| INCOME : | | |
| Gross Sales | 90.30 | |
| Sales | 90.30 | |
| Job Work/ Contract Receipts | | |
| Processing Charges / Service Income | | |
| Revenue from property development | | |
| Other Operational Income | 0.00 | 0.00 |
| Less: Excise Duty | | |
| Net Sales | 90.30 | |
| EXPENDITURE : | | |
| Increase/Decrease in Stock | -86.20 | |
| Raw Material Consumed | 169.60 | |
| Opening Raw Materials | | |
| Purchases Raw Materials | 231.90 | |
| Closing Raw Materials | 90.20 | |
| Other Direct Purchases / Brought in cost | 27.90 | |
| Other raw material cost | 0.00 | 0.00 |
| Power & Fuel Cost | 0.00 | |
| Electricity & Power | 0.00 | |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 |
| Employee Cost | 4.70 | 0.90 |
| Salaries, Wages & Bonus | 4.70 | 0.90 |
| Contributions to EPF & Pension Funds | | |
| Workmen and Staff Welfare Expenses | 0.00 | |
| Other Employees Cost | 0.00 | 0.00 |
| Other Manufacturing Expenses | 1.10 | |
| Sub-contracted / Out sourced services | | |
| Processing Charges | | |
| Repairs and Maintenance | | |
| Packing Material Consumed | | |
| Other Mfg Exp | 1.10 | 0.00 |
| General and Administration Expenses | 11.10 | 0.90 |
| Rent , Rates & Taxes | 0.70 | |
| Insurance | | |
| Printing and stationery | 1.60 | |
| Professional and legal fees | 4.30 | 0.40 |
| Traveling and conveyance | 3.40 | 0.00 |
| Other Administration | 4.50 | 0.50 |
| Selling and Distribution Expenses | 0.50 | 0.10 |
| Advertisement & Sales Promotion | 0.40 | 0.10 |
| Sales Commissions & Incentives | | |
| Freight and Forwarding | 0.00 | |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.10 | 0.00 |
| Miscellaneous Expenses | 0.10 | 11.10 |
| Bad debts /advances written off | | |
| Provision for doubtful debts | | |
| Losson disposal of fixed assets(net) | | |
| Losson foreign exchange fluctuations | | |
| Losson sale of non-trade current investments | | |
| Other Miscellaneous Expenses | 0.10 | 11.10 |
| Less: Expenses Capitalised | | |
| Total Expenditure | 100.90 | 12.90 |
| Operating Profit (Excl OI) | -10.60 | -12.90 |
| Other Income | 10.30 | 0.00 |
| Interest Received | 8.90 | 0.00 |
| Dividend Received | | |
| Profit on sale of Fixed Assets | | |
| Profits on sale of Investments | | |
| Provision Written Back | 0.10 | |
| Foreign Exchange Gains | 1.20 | |
| Others | 0.00 | 0.00 |
| Operating Profit | -0.30 | -12.90 |
| Interest | 0.30 | 0.00 |
| InterestonDebenture / Bonds | | |
| Interest on Term Loan | | |
| Intereston Fixed deposits | | |
| Bank Charges etc | 0.00 | 0.00 |
| Other Interest | 0.30 | 0.00 |
| PBDT | -0.70 | -12.90 |
| Depreciation | 1.10 | |
| Profit Before Taxation & Exceptional Items | -1.80 | -12.90 |
| Exceptional Income / Expenses | 0.00 | 0.80 |
| Profit Before Tax | -1.80 | -12.10 |
| Provision for Tax | -2.00 | |
| Current Income Tax | | |
| Deferred Tax | -2.00 | |
| Other taxes | -2.00 | 0.00 |
| Profit After Tax | 0.30 | -12.10 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | 0.10 | |
| Share of Associate | | |
| Other Consolidated Items | | |
| Consolidated Net Profit | 0.40 | -12.10 |
| Adjustments to PAT | | |
| Profit Balance B/F | -29.30 | -17.10 |
| Appropriations | -28.90 | -29.30 |
| General Reserves | | |
| Proposed Equity Dividend | | |
| Corporate dividend tax | | |
| Other Appropriation | | |
| Equity Dividend % | | |
| Earnings Per Share | 0.00 | -1.00 |
| Adjusted EPS | 0.00 | -1.00 |
