Particulars | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
Equity - Authorised | 10000.00 | 10000.00 | 10000.00 | 5000.00 | 5000.00 |
Equity - Issued | 6763.02 | 6496.07 | 6495.50 | 4330.33 | 2886.89 |
Equity Paid Up | 6763.02 | 6496.07 | 6495.50 | 4330.33 | 2886.89 |
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 | 2.00 | 5.00 | 10.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 184.69 | 88.48 | 29.06 | 0.00 | 0.00 |
Total Reserves | 159150.57 | 62780.43 | 44499.24 | 36468.75 | 32353.12 |
Securities Premium | 96939.27 | 22636.59 | 22569.56 | 24734.73 | 26178.17 |
Capital Reserves | -2949.52 | -1760.98 | -1745.85 | -1745.85 | -1745.85 |
Profit & Loss Account Balance | 68582.06 | 45663.50 | 27398.84 | 13967.42 | 8042.43 |
General Reserves | 444.26 | 444.26 | 444.26 | 444.26 | 444.26 |
Other Reserves | -3865.50 | -4202.94 | -4167.57 | -931.81 | -565.89 |
Reserve excluding Revaluation Reserve | 159150.57 | 62780.43 | 44499.24 | 36468.75 | 32353.12 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 166098.28 | 69364.98 | 51023.80 | 40799.08 | 35240.01 |
Minority Interest | 1298.07 | 1481.55 | 1131.07 | 1167.89 | 647.88 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 8406.89 | 31889.38 | 17270.22 | 18133.27 | 19796.22 |
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 | 8146.22 | 31442.52 | 29490.57 | 26022.83 | 23825.59 |
Term Loans - Institutions | 260.67 | 446.86 | 1045.17 | 1426.42 | 1308.54 |
Other Secured | 0.00 | 0.00 | -13265.52 | -9315.98 | -5337.91 |
Unsecured Loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets / Liabilities | 4682.78 | 3430.11 | 3368.48 | 3087.34 | 2149.25 |
Deferred Tax Assets | 1835.13 | 808.95 | 691.77 | 1044.21 | 1912.07 |
Deferred Tax Liability | 6517.91 | 4239.06 | 4060.25 | 4131.55 | 4061.32 |
Other Long Term Liabilities | 3618.17 | 2047.25 | 1660.19 | 319.36 | 251.73 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 1894.34 | 2126.44 | 2041.13 | 2085.43 | 2039.06 |
Total Non-Current Liabilities | 18602.18 | 39493.18 | 24340.02 | 23625.40 | 24236.26 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 15604.27 | 7582.48 | 8242.61 | 7117.53 | 5113.85 |
Sundry Creditors | 15604.27 | 7582.48 | 8242.61 | 7117.53 | 5113.85 |
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 | 15378.64 | 22702.14 | 24120.39 | 16163.20 | 11726.43 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 2194.82 | 1804.71 | 2033.83 | 794.30 | 1732.67 |
Interest Accrued But Not Due | 85.03 | 143.03 | 96.50 | 80.00 | 110.38 |
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 | 102.26 |
Other Liabilities | 13098.79 | 20754.40 | 21990.06 | 15288.90 | 9781.12 |
Short Term Borrowings | 12866.11 | 10032.05 | 6276.95 | 6284.92 | 7138.58 |
Secured ST Loans repayable on Demands | 9616.11 | 7082.05 | 5434.28 | 4634.92 | 6135.60 |
Working Capital Loans- Sec | 9616.11 | 7082.05 | 5434.28 | 4634.92 | 6135.60 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 2.98 |
Other Unsecured Loans | -6366.11 | -4132.05 | -4591.61 | -2984.92 | -5135.60 |
Short Term Provisions | 1395.23 | 1215.45 | 1047.59 | 636.81 | 370.64 |
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 | 656.23 | 390.02 | 755.68 | 139.41 | 38.92 |
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 | 739.00 | 825.43 | 291.91 | 497.40 | 331.72 |
