| INCOME : | | |
| Gross Sales | 733.48 | 297.59 |
| Sales | 733.48 | 297.59 |
| Job Work/ Contract Receipts | | |
| Processing Charges / Service Income | | |
| Revenue from property development | | |
| Other Operational Income | 0.00 | 0.00 |
| Less: Excise Duty | | |
| Net Sales | 733.48 | 297.59 |
| EXPENDITURE : | | |
| Increase/Decrease in Stock | -235.30 | 66.92 |
| Raw Material Consumed | 886.53 | 207.26 |
| Opening Raw Materials | | |
| Purchases Raw Materials | | |
| Closing Raw Materials | | |
| Other Direct Purchases / Brought in cost | 886.53 | 207.26 |
| Other raw material cost | 0.00 | 0.00 |
| Power & Fuel Cost | 0.12 | 0.04 |
| Electricity & Power | 0.12 | 0.04 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 |
| Employee Cost | 2.79 | 1.47 |
| Salaries, Wages & Bonus | 2.79 | 1.47 |
| Contributions to EPF & Pension Funds | | |
| Workmen and Staff Welfare Expenses | | |
| Other Employees Cost | 0.00 | 0.00 |
| Other Manufacturing Expenses | 0.56 | |
| Sub-contracted / Out sourced services | | |
| Processing Charges | 0.56 | |
| Repairs and Maintenance | | |
| Packing Material Consumed | | |
| Other Mfg Exp | 0.00 | 0.00 |
| General and Administration Expenses | 4.89 | 2.34 |
| Rent , Rates & Taxes | 0.48 | 0.39 |
| Insurance | | |
| Printing and stationery | 0.02 | 0.03 |
| Professional and legal fees | 4.06 | 1.07 |
| Traveling and conveyance | | |
| Other Administration | 0.32 | 0.84 |
| Selling and Distribution Expenses | 0.10 | 0.10 |
| Advertisement & Sales Promotion | 0.10 | 0.08 |
| Sales Commissions & Incentives | | |
| Freight and Forwarding | | |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.02 |
| Miscellaneous Expenses | 0.03 | 0.05 |
| 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 | 0.03 | 0.05 |
| Less: Expenses Capitalised | | |
| Total Expenditure | 659.72 | 278.18 |
| Operating Profit (Excl OI) | 73.76 | 19.41 |
| Other Income | 14.40 | 5.50 |
| Interest Received | 14.39 | 5.50 |
| Dividend Received | | |
| Profit on sale of Fixed Assets | | |
| Profits on sale of Investments | | |
| Provision Written Back | | |
| Foreign Exchange Gains | | |
| Others | 0.01 | 0.00 |
| Operating Profit | 88.16 | 24.91 |
| Interest | 0.37 | 0.01 |
| InterestonDebenture / Bonds | | |
| Interest on Term Loan | | |
| Intereston Fixed deposits | | |
| Bank Charges etc | 0.03 | 0.00 |
| Other Interest | 0.35 | 0.01 |
| PBDT | 87.79 | 24.90 |
| Depreciation | 0.22 | 0.10 |
| Profit Before Taxation & Exceptional Items | 87.57 | 24.79 |
| Exceptional Income / Expenses | | |
| Profit Before Tax | 87.57 | 24.79 |
| Provision for Tax | 21.87 | 6.88 |
| Current Income Tax | 21.89 | 6.89 |
| Deferred Tax | -0.02 | -0.01 |
| Other taxes | 0.00 | 0.00 |
| Profit After Tax | 65.70 | 17.91 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | | |
| Share of Associate | | |
| Other Consolidated Items | | |
| Consolidated Net Profit | 65.70 | 17.91 |
| Adjustments to PAT | | |
| Profit Balance B/F | 29.43 | 11.51 |
| Appropriations | 95.12 | 29.43 |
| General Reserves | | |
| Proposed Equity Dividend | | |
| Corporate dividend tax | | |
| Other Appropriation | 26.04 | |
| Equity Dividend % | | |
| Earnings Per Share | 0.00 | 0.00 |
| Adjusted EPS | 0.00 | 0.00 |
