(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 |
Share Capital | 36.16 | 18.25 | 18.25 | 11.85 |
Equity - Authorised | 50.00 | 50.00 | 50.00 | 50.00 |
Equity - Issued | 36.51 | 18.25 | 18.25 | 11.85 |
Equity Paid Up | 36.16 | 18.25 | 18.25 | 11.85 |
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 | 0.00 | 0.00 | 0.00 |
Total Reserves | -2.59 | -6.36 | 12.51 | 3.47 |
Securities Premium | 52.85 | 17.10 | 17.10 | 7.50 |
Capital Reserves | 0.00 | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | -55.45 | -23.46 | -4.59 | -4.03 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 0.00 | 0.00 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | -2.59 | -6.36 | 12.51 | 3.47 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 33.57 | 11.89 | 30.77 | 15.33 |
Minority Interest | -4.27 | -1.29 | 0.09 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 49.71 | 18.39 | 1.30 | 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 | 49.71 | 18.39 | 1.30 | 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 | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Liability | 0.00 | 0.00 | 0.00 | 0.00 |
Other Long Term Liabilities | 109.89 | 43.33 | 17.64 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Liabilities | 159.60 | 61.72 | 18.94 | 0.00 |
Current Liabilities | 0 | 0 | 0 | 0 |
Trade Payables | 24.54 | 9.30 | 2.52 | 0.12 |
Sundry Creditors | 24.54 | 9.30 | 2.52 | 0.12 |
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 | 28.86 | 10.97 | 3.33 | 0.01 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 5.25 | 0.00 | 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 | 23.61 | 10.97 | 3.33 | 0.01 |
Short Term Borrowings | 36.13 | 11.25 | 0.00 | 0.50 |
Secured ST Loans repayable on Demands | 11.48 | 6.55 | 0.00 | 0.00 |
Working Capital Loans- Sec | 0.00 | 0.00 | 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 | 24.65 | 4.70 | 0.00 | 0.50 |
Short Term Provisions | 0.00 | 0.00 | 0.01 | 0.01 |
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 | 0.00 | 0.00 | 0.01 | 0.01 |
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 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Current Liabilities | 89.52 | 31.52 | 5.85 | 0.63 |
Total Liabilities | 278.43 | 103.85 | 55.66 | 15.95 |
ASSETS | 0 | 0 | 0 | 0 |
Gross Block | 190.16 | 63.64 | 26.51 | 0.35 |
Less: Accumulated Depreciation | 39.82 | 3.52 | 0.46 | 0.33 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 150.34 | 60.12 | 26.05 | 0.02 |
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 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Investment | 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 |
Long Term Loans & Advances | 26.40 | 14.82 | 4.23 | 0.02 |
Other Non Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 176.74 | 74.94 | 30.28 | 0.04 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 |
Currents Investments | 8.89 | 2.09 | 2.09 | 3.04 |
Quoted | 8.89 | 2.09 | 0.00 | 3.04 |
Unquoted | 0.00 | 0.00 | 2.09 | 0.00 |
Inventories | 40.88 | 19.64 | 3.53 | 0.00 |
Raw Materials | 3.74 | 2.52 | 1.09 | 0.00 |
Work-in Progress | 0.14 | 0.52 | 0.48 | 0.00 |
Finished Goods | 37.00 | 16.60 | 1.96 | 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 | 0.00 | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 4.06 | 0.14 | 0.05 | 0.00 |
Debtors more than Six months | 0.14 | 0.05 | 0.00 | 0.00 |
Debtors Others | 3.92 | 0.09 | 0.05 | 0.00 |
Cash and Bank | 25.11 | 1.42 | 14.73 | 12.71 |
Cash in hand | 2.20 | 0.15 | 0.11 | 0.00 |
Balances at Bank | 22.91 | 1.27 | 14.63 | 12.71 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 1.50 | 0.04 | 0.32 | 0.00 |
Interest accrued on Investments | 0.00 | 0.01 | 0.29 | 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 | 0.08 | 0.03 | 0.02 | 0.00 |
Other current_assets | 1.43 | 0.00 | 0.00 | 0.00 |
Short Term Loans and Advances | 20.95 | 5.07 | 4.48 | 0.16 |
Advances recoverable in cash or in kind | 10.69 | 0.64 | 3.11 | 0.16 |
Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 10.26 | 4.43 | 1.37 | 0.01 |
Total Current Assets | 101.40 | 28.40 | 25.19 | 15.91 |
Net Current Assets (Including Current Investments) | 11.88 | -3.12 | 19.34 | 15.29 |
Miscellaneous Expenses not written off | 0.28 | 0.51 | 0.18 | 0.00 |
Total Assets | 278.43 | 103.85 | 55.66 | 15.95 |
Contingent Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
Total Debt | 86.27 | 30.05 | 1.67 | 0.50 |
Book Value | 9.20 | 6.24 | 16.76 | 12.93 |
Adjusted Book Value | 9.20 | 4.51 | 12.13 | 9.36 |