(Rs. in Millions) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 156.69 | 101.39 | 101.39 | 101.39 | 101.39 |
Equity - Authorised | 173.00 | 102.00 | 102.00 | 102.00 | 102.00 |
Equity - Issued | 156.69 | 101.39 | 101.39 | 101.39 | 101.39 |
Equity Paid Up | 156.69 | 101.39 | 101.39 | 101.39 | 101.39 |
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 | 1.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 52.50 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Reserves | 50.41 | 52.67 | 27.27 | 16.73 | 15.93 |
Securities Premium | 0.00 | 1.34 | 1.34 | 1.34 | 1.34 |
Capital Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 44.41 | 51.07 | 25.88 | 15.39 | 14.60 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 6.00 | 0.27 | 0.05 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 50.41 | 52.67 | 27.27 | 16.73 | 15.93 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 259.60 | 154.06 | 128.66 | 118.12 | 117.32 |
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 | 5.47 | 6.07 | 4.11 | 6.10 | 31.59 |
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 | 5.47 | 6.07 | 4.11 | 3.57 | 5.28 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 2.53 | 3.62 |
Other Secured | 0.00 | 0.00 | 0.00 | 0.00 | 22.69 |
Unsecured Loans | 30.34 | 39.18 | 26.54 | 34.01 | 3.33 |
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 | 1.95 | 8.79 | 0.53 | 2.17 | 3.33 |
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 | 28.39 | 30.39 | 26.01 | 31.83 | 0.00 |
Deferred Tax Assets / Liabilities | -1.24 | -0.86 | -1.94 | -1.15 | -1.69 |
Deferred Tax Assets | 1.24 | 0.86 | 1.94 | 1.15 | 1.69 |
Deferred Tax Liability | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Long Term Liabilities | 13.65 | 35.82 | 41.95 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 1.82 | 1.28 | 0.94 | 0.00 | 0.00 |
Total Non-Current Liabilities | 50.04 | 81.50 | 71.60 | 38.97 | 33.23 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 100.52 | 77.50 | 63.04 | 59.08 | 76.16 |
Sundry Creditors | 100.52 | 77.50 | 63.04 | 59.08 | 76.16 |
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 | 79.16 | 42.16 | 31.49 | 12.23 | 15.04 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 16.06 | 0.83 | 0.87 | 0.19 | 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 | 63.10 | 41.33 | 30.62 | 12.04 | 15.04 |
Short Term Borrowings | 111.83 | 50.53 | 55.93 | 44.30 | 21.14 |
Secured ST Loans repayable on Demands | 111.83 | 50.53 | 55.93 | 0.00 | 21.14 |
Working Capital Loans- Sec | 61.83 | 50.53 | 55.93 | 0.00 | 21.14 |
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 | -61.83 | -50.53 | -55.93 | 44.30 | -21.14 |
Short Term Provisions | 19.24 | 8.67 | 2.89 | 1.16 | 2.18 |
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 | 19.16 | 8.65 | 2.87 | 1.16 | 2.18 |
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 | 0.08 | 0.02 | 0.01 | 0.00 | 0.00 |
Total Current Liabilities | 310.76 | 178.86 | 153.35 | 116.77 | 114.51 |
Total Liabilities | 620.40 | 414.42 | 353.60 | 273.86 | 265.06 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 154.46 | 144.89 | 120.33 | 47.72 | 42.14 |
Less: Accumulated Depreciation | 94.70 | 62.58 | 35.23 | 24.70 | 19.90 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 59.76 | 82.31 | 85.10 | 23.02 | 22.24 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Non Current Investments | 0.35 | 0.30 | 3.26 | 3.21 | 3.21 |
Long Term Investment | 0.35 | 0.30 | 3.26 | 3.21 | 3.21 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.35 | 0.30 | 3.26 | 3.21 | 3.21 |
Long Term Loans & Advances | 8.37 | 8.27 | 7.61 | 7.93 | 5.91 |
Other Non Current Assets | 5.09 | 0.00 | 6.05 | 0.00 | 0.68 |
Total Non-Current Assets | 73.57 | 90.88 | 102.02 | 34.16 | 32.03 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 98.63 | 3.74 | 0.00 | 0.00 | 0.00 |
Quoted | 98.63 | 3.74 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 321.90 | 227.63 | 189.17 | 162.49 | 152.42 |
Raw Materials | 118.79 | 85.97 | 71.58 | 39.09 | 31.43 |
Work-in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Finished Goods | 203.11 | 141.66 | 117.58 | 123.39 | 120.99 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 116.65 | 86.28 | 51.00 | 54.52 | 66.79 |
Debtors more than Six months | 12.04 | 83.33 | 13.81 | 7.91 | 5.36 |
Debtors Others | 104.61 | 2.95 | 37.19 | 46.61 | 61.43 |
Cash and Bank | 1.94 | 3.01 | 3.27 | 4.39 | 6.85 |
Cash in hand | 0.97 | 2.15 | 2.36 | 3.68 | 6.53 |
Balances at Bank | 0.97 | 0.86 | 0.92 | 0.72 | 0.32 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 0.25 | 0.50 | 0.34 | 0.20 | 0.11 |
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 | 0.00 | 0.00 | 0.00 |
Interest accrued and or due on loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 0.25 | 0.50 | 0.34 | 0.20 | 0.11 |
Other current_assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Short Term Loans and Advances | 7.45 | 2.38 | 7.81 | 18.10 | 6.85 |
Advances recoverable in cash or in kind | 2.99 | 1.51 | 7.42 | 17.77 | 6.69 |
Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.33 | 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 | 4.46 | 0.87 | 0.39 | 0.00 | 0.00 |
Total Current Assets | 546.84 | 323.54 | 251.59 | 239.70 | 233.03 |
Net Current Assets (Including Current Investments) | 236.07 | 144.68 | 98.24 | 122.93 | 118.51 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 620.40 | 414.42 | 353.60 | 273.86 | 265.06 |
Contingent Liabilities | 0.00 | 1.23 | 0.29 | 0.00 | 0.00 |
Total Debt | 159.98 | 108.25 | 89.52 | 89.41 | 59.73 |
Book Value | 1.32 | 15.19 | 12.69 | 11.65 | 11.57 |
Adjusted Book Value | 1.32 | 0.98 | 0.82 | 0.75 | 0.75 |