| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 8.64 | 12.3 | 9.16 | 7.51 | 3.93 |
| Other Income | 0 | 0.03 | 0.19 | 0 | 0 |
| Stock Adjustments | 0 | 0 | 0 | 0 | 0 |
| Total Income | 8.64 | 12.33 | 9.35 | 7.51 | 3.93 |
| EXPENDITURE : | |||||
| Raw Materials | 8.17 | 11.88 | 9.05 | 7.12 | 3.64 |
| 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 | 0.1 | 0.08 | 0.07 | 0.05 | 0.04 |
| Selling and Administration Expenses | 0.25 | 0.17 | 0.08 | 0.22 | 0.06 |
| Miscellaneous Expenses | 0 | 0.01 | 0.01 | 0.01 | 0 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 0.11 | 0.19 | 0.14 | 0.11 | 0.19 |
| Interest and Financial Charges | 0 | 0 | 0 | 0.01 | 0 |
| Profit before Depreciation and Tax | 0.11 | 0.19 | 0.14 | 0.1 | 0.19 |
| Depreciation | 0.02 | 0.03 | 0.04 | 0.03 | 0.02 |
| Profit Before Tax | 0.1 | 0.16 | 0.1 | 0.07 | 0.17 |
| Tax | 0.03 | 0.04 | 0.04 | 0.02 | 0.03 |
| Profit After Tax | 0.07 | 0.12 | 0.06 | 0.05 | 0.14 |
| Adjustment below Net Profit | 0 | 0.01 | 0.01 | 0 | 0 |
| P and L Balance brought forward | 0.55 | 0.42 | 0.35 | 0.18 | 0.04 |
| Appropriations | 0 | 0 | 0 | 0 | 0 |
| P and L Bal. carried down | 0.62 | 0.55 | 0.42 | 0.23 | 0.18 |
| Equity Dividend | 0 | 0 | 0 | 0 | 0 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
| Equity Dividend (%) | 1 | 1 | 1 | 0 | 0 |
| Earning Per Share (Rs.) | 0.5 | 0.85 | 0.42 | 0.37 | 0.99 |
| Book Value | 24.77 | 24.24 | 23.3 | 21.96 | 21.59 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Reserves and Surplus | 2.07 | 1.99 | 1.86 | 1.67 | 1.62 |
| Total Shareholders Funds | 3.47 | 3.39 | 3.26 | 3.07 | 3.02 |
| Secured Loans | 0 | 0 | 0 | 0 | 0 |
| Unsecured Loans | 11.69 | 5.35 | 4.55 | 5.58 | 7.38 |
| Total Debt | 11.69 | 5.35 | 4.55 | 5.58 | 7.38 |
| Total Liabilities | 15.16 | 8.74 | 7.81 | 8.65 | 10.4 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 0.24 | 0.24 | 0.24 | 0.24 | 0.17 |
| Less: Accum. Depreciation | 0.14 | 0.12 | 0.09 | 0.1 | 0.07 |
| Net Block | 0.1 | 0.12 | 0.15 | 0.14 | 0.1 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
| Investments | 0.26 | 0.23 | 0.19 | 3.49 | 0.02 |
| Current Assets, Loans and Advances | |||||
| Inventories | 14.4 | 4.83 | 7.43 | 3.94 | 9.13 |
| Sundry Debtors | 0 | 0 | 0 | 0 | 0 |
| Cash and Bank Balance | 0.05 | 0.09 | 0.22 | 0.78 | 0.13 |
| Loans and Advances | 0.46 | 3.62 | 0.15 | 0.39 | 1.07 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 0.08 | 0.09 | 0.27 | 0.06 | 0 |
| Provisions | 0.04 | 0.06 | 0.06 | 0.03 | 0.03 |
| Net Current Assets | 14.79 | 8.39 | 7.47 | 5.02 | 10.3 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 15.15 | 8.74 | 7.81 | 8.65 | 10.42 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Grovy India Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
