BLS International Services Ltd

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )
INCOME :
Sales Turnover	803.83	789.05	634.89	504.96
Other Income	42.56	4.05	2.54	0.5
Stock Adjustments	0	0	0	0
Total Income	846.39	793.1	637.43	505.46
EXPENDITURE :
Raw Materials	0.71	0	0	0
Excise Duty	0	0	0	0
Power and Fuel Cost	0.88	0.57	0.66	0.45
Other Manufacturing Expenses	542.6	497.07	469.22	414.69
Employee Cost	66.79	52.66	41.73	32.92
Selling and Administration Expenses	61.73	61.72	30.63	14.51
Miscellaneous Expenses	20.01	17.23	8.55	4.73
Less: Preoperative Expenditure Capitalised	0	0	0	0
Profit before Interest, Depreciation and Tax	153.66	163.85	86.65	38.16
Interest and Financial Charges	12.94	13.44	7.34	1.27
Profit before Depreciation and Tax	140.72	150.41	79.31	36.89
Depreciation	19.03	39.6	25.97	5.53
Minority Interest before PAT	0	0	0	0
Profit Before Tax	121.7	110.81	53.33	31.37
Tax	16.53	14.27	3.22	0.46
Profit After Tax	105.17	96.54	50.11	30.91
Minority Interest after PAT	-0.06	0	0.03	0.01
Profit/Loss of Associate Company	0	0	0	0
Profit after Minority Interest and P/L of Assoc. Co.	105.22	96.54	50.08	30.89
Adjustment below Net Profit	-0.02	-0.64	0	0
P and L Balance brought forward	251.36	158.55	109.07	68.16
Appropriations	5.12	3.07	0.6	0
P and L Bal. carried down	351.44	251.36	158.55	99.05
Equity Dividend	5.12	3.07	0.6	0
Preference Dividend	0	0	0	0
Corporate Dividend Tax	0	0	0	0
Equity Dividend (%)	100	50	35	0
Earning Per Share (Rs.)	10.27	9.42	48.88	30.15
Book Value	36.31	25.43	161.71	115.91
Extraordinary Items	30.26	-0.08	-0.03	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

INCOME :

Sales Turnover

803.83

789.05

634.89

504.96

Other Income

42.56

4.05

2.54

0.5

Stock Adjustments

Total Income

846.39

793.1

637.43

505.46

EXPENDITURE :

Raw Materials

0.71

Excise Duty

Power and Fuel Cost

0.88

0.57

0.66

0.45

Other Manufacturing Expenses

542.6

497.07

469.22

414.69

Employee Cost

66.79

52.66

41.73

32.92

Selling and Administration Expenses

61.73

61.72

30.63

14.51

Miscellaneous Expenses

20.01

17.23

8.55

4.73

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

153.66

163.85

86.65

38.16

Interest and Financial Charges

12.94

13.44

7.34

1.27

Profit before Depreciation and Tax

140.72

150.41

79.31

36.89

Depreciation

19.03

39.6

25.97

5.53

Minority Interest before PAT

Profit Before Tax

121.7

110.81

53.33

31.37

Tax

16.53

14.27

3.22

0.46

Profit After Tax

105.17

96.54

50.11

30.91

Minority Interest after PAT

-0.06

0.03

0.01

Profit/Loss of Associate Company

Profit after Minority Interest and P/L of Assoc. Co.

105.22

96.54

50.08

30.89

Adjustment below Net Profit

-0.02

-0.64

P and L Balance brought forward

251.36

158.55

109.07

68.16

Appropriations

5.12

3.07

0.6

P and L Bal. carried down

351.44

251.36

158.55

99.05

Equity Dividend

5.12

3.07

0.6

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

100

Earning Per Share (Rs.)

10.27

9.42

48.88

30.15

Book Value

36.31

25.43

161.71

115.91

Extraordinary Items

30.26

-0.08

-0.03

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	10.25	10.25	10.25	10.25
Reserves and Surplus	361.8	250.3	155.43	108.5
Total Shareholders Funds	372.05	260.55	165.68	118.75
Secured Loans	31.32	104.86	95.39	5.21
Unsecured Loans	8.49	4.53	1.3	1.57
Total Debt	39.81	109.39	96.69	6.78
Minority Interest	0.46	0.09	0.14	0.1
Total Liabilities	412.32	370.03	262.51	125.63
APPLICATION OF FUNDS :
Gross Block	86.74	125.38	121.89	42.31
Less: Accum. Depreciation	35.72	75.92	43.46	18.1
Net Block	51.02	49.46	78.43	24.21
Capital Work in Progress	2.63	0	0	0
Investments	28.44	27.81	32.03	1.66
Current Assets, Loans and Advances
Inventories	0	0	0	0
Sundry Debtors	176.19	212.33	59.7	2.21
Cash and Bank Balance	179.12	118.87	69.73	47.32
Loans and Advances	40.53	61.72	59.53	61.73
Less: Current Liab. and Prov.
Current Liabilities	58.92	84.79	36.02	11.04
Provisions	6.71	15.38	0.89	0.47
Net Current Assets	330.21	292.75	152.05	99.75
Miscellaneous Expenses not w/o	0	0	0	0
Total Assets	412.3	370.02	262.51	125.62
Contingent Liabilities	169.18	94.42	97.32	16

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

10.25

Reserves and Surplus

361.8

250.3

155.43

108.5

Total Shareholders Funds

372.05

260.55

165.68

118.75

Secured Loans

31.32

104.86

95.39

5.21

Unsecured Loans

8.49

4.53

1.3

1.57

Total Debt

39.81

109.39

96.69

6.78

Minority Interest

0.46

0.09

0.14

0.1

Total Liabilities

412.32

370.03

262.51

125.63

APPLICATION OF FUNDS :

Gross Block

86.74

125.38

121.89

42.31

Less: Accum. Depreciation

35.72

75.92

43.46

18.1

Net Block

51.02

49.46

78.43

24.21

Capital Work in Progress

2.63

Investments

28.44

27.81

32.03

1.66

Current Assets, Loans and Advances

Inventories

Sundry Debtors

176.19

212.33

59.7

2.21

Cash and Bank Balance

179.12

118.87

69.73

47.32

Loans and Advances

40.53

61.72

59.53

61.73

Less: Current Liab. and Prov.

Current Liabilities

58.92

84.79

36.02

11.04

Provisions

6.71

15.38

0.89

0.47

Net Current Assets

330.21

292.75

152.05

99.75

Miscellaneous Expenses not w/o

Total Assets

412.3

370.02

262.51

125.62

Contingent Liabilities

169.18

94.42

97.32