| (Rs. In Crores) |
|
| | | | | | | Share Capital | 12.56 | 12.56 | 5.71 | 4.71 | 4.71 | | Reserves Total | 15.30 | 5.24 | 5.13 | 2.64 | 2.08 | | Equity Share Warrants | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Equity Application Money | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Shareholders Funds | 27.86 | 17.80 | 10.84 | 7.35 | 6.79 | | Secured Loans | 72.11 | 42.92 | 19.88 | 13.14 | 7.57 | | Unsecured Loans | 0.40 | 5.08 | 3.78 | 3.62 | 3.90 | | Total Debt | 72.51 | 48.00 | 23.66 | 16.76 | 11.47 | | Other Liabilities | 0.16 | 0.12 | 0.10 | 0.07 | 0.25 | | Total Liabilities | 100.53 | 65.92 | 34.60 | 24.18 | 18.51 | | | | | | | | Gross Block | 54.04 | 25.09 | 17.73 | 17.43 | 17.35 | | Less : Accumulated Depreciation | 8.34 | 6.53 | 5.37 | 4.56 | 3.62 | | Less:Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Block | 45.70 | 18.56 | 12.36 | 12.87 | 13.73 | | Lease Adjustment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Work in Progress | 7.45 | 2.04 | 2.67 | 0.00 | 0.00 | | Producing Properties | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Current Assets, Loans & Advances | | | | | | | Inventories | 30.15 | 15.76 | 13.03 | 13.72 | 7.97 | | Sundry Debtors | 8.35 | 14.80 | 7.87 | 5.76 | 1.28 | | Cash and Bank Balance | 0.26 | 3.55 | 0.27 | 0.09 | 0.06 | | Loans and Advances | 2.86 | 9.76 | 0.33 | 0.05 | 0.17 | | Total Current Assets | 41.61 | 43.86 | 21.51 | 19.62 | 9.49 | | Less : Current Liabilities and Provisions | | | | | | | Current Liabilities | 4.29 | 2.73 | 4.20 | 8.05 | 4.37 | | Provisions | 3.45 | 1.51 | 0.43 | 0.43 | 0.55 | | Total Current Liabilities & Provisions | 7.74 | 4.24 | 4.63 | 8.48 | 4.92 | | Net Current Assets | 33.88 | 39.61 | 16.89 | 11.15 | 4.56 | | Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax Liability | 1.86 | 1.23 | 1.07 | 1.03 | 0.97 | | Net Deferred Tax | -1.86 | -1.23 | -1.07 | -1.03 | -0.97 | | Other Assets | 15.36 | 6.93 | 3.75 | 1.21 | 1.19 | | Total Assets | 100.54 | 65.91 | 34.60 | 24.20 | 18.51 | | Contingent Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
|