- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | |
|---|---|---|---|---|
| INCOME : | ||||
| Sales Turnover | 1109.05 | 944.15 | 591.15 | 355.72 |
| Other Income | 1.45 | 0.07 | 0 | 0 |
| Stock Adjustments | -25.57 | 47.1 | 73.77 | -11.91 |
| Total Income | 1084.93 | 991.32 | 664.92 | 343.81 |
| EXPENDITURE : | ||||
| Raw Materials | 936.17 | 850.11 | 572.63 | 286.38 |
| Excise Duty | 0 | 0 | 0 | 0 |
| Power and Fuel Cost | 6.1 | 7.26 | 6.85 | 6.05 |
| Other Manufacturing Expenses | 36.04 | 30.79 | 16.08 | 1.7 |
| Employee Cost | 3.64 | 3.04 | 2.18 | 1.81 |
| Selling and Administration Expenses | 64.05 | 62.99 | 46.77 | 33.68 |
| Miscellaneous Expenses | 2.85 | 2.05 | 0.2 | 0.02 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 36.08 | 35.08 | 20.22 | 14.18 |
| Interest and Financial Charges | 15.99 | 14.76 | 9.82 | 9.12 |
| Profit before Depreciation and Tax | 20.09 | 20.32 | 10.4 | 5.06 |
| Depreciation | 2.16 | 2.03 | 1.93 | 1.95 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 |
| Profit Before Tax | 17.93 | 18.28 | 8.47 | 3.11 |
| Tax | 8.86 | 6.43 | 2.88 | 1.06 |
| Profit After Tax | 9.07 | 11.85 | 5.59 | 2.05 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 9.07 | 11.85 | 5.59 | 2.05 |
| Adjustment below Net Profit | -0.39 | 0 | 0 | 0 |
| P and L Balance brought forward | 40.97 | 29.11 | 23.53 | 21.48 |
| Appropriations | 1.84 | 0 | 0 | 0 |
| P and L Bal. carried down | 47.81 | 40.97 | 29.11 | 23.53 |
| Equity Dividend | 1.84 | 0 | 0 | 0 |
| Preference Dividend | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 |
| Equity Dividend (%) | 50 | 0 | 0 | 0 |
| Earning Per Share (Rs.) | 24.59 | 32.13 | 15.14 | 5.56 |
| Book Value | 159.41 | 140.88 | 108.75 | 93.61 |
| Extraordinary Items | 0.49 | 0 | -0.03 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | |
|---|---|---|---|---|
| SOURCES OF FUNDS : | ||||
| Share Capital | 3.69 | 3.69 | 3.69 | 3.69 |
| Reserves and Surplus | 57.08 | 50.24 | 38.38 | 32.8 |
| Total Shareholders Funds | 60.77 | 53.93 | 42.07 | 36.49 |
| Secured Loans | 278.19 | 234.79 | 150.56 | 90.86 |
| Unsecured Loans | 70.22 | 57.04 | 47.48 | 41.36 |
| Total Debt | 348.41 | 291.83 | 198.04 | 132.22 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Total Liabilities | 409.18 | 345.76 | 240.11 | 168.71 |
| APPLICATION OF FUNDS : | ||||
| Gross Block | 49.55 | 37.51 | 35.91 | 34.22 |
| Less: Accum. Depreciation | 18.82 | 16.72 | 14.69 | 13.07 |
| Net Block | 30.73 | 20.79 | 21.22 | 21.15 |
| Capital Work in Progress | 3.09 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Current Assets, Loans and Advances | ||||
| Inventories | 167.38 | 226.75 | 201.04 | 62.8 |
| Sundry Debtors | 278.68 | 190.98 | 74.13 | 82.38 |
| Cash and Bank Balance | 3.17 | 1.06 | 1.76 | 15.53 |
| Loans and Advances | 9.37 | 6.07 | 1.93 | 1.6 |
| Less: Current Liab. and Prov. | ||||
| Current Liabilities | 82.82 | 98.54 | 59.95 | 14.76 |
| Provisions | 0.43 | 1.34 | 0 | 0 |
| Net Current Assets | 375.35 | 324.98 | 218.91 | 147.55 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 |
| Total Assets | 409.17 | 345.77 | 240.13 | 168.7 |
| Contingent Liabilities | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in GRM OVERSEAS LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
