(Rs. in Millions) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 |
Share Capital | 54.08 | 4.60 | 0.10 |
Equity - Authorised | 100.00 | 5.00 | 0.10 |
Equity - Issued | 54.08 | 4.60 | 0.10 |
Equity Paid Up | 54.08 | 4.60 | 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 | 0.00 | 0.00 |
Total Reserves | 44.58 | 14.36 | -2.40 |
Securities Premium | 5.93 | 5.40 | 0.00 |
Capital Reserves | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 38.65 | 8.96 | -2.40 |
General Reserves | 0.00 | 0.00 | 0.00 |
Other Reserves | 0.00 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 44.58 | 14.36 | -2.40 |
Revaluation reserve | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 98.65 | 18.96 | -2.30 |
Minority Interest | 0.00 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 |
Secured Loans | 103.37 | 1.99 | 2.51 |
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 | 101.92 | 0.00 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 |
Other Secured | 1.45 | 1.99 | 2.51 |
Unsecured Loans | 0.00 | 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 | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets / Liabilities | 5.95 | 3.84 | 0.06 |
Deferred Tax Assets | 0.22 | 0.09 | 2.58 |
Deferred Tax Liability | 6.17 | 3.93 | 2.64 |
Other Long Term Liabilities | 0.00 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.67 | 0.33 | 0.12 |
Total Non-Current Liabilities | 109.98 | 6.16 | 2.69 |
Current Liabilities | 0 | 0 | 0 |
Trade Payables | 36.73 | 15.02 | 23.42 |
Sundry Creditors | 36.73 | 15.02 | 23.42 |
Acceptances | 0.00 | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 32.45 | 70.50 | 42.74 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 |
Advances received from customers | 11.40 | 6.70 | 8.39 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 |
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 | 21.05 | 63.80 | 34.35 |
Short Term Borrowings | 117.47 | 111.32 | 79.41 |
Secured ST Loans repayable on Demands | 33.66 | 29.35 | 0.00 |
Working Capital Loans- Sec | 33.66 | 29.35 | 0.00 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 |
Other Unsecured Loans | 50.16 | 52.61 | 79.41 |
Short Term Provisions | 0.27 | 0.03 | 0.03 |
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 | 0.27 | 0.03 | 0.03 |
Total Current Liabilities | 186.93 | 196.87 | 145.60 |
Total Liabilities | 395.56 | 221.99 | 145.99 |
ASSETS | 0 | 0 | 0 |
Gross Block | 156.41 | 86.99 | 69.66 |
Less: Accumulated Depreciation | 19.76 | 11.31 | 6.33 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 |
Net Block | 136.65 | 75.68 | 63.34 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 148.52 | 44.72 | 44.72 |
Non Current Investments | 0.00 | 0.07 | 0.07 |
Long Term Investment | 0.00 | 0.07 | 0.07 |
Quoted | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.07 | 0.07 |
Long Term Loans & Advances | 23.58 | 21.34 | 6.78 |
Other Non Current Assets | 0.91 | 3.96 | 3.11 |
Total Non-Current Assets | 309.66 | 145.76 | 118.01 |
Current Assets Loans & Advances | 0 | 0 | 0 |
Currents Investments | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 |
Inventories | 0.00 | 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 | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 58.26 | 21.93 | 12.02 |
Debtors more than Six months | 2.78 | 1.59 | 0.85 |
Debtors Others | 55.48 | 20.34 | 11.18 |
Cash and Bank | 3.46 | 10.19 | 1.31 |
Cash in hand | 0.10 | 0.00 | 0.00 |
Balances at Bank | 3.36 | 10.19 | 1.31 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 |
Other Current Assets | 1.14 | 0.11 | 0.10 |
Interest accrued on Investments | 0.00 | 0.00 | 0.00 |
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 | 1.14 | 0.11 | 0.10 |
Other current_assets | 0.00 | 0.00 | 0.00 |
Short Term Loans and Advances | 23.05 | 43.99 | 14.54 |
Advances recoverable in cash or in kind | 17.17 | 41.67 | 10.60 |
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 | 5.88 | 2.32 | 3.94 |
Total Current Assets | 85.90 | 76.22 | 27.97 |
Net Current Assets (Including Current Investments) | -101.02 | -120.65 | -117.63 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 |
Total Assets | 395.56 | 221.99 | 145.99 |
Contingent Liabilities | 0.00 | 0.00 | 0.00 |
Total Debt | 234.47 | 172.83 | 112.18 |
Book Value | 18.24 | 41.22 | -229.60 |
Adjusted Book Value | 18.24 | 5.89 | -32.80 |