- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 262.09 | 198.25 | 158.59 | 114.94 | 87.06 |
Other Income | 2.26 | 3.99 | 0.85 | 1.58 | 0.3 |
Stock Adjustments | -5.78 | 100.59 | 81.12 | 34.25 | -5.94 |
Total Income | 258.57 | 302.83 | 240.56 | 150.77 | 81.42 |
EXPENDITURE : | |||||
Raw Materials | 19.04 | 18.5 | 11.35 | 0 | 0 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 0.92 | 0.85 | 0.46 | 0.16 | 0.12 |
Other Manufacturing Expenses | 105.11 | 163.05 | 136.28 | 95.56 | 40.77 |
Employee Cost | 21.36 | 16.47 | 15.53 | 11.9 | 10.02 |
Selling and Administration Expenses | 21.48 | 20.24 | 15.64 | 5.23 | 4.68 |
Miscellaneous Expenses | 20.45 | 18.9 | 16.4 | 1.25 | 1.2 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0.58 |
Profit before Interest, Depreciation and Tax | 70.2 | 64.82 | 44.91 | 36.68 | 25.2 |
Interest and Financial Charges | 21.26 | 15.39 | 11.58 | 8.54 | 8 |
Profit before Depreciation and Tax | 48.94 | 49.43 | 33.33 | 28.14 | 17.2 |
Depreciation | 1.15 | 1.09 | 1.03 | 0.92 | 0.42 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 47.79 | 48.33 | 32.3 | 27.21 | 16.78 |
Tax | 16.61 | 16.89 | 10.65 | 10.38 | 6.62 |
Profit After Tax | 31.18 | 31.44 | 21.65 | 16.83 | 10.16 |
Minority Interest after PAT | 0.51 | 1.27 | 1.37 | -0.38 | -0.45 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 30.67 | 30.18 | 20.28 | 17.21 | 10.61 |
Adjustment below Net Profit | -77.98 | -0.06 | -0.01 | 0.55 | -0.45 |
P and L Balance brought forward | 93.14 | 63.03 | 42.76 | 25.37 | 15.21 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 45.83 | 93.14 | 63.03 | 43.13 | 25.37 |
Equity Dividend | 0 | 0 | 0 | 0 | 0 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 15 | 0 | 0 | 0 | 0 |
Earning Per Share (Rs.) | 8.7 | 9.47 | 7.14 | 6.66 | 1.06 |
Book Value | 72.24 | 92.57 | 68.54 | 55.56 | 12.52 |
Extraordinary Items | -0.05 | -0.03 | -0.02 | -0.01 | -0.01 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 35.23 | 31.87 | 28.41 | 25.82 | 10.05 |
Reserves and Surplus | 219.31 | 263.13 | 166.3 | 117.66 | 115.76 |
Total Shareholders Funds | 254.54 | 295 | 194.71 | 143.48 | 125.81 |
Secured Loans | 120.34 | 81.85 | 60.19 | 20.47 | 0.23 |
Unsecured Loans | 52.24 | 98.77 | 54.97 | 71.62 | 30.79 |
Total Debt | 172.58 | 180.62 | 115.16 | 92.09 | 31.02 |
Minority Interest | 10.46 | 19.08 | 16.55 | 8.04 | 0 |
Total Liabilities | 437.58 | 494.7 | 326.42 | 243.61 | 156.83 |
APPLICATION OF FUNDS : | |||||
Gross Block | 12.64 | 11.91 | 11.04 | 15.3 | 3.94 |
Less: Accum. Depreciation | 2.99 | 1.97 | 1.03 | 5.72 | 1.16 |
Net Block | 9.65 | 9.94 | 10.01 | 9.58 | 2.78 |
Capital Work in Progress | 14.14 | 12.17 | 10.59 | 0.02 | 0.02 |
Investments | 1.59 | 1.83 | 2.35 | 0 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 626.44 | 350.9 | 268.12 | 172.05 | 138.72 |
Sundry Debtors | 1.13 | 116.86 | 40.37 | 65.08 | 7.03 |
Cash and Bank Balance | 6.35 | 6.08 | 13.14 | 3.8 | 3.67 |
Loans and Advances | 118.2 | 98.44 | 88.76 | 104.36 | 109.72 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 335.21 | 95.21 | 103.37 | 108.82 | 104.48 |
Provisions | 4.71 | 6.31 | 3.55 | 2.46 | 0.63 |
Net Current Assets | 412.2 | 470.76 | 303.47 | 234.01 | 154.03 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 437.58 | 494.7 | 326.42 | 243.61 | 156.83 |
Contingent Liabilities | 5.65 | 4.76 | 10.07 | 1.03 | 0.2 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Arvind SmartSpaces Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %