| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | |
|---|---|---|
| INCOME : | ||
| Sales Turnover | 106.29 | 10.91 |
| Other Income | 0.31 | 0.89 |
| Stock Adjustments | 30.57 | 8.72 |
| Total Income | 137.17 | 20.52 |
| EXPENDITURE : | ||
| Raw Materials | 99.34 | 12.4 |
| Excise Duty | 0 | 0 |
| Power and Fuel Cost | 0 | 0 |
| Other Manufacturing Expenses | 0 | 0 |
| Employee Cost | 16.02 | 4.18 |
| Selling and Administration Expenses | 13.04 | 5.95 |
| Miscellaneous Expenses | 0.27 | 0.04 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 8.51 | -2.05 |
| Interest and Financial Charges | 3.57 | 1.31 |
| Profit before Depreciation and Tax | 4.94 | -3.36 |
| Depreciation | 0.34 | 0.14 |
| Minority Interest before PAT | 0 | 0 |
| Profit Before Tax | 4.59 | -3.49 |
| Tax | 0.88 | -0.23 |
| Profit After Tax | 3.71 | -3.26 |
| Minority Interest after PAT | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 3.71 | -3.26 |
| Adjustment below Net Profit | -0.92 | 1.14 |
| P and L Balance brought forward | -1.86 | 0.26 |
| Appropriations | 0 | 0 |
| P and L Bal. carried down | 0.93 | -1.86 |
| Equity Dividend | 0 | 0 |
| Preference Dividend | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 |
| Equity Dividend (%) | 0 | 0 |
| Earning Per Share (Rs.) | 1.66 | 0 |
| Book Value | 21.67 | 10.11 |
| Extraordinary Items | 0.02 | 0.22 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | |
|---|---|---|
| SOURCES OF FUNDS : | ||
| Share Capital | 22.31 | 12.61 |
| Reserves and Surplus | 26.03 | 0.14 |
| Total Shareholders Funds | 48.34 | 12.75 |
| Secured Loans | 12.5 | 11 |
| Unsecured Loans | 21.13 | 0.5 |
| Total Debt | 33.63 | 11.5 |
| Minority Interest | 0 | 0 |
| Total Liabilities | 81.97 | 24.25 |
| APPLICATION OF FUNDS : | ||
| Gross Block | 60.28 | 59.76 |
| Less: Accum. Depreciation | 0.76 | 0.42 |
| Net Block | 59.52 | 59.34 |
| Capital Work in Progress | 0 | 0 |
| Investments | 12.49 | 1.94 |
| Current Assets, Loans and Advances | ||
| Inventories | 43.18 | 12.6 |
| Sundry Debtors | 29.15 | 3.95 |
| Cash and Bank Balance | 0.14 | 1.39 |
| Loans and Advances | 4.44 | 4.18 |
| Less: Current Liab. and Prov. | ||
| Current Liabilities | 59.89 | 36.36 |
| Provisions | 19.11 | 0.74 |
| Net Current Assets | -2.09 | -14.98 |
| Miscellaneous Expenses not w/o | 0 | 0 |
| Total Assets | 69.92 | 46.3 |
| Contingent Liabilities | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Grandeur Products Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
