(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 |
EQUITY AND LIABILITIES | 0 | 0 |
Share Capital | 81.94 | 57.37 |
Equity - Authorised | 100.00 | 100.00 |
Equity - Issued | 81.94 | 57.37 |
Equity Paid Up | 81.94 | 57.37 |
Equity Shares Forfeited | 0.00 | 0.00 |
Adjustments to Equity | 0.00 | 0.00 |
Preference Capital Paid Up | 0.00 | 0.00 |
Face Value | 10.00 | 10.00 |
Share Warrants & Outstandings | 0.00 | 0.00 |
Total Reserves | 420.41 | 120.38 |
Securities Premium | 292.47 | 80.53 |
Capital Reserves | 0.45 | 0.45 |
Profit & Loss Account Balance | 127.50 | 39.41 |
General Reserves | 0.00 | 0.00 |
Other Reserves | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 420.41 | 120.38 |
Revaluation reserve | 0.00 | 0.00 |
Shareholder's Funds | 502.36 | 177.75 |
Minority Interest | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 |
Secured Loans | 2.33 | 3.22 |
Non Convertible Debentures | 0.00 | 0.00 |
Converible Debentures & Bonds | 0.00 | 0.00 |
Packing Credit - Bank | 0.00 | 0.00 |
Inter Corporate & Security Deposit | 0.00 | 0.00 |
Term Loans - Banks | 0.00 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 |
Other Secured | 2.33 | 3.22 |
Unsecured Loans | 2.32 | 7.82 |
Fixed Deposits - Public | 0.00 | 0.00 |
Loans and advances from subsidiaries | 0.00 | 0.00 |
Inter Corporate Deposits (Unsecured) | 0.00 | 0.00 |
Foreign Currency Convertible Notes | 0.00 | 0.00 |
Long Term Loan in Foreign Currency | 0.00 | 0.00 |
Loans - Banks | 0.00 | 4.09 |
Loans - Govt. | 0.00 | 0.00 |
Loans - Others | 0.00 | 0.00 |
Other Unsecured Loan | 2.32 | 3.73 |
Deferred Tax Assets / Liabilities | 0.06 | -1.06 |
Deferred Tax Assets | 1.19 | 1.06 |
Deferred Tax Liability | 1.25 | 0.00 |
Other Long Term Liabilities | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 |
Long Term Provisions | 0.40 | 0.13 |
Total Non-Current Liabilities | 5.10 | 10.12 |
Current Liabilities | 0 | 0 |
Trade Payables | 854.02 | 220.34 |
Sundry Creditors | 854.02 | 220.34 |
Acceptances | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 |
Other Current Liabilities | 23.57 | 23.65 |
Bank Overdraft / Short term credit | 0.00 | 0.00 |
Advances received from customers | 3.10 | 13.21 |
Interest Accrued But Not Due | 0.06 | 0.04 |
Share Application Money | 0.00 | 0.00 |
Current maturity of Debentures & Bonds | 0.00 | 0.00 |
Current maturity - Others | 0.00 | 0.00 |
Other Liabilities | 20.41 | 10.39 |
Short Term Borrowings | 148.42 | 140.01 |
Secured ST Loans repayable on Demands | 143.59 | 115.78 |
Working Capital Loans- Sec | 143.59 | 115.78 |
Buyers Credits - Unsec | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 |
Other Unsecured Loans | -138.76 | -91.54 |
Short Term Provisions | 24.29 | 13.10 |
Proposed Equity Dividend | 0.00 | 0.00 |
Provision for Corporate Dividend Tax | 0.00 | 0.00 |
Provision for Tax | 24.29 | 13.10 |
Provision for post retirement benefits | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 |
Other Provisions | 0.00 | 0.00 |
Total Current Liabilities | 1050.30 | 397.09 |
Total Liabilities | 1557.76 | 584.96 |
ASSETS | 0 | 0 |
Gross Block | 91.62 | 24.55 |
Less: Accumulated Depreciation | 20.11 | 14.63 |
Less: Impairment of Assets | 0.00 | 0.00 |
Net Block | 71.51 | 9.92 |
Lease Adjustment A/c | 0.00 | 0.00 |
Capital Work in Progress | 0.00 | 0.00 |
Non Current Investments | 39.41 | 0.00 |
Long Term Investment | 39.41 | 0.00 |
Quoted | 39.41 | 0.00 |
Unquoted | 0.00 | 0.00 |
Long Term Loans & Advances | 6.72 | 7.07 |
Other Non Current Assets | 0.20 | 0.50 |
Total Non-Current Assets | 117.84 | 17.50 |
Current Assets Loans & Advances | 0 | 0 |
Currents Investments | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 |
Inventories | 42.69 | 92.28 |
Raw Materials | 0.00 | 0.00 |
Work-in Progress | 0.00 | 0.00 |
Finished Goods | 0.00 | 0.00 |
Packing Materials | 0.00 | 0.00 |
Stores and Spare | 0.00 | 0.00 |
Other Inventory | 42.69 | 92.28 |
Sundry Debtors | 1322.46 | 449.60 |
Debtors more than Six months | 36.66 | 117.52 |
Debtors Others | 1285.79 | 332.08 |
Cash and Bank | 27.28 | 10.46 |
Cash in hand | 1.77 | 1.91 |
Balances at Bank | 7.87 | 8.55 |
Other cash and bank balances | 17.64 | 0.00 |
Other Current Assets | 0.26 | 0.24 |
Interest accrued on Investments | 0.00 | 0.00 |
Interest accrued on Debentures | 0.00 | 0.00 |
Deposits with Government | 0.00 | 0.00 |
Interest accrued and or due on loans | 0.04 | 0.00 |
Prepaid Expenses | 0.01 | 0.12 |
Other current_assets | 0.21 | 0.12 |
Short Term Loans and Advances | 47.23 | 14.88 |
Advances recoverable in cash or in kind | 39.47 | 14.34 |
Advance income tax and TDS | 0.03 | 0.00 |
Amounts due from directors | 0.00 | 0.00 |
Due From Subsidiaries | 0.00 | 0.00 |
Inter corporate deposits | 0.00 | 0.00 |
Corporate Deposits | 0.00 | 0.00 |
Other Loans & Advances | 7.73 | 0.54 |
Total Current Assets | 1439.92 | 567.46 |
Net Current Assets (Including Current Investments) | 389.62 | 170.37 |
Miscellaneous Expenses not written off | 0.00 | 0.00 |
Total Assets | 1557.76 | 584.96 |
Contingent Liabilities | 0.00 | 0.00 |
Total Debt | 158.43 | 157.24 |
Book Value | 61.30 | 30.98 |
Adjusted Book Value | 61.30 | 30.98 |