Total Current Liabilities | 45244.25 | 41532.12 | 39687.54 | 30202.46 | 24349.50 |
Total Liabilities | 231242.78 | 151871.83 | 116182.43 | 95794.83 | 84473.65 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 188018.44 | 124450.92 | 104414.22 | 94098.91 | 90328.34 |
Less: Accumulated Depreciation | 54001.08 | 40359.23 | 35092.03 | 30991.16 | 26242.15 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 134017.36 | 84091.69 | 69322.19 | 63107.75 | 64086.19 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 11623.43 | 19222.22 | 6066.32 | 4966.08 | 668.15 |
Non Current Investments | 595.02 | 210.83 | 0.05 | 0.01 | 0.01 |
Long Term Investment | 595.02 | 210.83 | 0.05 | 0.01 | 0.01 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 595.02 | 210.83 | 0.05 | 0.01 | 0.01 |
Long Term Loans & Advances | 6223.62 | 5911.57 | 6717.39 | 2221.14 | 1687.16 |
Other Non Current Assets | 99.92 | 79.22 | 36.18 | 38.72 | 35.38 |
Total Non-Current Assets | 152603.04 | 109515.53 | 82142.13 | 70333.70 | 66476.89 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 27912.34 | 21505.33 | 19938.85 | 14480.87 | 9288.04 |
Raw Materials | 13786.10 | 9756.31 | 9613.51 | 8070.05 | 3965.62 |
Work-in Progress | 78.51 | 25.81 | 61.80 | 69.24 | 85.26 |
Finished Goods | 5009.68 | 4008.08 | 4305.23 | 2474.34 | 1666.77 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Stores and Spare | 4231.78 | 3190.57 | 2557.73 | 2015.76 | 1865.05 |
Other Inventory | 4806.27 | 4524.56 | 3400.58 | 1851.48 | 1705.34 |
Sundry Debtors | 8458.42 | 3593.85 | 2993.38 | 2212.49 | 2417.97 |
Debtors more than Six months | 872.00 | 573.14 | 554.40 | 588.88 | 0.00 |
Debtors Others | 8663.93 | 3606.94 | 2977.85 | 2118.97 | 2853.30 |
Cash and Bank | 24500.54 | 4598.62 | 2852.67 | 3366.22 | 1900.50 |
Cash in hand | 115.54 | 101.05 | 65.49 | 31.09 | 30.68 |
Balances at Bank | 24385.00 | 4497.57 | 2787.18 | 3335.13 | 1869.82 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 8587.94 | 7398.87 | 4015.33 | 2512.68 | 1926.46 |
Interest accrued on Investments | 148.63 | 22.37 | 16.36 | 19.17 | 9.68 |
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 | 46.60 | 34.99 | 23.16 | 24.48 | 21.27 |
Prepaid Expenses | 501.77 | 290.14 | 238.90 | 235.82 | 256.42 |
Other current_assets | 7890.94 | 7051.37 | 3736.91 | 2233.21 | 1639.09 |
Short Term Loans and Advances | 9180.50 | 5259.63 | 4240.07 | 2888.87 | 2463.79 |
Advances recoverable in cash or in kind | 6235.87 | 2369.34 | 2824.86 | 1650.35 | 1704.81 |
Advance income tax and TDS | 48.72 | 3.11 | 0.00 | 11.08 | 102.19 |
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 | 2895.91 | 2887.18 | 1415.21 | 1227.44 | 656.79 |
Total Current Assets | 78639.74 | 42356.30 | 34040.30 | 25461.13 | 17996.76 |
Net Current Assets (Including Current Investments) | 33395.49 | 824.18 | -5647.24 | -4741.33 | -6352.74 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 231242.78 | 151871.83 | 116182.43 | 95794.83 | 84473.65 |
Contingent Liabilities | 2565.94 | 1880.60 | 2300.46 | 2829.23 | 2687.93 |
Total Debt | 23642.65 | 51943.87 | 36948.12 | 33418.95 | 32161.23 |
Book Value | 49.06 | 53.32 | 78.51 | 94.22 | 122.07 |
Adjusted Book Value | 49.06 | 21.33 | 15.70 | 12.56 | 10.85 |