(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 |
Share Capital | 175.71 | 112.87 | 27.76 |
Equity - Authorised | 210.00 | 140.00 | 30.00 |
Equity - Issued | 175.71 | 112.87 | 27.76 |
Equity Paid Up | 175.71 | 112.87 | 27.76 |
Equity Shares Forfeited | 0.00 | 0.00 | 0.00 |
Adjustments to Equity | 0.00 | 0.00 | 0.00 |
Preference Capital Paid Up | 0.00 | 0.00 | 0.00 |
Face Value | 5.00 | 5.00 | 10.00 |
Share Warrants & Outstandings | 12.78 | 0.00 | 0.00 |
Total Reserves | 89.08 | 72.43 | 81.09 |
Securities Premium | 48.57 | 51.17 | 52.29 |
Capital Reserves | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 52.58 | 26.09 | 28.80 |
General Reserves | 0.00 | 0.00 | 0.00 |
Other Reserves | -12.08 | -4.82 | 0.00 |
Reserve excluding Revaluation Reserve | 89.08 | 72.43 | 81.09 |
Revaluation reserve | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 277.57 | 185.30 | 108.85 |
Minority Interest | 9.36 | 2.61 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 |
Secured Loans | 0.00 | 0.00 | 0.00 |
Non Convertible Debentures | 0.00 | 0.00 | 0.00 |
Converible Debentures & Bonds | 0.00 | 0.00 | 0.00 |
Packing Credit - Bank | 0.00 | 0.00 | 0.00 |
Inter Corporate & Security Deposit | 0.00 | 0.00 | 0.00 |
Term Loans - Banks | 0.00 | 0.00 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 |
Other Secured | 0.00 | 0.00 | 0.00 |
Unsecured Loans | 0.00 | 8.25 | 0.00 |
Fixed Deposits - Public | 0.00 | 0.00 | 0.00 |
Loans and advances from subsidiaries | 0.00 | 0.00 | 0.00 |
Inter Corporate Deposits (Unsecured) | 0.00 | 0.00 | 0.00 |
Foreign Currency Convertible Notes | 0.00 | 0.00 | 0.00 |
Long Term Loan in Foreign Currency | 0.00 | 0.00 | 0.00 |
Loans - Banks | 0.00 | 0.00 | 0.00 |
Loans - Govt. | 0.00 | 0.00 | 0.00 |
Loans - Others | 0.00 | 8.25 | 0.00 |
Other Unsecured Loan | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets / Liabilities | -4.08 | -1.56 | 0.04 |
Deferred Tax Assets | 4.25 | 1.66 | 0.00 |
Deferred Tax Liability | 0.17 | 0.09 | 0.04 |
Other Long Term Liabilities | 0.00 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.32 | 0.00 | 0.00 |
Total Non-Current Liabilities | -3.76 | 6.69 | 0.04 |
Current Liabilities | 0 | 0 | 0 |
Trade Payables | 5.46 | 11.04 | 0.37 |
Sundry Creditors | 5.46 | 11.04 | 0.37 |
Acceptances | 0.00 | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 6.92 | 3.48 | 0.62 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 |
Advances received from customers | 5.25 | 0.84 | 0.00 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 |
Share Application Money | 0.00 | 0.00 | 0.00 |
Current maturity of Debentures & Bonds | 0.00 | 0.00 | 0.00 |
Current maturity - Others | 0.00 | 0.00 | 0.00 |
Other Liabilities | 1.68 | 2.65 | 0.62 |
Short Term Borrowings | 71.14 | 34.81 | 22.69 |
Secured ST Loans repayable on Demands | 25.09 | 31.32 | 0.05 |
Working Capital Loans- Sec | 25.09 | 31.32 | 0.05 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 |
Other Unsecured Loans | 20.96 | -27.83 | 22.59 |
Short Term Provisions | 20.75 | 15.83 | 9.05 |
Proposed Equity Dividend | 0.00 | 0.00 | 0.00 |
Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 |
Provision for Tax | 20.61 | 15.40 | 9.05 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 | 0.00 |
Other Provisions | 0.14 | 0.43 | 0.00 |
Total Current Liabilities | 104.26 | 65.17 | 32.74 |
Total Liabilities | 387.43 | 259.76 | 141.63 |
ASSETS | 0 | 0 | 0 |
Gross Block | 8.78 | 4.20 | 1.33 |
Less: Accumulated Depreciation | 1.89 | 0.79 | 0.37 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 |
Net Block | 6.89 | 3.41 | 0.97 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 38.55 | 28.04 | 0.00 |
Non Current Investments | 115.73 | 110.02 | 98.92 |
Long Term Investment | 115.73 | 110.02 | 98.92 |
Quoted | 39.75 | 16.89 | 0.00 |
Unquoted | 75.98 | 93.13 | 98.92 |
Long Term Loans & Advances | 139.67 | 77.84 | 29.39 |
Other Non Current Assets | 10.38 | 0.00 | 0.00 |
Total Non-Current Assets | 311.22 | 219.31 | 129.28 |
Current Assets Loans & Advances | 0 | 0 | 0 |
Currents Investments | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 |
Inventories | 21.52 | 5.99 | 0.00 |
Raw Materials | 17.79 | 5.87 | 0.00 |
Work-in Progress | 3.25 | 0.00 | 0.00 |
Finished Goods | 0.48 | 0.13 | 0.00 |
Packing Materials | 0.00 | 0.00 | 0.00 |
Stores and Spare | 0.00 | 0.00 | 0.00 |
Other Inventory | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 29.85 | 16.37 | 2.18 |
Debtors more than Six months | 2.98 | 2.79 | 2.52 |
Debtors Others | 28.11 | 15.73 | 0.66 |
Cash and Bank | 1.25 | 1.31 | 0.30 |
Cash in hand | 0.06 | 0.00 | 0.05 |
Balances at Bank | 1.19 | 1.31 | 0.25 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 |
Other Current Assets | 0.86 | 0.00 | 0.54 |
Interest accrued on Investments | 0.00 | 0.00 | 0.00 |
Interest accrued on Debentures | 0.00 | 0.00 | 0.00 |
Deposits with Government | 0.00 | 0.00 | 0.00 |
Interest accrued and or due on loans | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 0.82 | 0.00 | 0.00 |
Other current_assets | 0.04 | 0.00 | 0.54 |
Short Term Loans and Advances | 22.74 | 16.78 | 9.34 |
Advances recoverable in cash or in kind | 3.54 | 0.00 | 0.00 |
Advance income tax and TDS | 19.03 | 15.25 | 9.34 |
Amounts due from directors | 0.00 | 0.00 | 0.00 |
Due From Subsidiaries | 0.00 | 0.00 | 0.00 |
Inter corporate deposits | 0.00 | 0.00 | 0.00 |
Corporate Deposits | 0.00 | 0.00 | 0.00 |
Other Loans & Advances | 0.17 | 1.53 | 0.00 |
Total Current Assets | 76.21 | 40.46 | 12.36 |
Net Current Assets (Including Current Investments) | -28.06 | -24.71 | -20.38 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 |
Total Assets | 387.43 | 259.76 | 141.63 |
Contingent Liabilities | 0.00 | 0.00 | 0.00 |
Total Debt | 71.14 | 43.06 | 22.69 |
Book Value | 7.53 | 8.21 | 39.21 |
Adjusted Book Value | 5.65 | 4.10 | 2.65 |