Frontline Corp.

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	46.56	44.25	43.35	38.37	37.52
Other Income	2.69	4.42	10.12	1.06	2.41
Stock Adjustments	0.61	-0.84	-3.08	1.28	-0.03
Total Income	49.86	47.83	50.39	40.71	39.9
EXPENDITURE :
Raw Materials	24.35	21.55	23.52	23.35	19.35
Excise Duty	0	0	0	0	0
Power and Fuel Cost	5.29	5.76	5.78	5.04	5.64
Other Manufacturing Expenses	8.73	6.11	2.46	5.41	5.94
Employee Cost	4.5	4.5	4.38	2.57	2.42
Selling and Administration Expenses	4.66	4.86	4.56	2.1	2.23
Miscellaneous Expenses	0.33	0.66	1.78	0.95	0.2
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	2	4.39	7.92	1.29	4.11
Interest and Financial Charges	0.59	0.58	5.24	5.39	5.13
Profit before Depreciation and Tax	1.41	3.81	2.68	-4.1	-1.02
Depreciation	1.92	1.49	1.42	1.11	1.04
Profit Before Tax	-0.51	2.32	1.26	-5.21	-2.06
Tax	-0.18	0.4	0.41	-0.96	-0.23
Profit After Tax	-0.33	1.92	0.85	-4.25	-1.83
Adjustment below Net Profit	0.01	0	0	0	-0.15
P and L Balance brought forward	2.38	0.46	-0.39	4.79	6.77
Appropriations	0	0	0	0	0
P and L Bal. carried down	2.06	2.38	0.46	0.54	4.79
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	3.87	1.71	0	0
Book Value	14.14	14.78	10.92	11.09	19.62
Extraordinary Items	0.11	0.5	0.69	0.03	0.48

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

46.56

44.25

43.35

38.37

37.52

Other Income

2.69

4.42

10.12

1.06

2.41

Stock Adjustments

0.61

-0.84

-3.08

1.28

-0.03

Total Income

49.86

47.83

50.39

40.71

39.9

EXPENDITURE :

Raw Materials

24.35

21.55

23.52

23.35

19.35

Excise Duty

Power and Fuel Cost

5.29

5.76

5.78

5.04

5.64

Other Manufacturing Expenses

8.73

6.11

2.46

5.41

5.94

Employee Cost

4.5

4.38

2.57

2.42

Selling and Administration Expenses

4.66

4.86

4.56

2.1

2.23

Miscellaneous Expenses

0.33

0.66

1.78

0.95

0.2

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

4.39

7.92

1.29

4.11

Interest and Financial Charges

0.59

0.58

5.24

5.39

5.13

Profit before Depreciation and Tax

1.41

3.81

2.68

-4.1

-1.02

Depreciation

1.92

1.49

1.42

1.11

1.04

Profit Before Tax

-0.51

2.32

1.26

-5.21

-2.06

Tax

-0.18

0.4

0.41

-0.96

-0.23

Profit After Tax

-0.33

1.92

0.85

-4.25

-1.83

Adjustment below Net Profit

0.01

-0.15

P and L Balance brought forward

2.38

0.46

-0.39

4.79

6.77

Appropriations

P and L Bal. carried down

2.06

2.38

0.46

0.54

4.79

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

3.87

1.71

Book Value

14.14

14.78

10.92

11.09

19.62

Extraordinary Items

0.11

0.5

0.69

0.03

0.48

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	4.98	4.98	4.98	4.98	4.98
Reserves and Surplus	2.06	2.38	0.46	0.54	4.79
Total Shareholders Funds	7.04	7.36	5.44	5.52	9.77
Secured Loans	51.4	52.69	49.43	37.6	43.97
Unsecured Loans	1.96	1.41	1.22	8.8	1.7
Total Debt	53.36	54.1	50.65	46.4	45.67
Total Liabilities	60.4	61.46	56.09	51.92	55.44
APPLICATION OF FUNDS :
Gross Block	38.14	37.91	33.9	51.67	48.9
Less: Accum. Depreciation	4.77	2.85	1.4	24.15	23.24
Net Block	33.37	35.06	32.5	27.52	25.66
Capital Work in Progress	0.04	0	0	0.2	0.2
Investments	0.24	0.27	0.24	6.95	6.96
Current Assets, Loans and Advances
Inventories	9.26	8.65	9.49	12.57	11.29
Sundry Debtors	8.4	10	9.09	6.89	7.58
Cash and Bank Balance	0.52	0.67	0.49	0.68	0.73
Loans and Advances	24.49	23.62	22.83	23.28	22.32
Less: Current Liab. and Prov.
Current Liabilities	15.58	16.55	18.29	25.9	19.06
Provisions	0.34	0.27	0.27	0.26	0.24
Net Current Assets	26.75	26.12	23.34	17.26	22.62
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	60.4	61.45	56.08	51.93	55.44
Contingent Liabilities	324.14	324.16	324.84	324.84	324.94

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

4.98

Reserves and Surplus

2.06

2.38

0.46

0.54

4.79

Total Shareholders Funds

7.04

7.36

5.44

5.52

9.77

Secured Loans

51.4

52.69

49.43

37.6

43.97

Unsecured Loans

1.96

1.41

1.22

8.8

1.7

Total Debt

53.36

54.1

50.65

46.4

45.67

Total Liabilities

60.4

61.46

56.09

51.92

55.44

APPLICATION OF FUNDS :

Gross Block

38.14

37.91

33.9

51.67

48.9

Less: Accum. Depreciation

4.77

2.85

1.4

24.15

23.24

Net Block

33.37

35.06

32.5

27.52

25.66

Capital Work in Progress

0.04

0.2

Investments

0.24

0.27

0.24

6.95

6.96

Current Assets, Loans and Advances

Inventories

9.26

8.65

9.49

12.57

11.29

Sundry Debtors

8.4

9.09

6.89

7.58

Cash and Bank Balance

0.52

0.67

0.49

0.68

0.73

Loans and Advances

24.49

23.62

22.83

23.28

22.32

Less: Current Liab. and Prov.

Current Liabilities

15.58

16.55

18.29

25.9

19.06

Provisions

0.34

0.27

0.26

0.24

Net Current Assets

26.75

26.12

23.34

17.26

22.62

Miscellaneous Expenses not w/o

Total Assets

60.4

61.45

56.08

51.93

55.44

Contingent Liabilities

324.14

324.16

324.84

324.94

Frontline Corp.

Enjoy Lifetime Free Delivery Trade