(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
EQUITY AND LIABILITIES | 0 | 0 | 0 |
Share Capital | 38.83 | 22.84 | 1.40 |
Equity - Authorised | 250.00 | 30.00 | 1.40 |
Equity - Issued | 38.83 | 22.84 | 1.40 |
Equity Paid Up | 38.83 | 22.84 | 1.40 |
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 | 24.03 |
Total Reserves | 158.60 | 32.91 | 1.51 |
Securities Premium | 27.16 | 27.16 | 0.00 |
Capital Reserves | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 131.44 | 5.75 | 1.51 |
General Reserves | 0.00 | 0.00 | 0.00 |
Other Reserves | 0.00 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 158.60 | 32.91 | 1.51 |
Revaluation reserve | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 197.43 | 55.75 | 26.94 |
Minority Interest | 0.51 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 |
Secured Loans | 79.90 | 22.67 | 0.00 |
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 | 95.58 | 19.52 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 |
Other Secured | -15.68 | 3.15 | 0.00 |
Unsecured Loans | 3.28 | 27.54 | 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 | 5.34 | 33.30 | 0.00 |
Other Unsecured Loan | -2.06 | -5.76 | 0.00 |
Deferred Tax Assets / Liabilities | 2.83 | 0.12 | 0.08 |
Deferred Tax Assets | 0.13 | 0.04 | 0.02 |
Deferred Tax Liability | 2.96 | 0.16 | 0.10 |
Other Long Term Liabilities | 0.00 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.23 | 0.00 | 0.00 |
Total Non-Current Liabilities | 86.24 | 50.32 | 0.08 |
Current Liabilities | 0 | 0 | 0 |
Trade Payables | 0.00 | 4.20 | 1.49 |
Sundry Creditors | 0.00 | 4.20 | 1.49 |
Acceptances | 0.00 | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 29.24 | 10.02 | 2.23 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 |
Advances received from customers | 0.00 | 2.31 | 2.18 |
Interest Accrued But Not Due | 0.17 | 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 | 29.07 | 7.71 | 0.05 |
Short Term Borrowings | 68.97 | 24.68 | 0.00 |
Secured ST Loans repayable on Demands | 68.97 | 24.68 | 0.00 |
Working Capital Loans- Sec | 0.00 | 0.00 | 0.00 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 |
Other Unsecured Loans | 0.00 | 0.00 | 0.00 |
Short Term Provisions | 2.56 | 1.36 | 0.08 |
Proposed Equity Dividend | 0.00 | 0.00 | 0.00 |
Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 |
Provision for Tax | 2.56 | 1.36 | 0.08 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 | 0.00 |
Other Provisions | 0.00 | 0.00 | 0.00 |
Total Current Liabilities | 100.77 | 40.25 | 3.80 |
Total Liabilities | 384.95 | 146.31 | 30.82 |
ASSETS | 0 | 0 | 0 |
Gross Block | 228.51 | 45.10 | 4.07 |
Less: Accumulated Depreciation | 12.13 | 4.15 | 0.90 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 |
Net Block | 216.39 | 40.95 | 3.17 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 0.00 | 39.04 | 6.79 |
Non Current Investments | 0.00 | 0.00 | 0.00 |
Long Term Investment | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 |
Long Term Loans & Advances | 4.88 | 0.20 | 1.65 |
Other Non Current Assets | 17.57 | 2.00 | 0.00 |
Total Non-Current Assets | 238.84 | 82.20 | 11.61 |
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 | 35.36 | 5.54 | 9.98 |
Raw Materials | 4.70 | 0.00 | 0.00 |
Work-in Progress | 6.15 | 0.00 | 0.00 |
Finished Goods | 24.51 | 5.54 | 9.98 |
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 | 84.56 | 32.32 | 7.41 |
Debtors more than Six months | 0.47 | 0.18 | 0.01 |
Debtors Others | 84.51 | 32.30 | 7.47 |
Cash and Bank | 19.97 | 9.80 | 0.52 |
Cash in hand | 2.19 | 0.19 | 0.49 |
Balances at Bank | 17.79 | 9.61 | 0.03 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 |
Other Current Assets | 4.94 | 0.00 | 0.02 |
Interest accrued on Investments | 0.73 | 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 | 0.00 | 0.00 | 0.00 |
Other current_assets | 4.21 | 0.00 | 0.02 |
Short Term Loans and Advances | 1.29 | 16.46 | 1.27 |
Advances recoverable in cash or in kind | 1.29 | 10.00 | 0.19 |
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 | 0.00 | 6.46 | 1.08 |
Total Current Assets | 146.11 | 64.12 | 19.21 |
Net Current Assets (Including Current Investments) | 45.34 | 23.87 | 15.41 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 |
Total Assets | 384.95 | 146.31 | 30.82 |
Contingent Liabilities | 0.00 | 0.00 | 0.00 |
Total Debt | 173.89 | 82.54 | 0.00 |
Book Value | 50.85 | 24.41 | 20.81 |
Adjusted Book Value | 7.26 | 3.49 | 2.97 |