| (Rs. In Crores) |
|
| | | | | | | | Share Capital | 23.73 | 23.73 | 23.73 | 3.96 | 3.96 | 3.96 | | Reserves Total | 162.98 | 111.77 | 70.66 | 42.74 | 26.13 | 22.74 | | Equity Share Warrants | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Equity Application Money | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Shareholders Funds | 186.71 | 135.50 | 94.39 | 46.70 | 30.09 | 26.70 | | Secured Loans | 113.97 | 32.84 | 15.34 | 19.00 | 13.41 | 11.08 | | Unsecured Loans | 29.91 | 13.73 | 9.45 | 13.16 | 12.51 | 11.58 | | Total Debt | 143.88 | 46.57 | 24.79 | 32.16 | 25.92 | 22.66 | | Other Liabilities | 10.81 | 11.75 | 8.90 | 4.99 | 12.66 | 16.28 | | Total Liabilities | 341.40 | 193.82 | 128.08 | 83.85 | 68.67 | 65.64 | | | | | | | | | Gross Block | 32.18 | 13.51 | 17.37 | 23.57 | 23.23 | 24.45 | | Less: Accumulated Depreciation | 4.69 | 2.04 | 8.97 | 12.59 | 7.99 | 4.34 | | Less:Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Block | 27.49 | 11.47 | 8.40 | 10.98 | 15.24 | 20.11 | | Lease Adjustment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Work in Progress | 3.09 | 8.32 | 0.00 | 0.00 | 0.00 | 0.00 | | Investments | 22.99 | 2.16 | 2.16 | 0.22 | 0.22 | 0.16 | | Current Assets, Loans & Advances | | | | | | | | Inventories | 14.32 | 78.35 | 35.34 | 7.24 | 19.47 | 22.81 | | Sundry Debtors | 510.96 | 574.63 | 280.89 | 109.72 | 46.14 | 50.32 | | Cash and Bank Balance | 46.03 | 27.70 | 37.66 | 7.94 | 12.10 | 13.47 | | Loans and Advances | 235.12 | 55.66 | 269.07 | 69.86 | 28.20 | 8.60 | | Total Current Assets | 806.43 | 736.36 | 622.97 | 194.76 | 105.91 | 95.20 | | Less : Current Liabilities and Provisions | | | | | | | | Current Liabilities | 583.80 | 612.26 | 530.57 | 130.42 | 54.26 | 51.52 | | Provisions | 11.67 | 3.04 | 1.19 | 1.78 | 0.77 | 0.09 | | Total Current Liabilities & Provisions | 595.47 | 615.30 | 531.77 | 132.19 | 55.03 | 51.61 | | Net Current Assets | 210.96 | 121.05 | 91.20 | 62.57 | 50.88 | 43.60 | | Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax Assets | 3.89 | 1.73 | 1.77 | 1.42 | 0.38 | 0.00 | | Deferred Tax Liability | 2.83 | 0.15 | 0.00 | 0.41 | 1.10 | 1.15 | | Net Deferred Tax | 1.06 | 1.58 | 1.77 | 1.01 | -0.72 | -1.15 | | Other Assets | 75.81 | 49.25 | 24.55 | 9.06 | 3.05 | 2.92 | | Total Assets | 341.40 | 193.84 | 128.09 | 83.85 | 68.67 | 65.64 | | Contingent Liabilities | 111.38 | 55.37 | 1.04 | 0.42 | 2.19 | 2.19 |
|
|