12.44 | -27.95 | -75.62 | -106.32 | -110.03 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 0.23 | 0.03 | -0.24 | -0.01 | 0.00 |
Reserve excluding Revaluation Reserve | 308.89 | 218.70 | -52.69 | -83.16 | -86.86 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 437.35 | 361.64 | 45.47 | 8.31 | -14.00 |
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 | 2.61 | 3.90 | 3.00 | 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 | 2.61 | 3.90 | 3.00 | 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 | 4.92 | 4.54 | 2.86 | -3.08 | 0.00 |
Deferred Tax Assets | 0.53 | 0.26 | 0.20 | 3.09 | 0.00 |
Deferred Tax Liability | 5.44 | 4.80 | 3.06 | 0.01 | 0.00 |
Other Long Term Liabilities | 5.48 | 6.84 | 0.00 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 1.07 | 0.91 | 0.79 | 0.15 | 0.03 |
Total Non-Current Liabilities | 14.07 | 16.19 | 6.66 | -2.93 | 0.03 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 37.24 | 212.05 | 14.30 | 31.61 | 9.85 |
Sundry Creditors | 37.24 | 212.05 | 14.30 | 31.61 | 9.85 |
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 | 10.79 | 5.51 | 7.71 | 1.76 | 0.92 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 |
Interest Accrued But Not Due | 3.37 | 0.23 | 0.96 | 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 | 7.42 | 5.28 | 6.75 | 1.76 | 0.69 |
Short Term Borrowings | 97.55 | 99.35 | 192.06 | 35.32 | 12.45 |
Secured ST Loans repayable on Demands | 52.50 | 52.50 | 0.00 | 0.00 | 0.00 |
Working Capital Loans- Sec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 45.05 | 45.05 | 191.80 | 16.22 | 12.27 |
Other Unsecured Loans | 0.00 | 1.80 | 0.26 | 19.11 | 0.18 |
Short Term Provisions | 2.23 | 15.74 | 4.58 | 0.00 | 0.00 |
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 | 2.23 | 15.73 | 4.58 | 0.00 | 0.00 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
Total Current Liabilities | 147.81 | 332.65 | 218.65 | 68.70 | 23.22 |
Total Liabilities | 599.24 | 710.48 | 270.78 | 74.08 | 9.25 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 145.82 | 139.20 | 127.19 | 0.62 | 0.62 |
Less: Accumulated Depreciation | 30.50 | 18.57 | 5.97 | 0.59 | 0.59 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 115.32 | 120.63 | 121.21 | 0.03 | 0.03 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 8.04 | 6.52 | 0.00 | 0.00 | 0.00 |
Non Current Investments | 299.81 | 299.81 | 0.00 | 0.00 | 0.00 |
Long Term Investment | 299.81 | 299.81 | 0.00 | 0.00 | 0.00 |
Quoted | 36.00 | 36.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 263.81 | 263.81 | 0.00 | 0.00 | 0.00 |
Long Term Loans & Advances | 2.43 | 2.43 | 2.77 | 39.77 | 0.00 |
Other Non Current Assets | 0.34 | 0.34 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 425.93 | 429.73 | 123.98 | 39.81 | 0.03 |
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 | 5.84 | 7.77 | 1.66 | 0.00 | 0.00 |
Raw Materials | 0.19 | 0.00 | 0.00 | 0.00 | 0.00 |
Work-in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Finished Goods | 0.60 | 0.00 | 0.00 | 0.00 | 0.00 |
Packing Materials | 4.92 | 7.67 | 1.56 | 0.00 | 0.00 |
Stores and Spare | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Inventory | 0.13 | 0.10 | 0.10 | 0.00 | 0.00 |
Sundry Debtors | 66.21 | 242.15 | 23.17 | 31.16 | 7.51 |
Debtors more than Six months | 3.82 | 3.82 | 11.55 | 5.34 | 0.00 |
Debtors Others | 62.38 | 238.33 | 11.62 | 25.82 | 7.51 |
Cash and Bank | 8.36 | 0.59 | 28.58 | 1.77 | 0.03 |
Cash in hand | 0.44 | 0.52 | 0.11 | 0.11 | 0.01 |
Balances at Bank | 7.92 | 0.07 | 28.47 | 1.66 | 0.02 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 4.26 | 6.87 | 1.42 | 0.00 | 0.00 |
Interest accrued on Investments | 0.12 | 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 | 1.80 | 4.35 | 0.02 | 0.00 | 0.00 |
Prepaid Expenses | 2.33 | 2.49 | 1.40 | 0.00 | 0.00 |
Other current_assets | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 |
Short Term Loans and Advances | 88.64 | 23.36 | 91.96 | 1.33 | 1.67 |
Advances recoverable in cash or in kind | 18.30 | 5.27 | 9.73 | 0.25 | 0.88 |
Advance income tax and TDS | 0.00 | 0.00 | 2.75 | 0.04 | 0.38 |
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 | 70.34 | 18.09 | 79.49 | 1.04 | 0.41 |
Total Current Assets | 173.31 | 280.74 | 146.80 | 34.27 | 9.21 |
Net Current Assets (Including Current Investments) | 25.49 | -51.91 | -71.85 | -34.43 | -14.00 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 599.24 | 710.48 | 270.78 | 74.08 | 9.25 |
Contingent Liabilities | 0.63 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Debt | 101.45 | 104.45 | 195.78 | 35.32 | 12.45 |
Book Value | 34.05 | 27.79 | 4.48 | 0.39 | -1.92 |
Adjusted Book Value | 31.36 | 25.60 | 4.12 | 0.36 | -1.77 |