(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 |
Share Capital | 40.00 | 26.52 | 7.50 | 7.50 |
Equity - Authorised | 100.00 | 50.00 | 50.00 | 10.00 |
Equity - Issued | 40.00 | 26.52 | 7.50 | 7.50 |
Equity Paid Up | 40.00 | 26.52 | 7.50 | 7.50 |
Equity Shares Forfeited | 0.00 | 0.00 | 0.00 | 0.00 |
Adjustments to Equity | 0.00 | 0.00 | 0.00 | 0.00 |
Preference Capital Paid Up | 0.00 | 0.00 | 0.00 | 0.00 |
Face Value | 10.00 | 10.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 0.00 | 9.77 | 23.56 | 0.00 |
Total Reserves | 89.60 | 57.23 | 16.77 | 13.70 |
Securities Premium | 61.65 | 36.09 | 0.00 | 0.00 |
Capital Reserves | 0.00 | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 14.62 | 7.77 | 3.40 | 3.70 |
General Reserves | 10.00 | 10.00 | 10.00 | 10.00 |
Other Reserves | 3.34 | 3.37 | 3.37 | 0.00 |
Reserve excluding Revaluation Reserve | 89.60 | 57.23 | 16.77 | 13.70 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 129.60 | 93.52 | 47.83 | 21.20 |
Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 1.11 | 0.00 | 0.00 | 0.00 |
Non Convertible Debentures | 0.00 | 0.00 | 0.00 | 0.00 |
Converible Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 |
Packing Credit - Bank | 0.00 | 0.00 | 0.00 | 0.00 |
Inter Corporate & Security Deposit | 0.00 | 0.00 | 0.00 | 0.00 |
Term Loans - Banks | 0.00 | 0.00 | 0.00 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 0.00 |
Other Secured | 1.11 | 0.00 | 0.00 | 0.00 |
Unsecured Loans | 0.00 | 0.00 | 0.00 | 0.00 |
Fixed Deposits - Public | 0.00 | 0.00 | 0.00 | 0.00 |
Loans and advances from subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 |
Inter Corporate Deposits (Unsecured) | 0.00 | 0.00 | 0.00 | 0.00 |
Foreign Currency Convertible Notes | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Loan in Foreign Currency | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Banks | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Others | 0.00 | 0.00 | 0.00 | 0.00 |
Other Unsecured Loan | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets / Liabilities | -0.11 | 0.36 | 0.30 | 0.00 |
Deferred Tax Assets | 0.82 | 0.17 | 0.02 | 0.00 |
Deferred Tax Liability | 0.71 | 0.53 | 0.33 | 0.00 |
Other Long Term Liabilities | 10.77 | 8.30 | 0.57 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.29 | 0.00 | 0.00 | 0.00 |
Total Non-Current Liabilities | 12.06 | 8.66 | 0.87 | 0.00 |
Current Liabilities | 0 | 0 | 0 | 0 |
Trade Payables | 37.89 | 35.15 | 17.90 | 0.09 |
Sundry Creditors | 37.89 | 35.15 | 17.90 | 0.09 |
Acceptances | 0.00 | 0.00 | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 5.33 | 4.80 | 5.78 | 0.01 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 0.10 | 0.07 | 0.00 | 0.00 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 | 0.00 |
Share Application Money | 0.00 | 0.00 | 0.00 | 0.00 |
Current maturity of Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 |
Current maturity - Others | 0.00 | 0.00 | 0.00 | 0.00 |
Other Liabilities | 5.24 | 4.73 | 5.78 | 0.01 |
Short Term Borrowings | 30.85 | 22.77 | 7.26 | 0.00 |
Secured ST Loans repayable on Demands | 29.72 | 20.50 | 0.00 | 0.00 |
Working Capital Loans- Sec | 29.72 | 20.50 | 0.00 | 0.00 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 | 0.00 |
Other Unsecured Loans | -28.58 | -18.24 | 7.26 | 0.00 |
Short Term Provisions | 3.96 | 3.24 | 2.56 | 0.00 |
Proposed Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 |
Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 |
Provision for Tax | 3.01 | 2.94 | 2.40 | 0.00 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 0.95 | 0.30 | 0.16 | 0.00 |
Total Current Liabilities | 78.03 | 65.96 | 33.49 | 0.09 |
Total Liabilities | 219.69 | 168.14 | 82.19 | 21.29 |
ASSETS | 0 | 0 | 0 | 0 |
Loans (Non - Current Assets) | 0.00 | 0.00 | 0.00 | 0.00 |
Gross Block | 47.37 | 28.47 | 13.02 | 0.41 |
Less: Accumulated Depreciation | 13.87 | 6.94 | 3.89 | 0.40 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 33.50 | 21.53 | 9.12 | 0.01 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
Non Current Investments | 7.64 | 5.10 | 2.58 | 0.00 |
Long Term Investment | 7.64 | 5.10 | 2.58 | 0.00 |
Quoted | 7.64 | 5.10 | 2.58 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Loans & Advances | 0.80 | 0.61 | 0.54 | 0.00 |
Other Non Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 41.94 | 27.24 | 12.24 | 0.01 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 |
Currents Investments | 0.00 | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 26.09 | 20.58 | 9.35 | 0.02 |
Raw Materials | 4.61 | 1.68 | 0.00 | 0.00 |
Work-in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
Finished Goods | 0.00 | 0.00 | 0.00 | 0.00 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 |
Stores and Spare | 0.00 | 0.00 | 0.00 | 0.00 |
Other Inventory | 21.48 | 18.90 | 9.35 | 0.02 |
Sundry Debtors | 71.53 | 51.02 | 43.70 | 0.00 |
Debtors more than Six months | 0.99 | 0.20 | 1.56 | 0.00 |
Debtors Others | 70.54 | 50.82 | 42.14 | 0.00 |
Cash and Bank | 28.09 | 40.01 | 14.73 | 21.24 |
Cash in hand | 0.14 | 0.18 | 0.23 | 0.02 |
Balances at Bank | 27.94 | 39.83 | 14.50 | 21.22 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 0.11 | 0.11 | 0.00 | 0.00 |
Interest accrued on Investments | 0.00 | 0.00 | 0.00 | 0.00 |
Interest accrued on Debentures | 0.00 | 0.00 | 0.00 | 0.00 |
Deposits with Government | 0.00 | 0.00 | 0.00 | 0.00 |
Interest accrued and or due on loans | 0.00 | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Other current_assets | 0.11 | 0.10 | 0.00 | 0.00 |
Short Term Loans and Advances | 51.94 | 29.19 | 2.17 | 0.02 |
Advances recoverable in cash or in kind | 15.07 | 15.82 | 0.25 | 0.00 |
Advance income tax and TDS | 2.31 | 2.04 | 1.19 | 0.02 |
Amounts due from directors | 0.00 | 0.00 | 0.00 | 0.00 |
Due From Subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 |
Inter corporate deposits | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate Deposits | 0.00 | 0.00 | 0.00 | 0.00 |
Other Loans & Advances | 34.56 | 11.33 | 0.73 | 0.00 |
Total Current Assets | 177.75 | 140.90 | 69.95 | 21.28 |
Net Current Assets (Including Current Investments) | 99.72 | 74.94 | 36.46 | 21.19 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 219.69 | 168.14 | 82.19 | 21.29 |
Contingent Liabilities | 40.00 | 0.00 | 0.00 | 0.00 |
Total Debt | 32.25 | 22.77 | 7.26 | 0.00 |
Book Value | 32.40 | 31.58 | 32.35 | 28.26 |
Adjusted Book Value | 16.20 | 15.79 | 16.18 | 14.13 |