BLUE BLENDS (I) LTD

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	56.71	132.21	164.92	180.15	176.21
Other Income	0.68	0.29	0.08	0.3	0.39
Stock Adjustments	-7.13	-20.89	7.5	-0.94	2.52
Total Income	50.26	111.61	172.5	179.51	179.12
EXPENDITURE :
Raw Materials	30.44	71.2	100.1	95.91	99.03
Excise Duty	0	0	0	0	0
Power and Fuel Cost	5.33	10.49	10.96	10.04	11.43
Other Manufacturing Expenses	17.72	19.94	29.76	40.76	40.91
Employee Cost	4.84	5.96	6.76	6.14	5.65
Selling and Administration Expenses	1.71	2.34	3.69	2.55	2.92
Miscellaneous Expenses	25.66	22.03	0.65	0.74	0.57
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	-35.43	-20.35	20.58	23.39	18.64
Interest and Financial Charges	7.49	11.82	11.34	10.88	9.13
Profit before Depreciation and Tax	-42.92	-32.17	9.24	12.51	9.51
Depreciation	2.19	2.22	2.22	3.13	4.46
Minority Interest before PAT	0	0	0	0	0
Profit Before Tax	-45.11	-34.4	7.02	9.38	5.05
Tax	0.37	-1.69	0.03	0.7	-0.43
Profit After Tax	-45.48	-32.71	6.99	8.68	5.48
Minority Interest after PAT	0	0	0	0	0
Profit/Loss of Associate Company	0	0	0	0	0
Profit after Minority Interest and P/L of Assoc. Co.	-45.48	-32.71	6.99	8.68	5.48
Adjustment below Net Profit	0	-0.02	0	36.33	0
P and L Balance brought forward	-27.67	5.14	2.93	-36.33	-40.31
Appropriations	0	0.09	4.78	7.03	1.5
P and L Bal. carried down	-73.15	-27.67	5.14	1.65	-36.33
Equity Dividend	0	0.09	0	1.24	0
Preference Dividend	0	0	1.07	0.05	0
Corporate Dividend Tax	0	0	0.22	0	0
Equity Dividend (%)	0	0	0	5	0
Earning Per Share (Rs.)	0	0	2.77	4.45	2.82
Book Value	-9.28	11.73	25.84	19.42	15.61
Extraordinary Items	-8.35	-20.04	0	-0.18	0.2

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

56.71

132.21

164.92

180.15

176.21

Other Income

0.68

0.29

0.08

0.3

0.39

Stock Adjustments

-7.13

-20.89

7.5

-0.94

2.52

Total Income

50.26

111.61

172.5

179.51

179.12

EXPENDITURE :

Raw Materials

30.44

71.2

100.1

95.91

99.03

Excise Duty

Power and Fuel Cost

5.33

10.49

10.96

10.04

11.43

Other Manufacturing Expenses

17.72

19.94

29.76

40.76

40.91

Employee Cost

4.84

5.96

6.76

6.14

5.65

Selling and Administration Expenses

1.71

2.34

3.69

2.55

2.92

Miscellaneous Expenses

25.66

22.03

0.65

0.74

0.57

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

-35.43

-20.35

20.58

23.39

18.64

Interest and Financial Charges

7.49

11.82

11.34

10.88

9.13

Profit before Depreciation and Tax

-42.92

-32.17

9.24

12.51

9.51

Depreciation

2.19

2.22

3.13

4.46

Minority Interest before PAT

Profit Before Tax

-45.11

-34.4

7.02

9.38

5.05

Tax

0.37

-1.69

0.03

0.7

-0.43

Profit After Tax

-45.48

-32.71

6.99

8.68

5.48

Minority Interest after PAT

Profit/Loss of Associate Company

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

-45.48

-32.71

6.99

8.68

5.48

Adjustment below Net Profit

-0.02

36.33

P and L Balance brought forward

-27.67

5.14

2.93

-36.33

-40.31

Appropriations

0.09

4.78

7.03

1.5

P and L Bal. carried down

-73.15

-27.67

5.14

1.65

-36.33

Equity Dividend

0.09

1.24

Preference Dividend

1.07

0.05

Corporate Dividend Tax

0.22

Equity Dividend (%)

Earning Per Share (Rs.)

2.77

4.45

2.82

Book Value

-9.28

11.73

25.84

19.42

15.61

Extraordinary Items

-8.35

-20.04

-0.18

0.2

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	21.65	21.65	20.59	42.42	42.42
Reserves and Surplus	-41.74	3.74	32.61	25.99	10.88
Total Shareholders Funds	-20.09	25.39	53.2	68.41	53.3
Secured Loans	63.45	45.13	49.36	38.66	38.18
Unsecured Loans	32.88	36.43	35.7	28.06	23.15
Total Debt	96.33	81.56	85.06	66.72	61.33
Minority Interest	0	0	0	0	0
Total Liabilities	76.24	106.95	138.26	135.13	114.63
APPLICATION OF FUNDS :
Gross Block	80.37	91.33	97.16	96.64	97.24
Less: Accum. Depreciation	52.31	59.78	63.21	61.01	63.96
Net Block	28.06	31.55	33.95	35.63	33.28
Capital Work in Progress	0	0	0	0.03	5.54
Investments	0.63	0.63	0.63	10.14	11.08
Current Assets, Loans and Advances
Inventories	1.82	10.16	31.85	29.01	30.19
Sundry Debtors	31.94	36.96	43.18	42.55	43.69
Cash and Bank Balance	0.04	0.08	3.11	8.22	1.99
Loans and Advances	26.74	41.57	41.99	37.03	16.45
Less: Current Liab. and Prov.
Current Liabilities	12.99	13.78	16.23	24.2	25.47
Provisions	0	0.23	0.22	3.28	2.13
Net Current Assets	47.55	74.76	103.68	89.33	64.72
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	76.24	106.94	138.26	135.13	114.62
Contingent Liabilities	4.12	0.5	0.41	43.41	0.42

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

21.65

20.59

42.42

Reserves and Surplus

-41.74

3.74

32.61

25.99

10.88

Total Shareholders Funds

-20.09

25.39

53.2

68.41

53.3

Secured Loans

63.45

45.13

49.36

38.66

38.18

Unsecured Loans

32.88

36.43

35.7

28.06

23.15

Total Debt

96.33

81.56

85.06

66.72

61.33

Minority Interest

Total Liabilities

76.24

106.95

138.26

135.13

114.63

APPLICATION OF FUNDS :

Gross Block

80.37

91.33

97.16

96.64

97.24

Less: Accum. Depreciation

52.31

59.78

63.21

61.01

63.96

Net Block

28.06

31.55

33.95

35.63

33.28

Capital Work in Progress

0.03

5.54

Investments

0.63

10.14

11.08

Current Assets, Loans and Advances

Inventories

1.82

10.16

31.85

29.01

30.19

Sundry Debtors

31.94

36.96

43.18

42.55

43.69

Cash and Bank Balance

0.04

0.08

3.11

8.22

1.99

Loans and Advances

26.74

41.57

41.99

37.03

16.45

Less: Current Liab. and Prov.

Current Liabilities

12.99

13.78

16.23

24.2

25.47

Provisions

0.23

0.22

3.28

2.13

Net Current Assets

47.55

74.76

103.68

89.33

64.72

Miscellaneous Expenses not w/o

Total Assets

76.24

106.94

138.26

135.13

114.62

Contingent Liabilities

4.12

0.5

0.41

43.41

0.42