| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 17.39 | 20.77 | 1.46 | 1.44 | 0.5 |
| Other Income | 0 | 0.01 | 0.03 | 0.01 | 0.02 |
| Stock Adjustments | 0.7 | 0.01 | 0.43 | -0.01 | 0.03 |
| Total Income | 18.09 | 20.79 | 1.92 | 1.44 | 0.55 |
| EXPENDITURE : | |||||
| Raw Materials | 17.81 | 20.56 | 1.55 | 1.39 | 0.5 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 |
| Power and Fuel Cost | 0 | 0 | 0 | 0 | 0 |
| Other Manufacturing Expenses | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 0.09 | 0.01 | 0.01 | 0.02 | 0.02 |
| Selling and Administration Expenses | 0.04 | 0.06 | 0.34 | 0.02 | 0.01 |
| Miscellaneous Expenses | 0 | 0 | 0 | 0.01 | 0 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 0.15 | 0.15 | 0.02 | 0.02 | 0.01 |
| Interest and Financial Charges | 0 | 0 | 0 | 0 | 0 |
| Profit before Depreciation and Tax | 0.15 | 0.15 | 0.02 | 0.02 | 0.01 |
| Depreciation | 0.03 | 0.03 | 0 | 0 | 0 |
| Profit Before Tax | 0.12 | 0.13 | 0.02 | 0.01 | 0.01 |
| Tax | 0.03 | 0 | 0.01 | 0 | 0 |
| Profit After Tax | 0.09 | 0.13 | 0.01 | 0.01 | 0.01 |
| Adjustment below Net Profit | 0 | 0 | 0 | 0 | 0 |
| P and L Balance brought forward | 0.08 | -0.05 | -0.06 | -0.07 | -0.08 |
| Appropriations | 0 | 0 | 0 | 0 | 0 |
| P and L Bal. carried down | 0.17 | 0.08 | -0.05 | -0.06 | -0.07 |
| Equity Dividend | 0 | 0 | 0 | 0 | 0 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
| Equity Dividend (%) | 0 | 0 | 0 | 0 | 0 |
| Earning Per Share (Rs.) | 0.26 | 0.35 | 0.03 | 0.03 | 0.03 |
| Book Value | 10.47 | 10.22 | 9.87 | 9.84 | 9.81 |
| Extraordinary Items | 0 | 0.01 | 0 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 |
| Reserves and Surplus | 0.17 | 0.08 | -0.05 | -0.06 | -0.07 |
| Total Shareholders Funds | 3.79 | 3.7 | 3.57 | 3.56 | 3.55 |
| Secured Loans | 0 | 0 | 0 | 0 | 0 |
| Unsecured Loans | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 3.79 | 3.7 | 3.57 | 3.56 | 3.55 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 0.55 | 0.55 | 0.01 | 0.01 | 0 |
| Less: Accum. Depreciation | 0.06 | 0.03 | 0 | 0 | 0 |
| Net Block | 0.49 | 0.52 | 0.01 | 0.01 | 0 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0.47 | 0.59 | 0.12 |
| Current Assets, Loans and Advances | |||||
| Inventories | 1.15 | 0.46 | 0.45 | 0.02 | 0.03 |
| Sundry Debtors | 1 | 1.49 | 0.14 | 0.11 | 0.2 |
| Cash and Bank Balance | 0.15 | 0.04 | 0.08 | 0.03 | 0.09 |
| Loans and Advances | 2.28 | 1.88 | 2.44 | 2.89 | 3.13 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 1.25 | 0.67 | 0 | 0.08 | 0 |
| Provisions | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 |
| Net Current Assets | 3.3 | 3.19 | 3.1 | 2.96 | 3.44 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 3.79 | 3.71 | 3.58 | 3.56 | 3.56 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Franklin Industries Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
