KCL Infra Projects Ltd

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	8.42	20.39	17.88	7.32	5.21
Other Income	0.82	0.83	1.85	1.45	1.15
Stock Adjustments	0.01	0.03	1.77	-0.03	-3.15
Total Income	9.25	21.25	21.5	8.74	3.21
EXPENDITURE :
Raw Materials	6.42	19.24	19.64	7.22	2.01
Excise Duty	0	0	0	0	0
Power and Fuel Cost	0.04	0.03	0.04	0.03	0
Other Manufacturing Expenses	0.07	0.07	0.06	0.01	0.04
Employee Cost	0.19	0.21	0.23	0.34	0.08
Selling and Administration Expenses	0.65	0.68	0.65	0.54	0.41
Miscellaneous Expenses	0.92	0.1	0.12	0.01	0
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	0.95	0.92	0.75	0.59	0.67
Interest and Financial Charges	0.48	0.45	0.37	0.25	0.26
Profit before Depreciation and Tax	0.47	0.47	0.38	0.34	0.41
Depreciation	0.09	0.12	0.12	0.12	0.13
Profit Before Tax	0.38	0.35	0.26	0.22	0.28
Tax	0.09	0.1	0.1	0.02	0.1
Profit After Tax	0.29	0.25	0.16	0.2	0.18
Adjustment below Net Profit	0	0	0	0	-0.01
P and L Balance brought forward	1.59	1.34	1.17	1.4	1.22
Appropriations	0	0	0	0	0
P and L Bal. carried down	1.88	1.59	1.34	1.6	1.4
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.)	0.11	0.1	0.06	0.08	0.07
Book Value	7.09	6.98	6.88	6.98	6.91
Extraordinary Items	0	0	0	0.07	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

8.42

20.39

17.88

7.32

5.21

Other Income

0.82

0.83

1.85

1.45

1.15

Stock Adjustments

0.01

0.03

1.77

-0.03

-3.15

Total Income

9.25

21.25

21.5

8.74

3.21

EXPENDITURE :

Raw Materials

6.42

19.24

19.64

7.22

2.01

Excise Duty

Power and Fuel Cost

0.04

0.03

0.04

0.03

Other Manufacturing Expenses

0.07

0.06

0.01

0.04

Employee Cost

0.19

0.21

0.23

0.34

0.08

Selling and Administration Expenses

0.65

0.68

0.65

0.54

0.41

Miscellaneous Expenses

0.92

0.1

0.12

0.01

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

0.95

0.92

0.75

0.59

0.67

Interest and Financial Charges

0.48

0.45

0.37

0.25

0.26

Profit before Depreciation and Tax

0.47

0.38

0.34

0.41

Depreciation

0.09

0.12

0.13

Profit Before Tax

0.38

0.35

0.26

0.22

0.28

Tax

0.09

0.1

0.02

0.1

Profit After Tax

0.29

0.25

0.16

0.2

0.18

Adjustment below Net Profit

-0.01

P and L Balance brought forward

1.59

1.34

1.17

1.4

1.22

Appropriations

P and L Bal. carried down

1.88

1.59

1.34

1.6

1.4

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

0.11

0.1

0.06

0.08

0.07

Book Value

7.09

6.98

6.88

6.98

6.91

Extraordinary Items

0.07

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	5.27	5.27	5.27	5.27	5.27
Reserves and Surplus	13.4	13.11	12.86	13.12	12.92
Total Shareholders Funds	18.67	18.38	18.13	18.39	18.19
Secured Loans	3.68	3.83	3.8	1.71	2.2
Unsecured Loans	0.06	0.22	0.21	0	0.13
Total Debt	3.74	4.05	4.01	1.71	2.33
Total Liabilities	22.41	22.43	22.14	20.1	20.52
APPLICATION OF FUNDS :
Gross Block	0.58	0.66	0.64	1.19	1.21
Less: Accum. Depreciation	0.29	0.23	0.12	0.57	0.49
Net Block	0.29	0.43	0.52	0.62	0.72
Capital Work in Progress	0	0	0	0	0.1
Investments	0	0.01	0.1	0.5	0.76
Current Assets, Loans and Advances
Inventories	4.65	4.64	4.61	2.84	2.87
Sundry Debtors	4.62	5.64	3.58	3.39	0
Cash and Bank Balance	0.14	0.3	0.86	0.74	0.27
Loans and Advances	15.17	16.37	13.62	15.71	16.11
Less: Current Liab. and Prov.
Current Liabilities	2.45	4.96	1.16	3.64	0.2
Provisions	0	0	0	0.08	0.11
Net Current Assets	22.13	21.99	21.51	18.96	18.94
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	22.42	22.43	22.13	20.08	20.52
Contingent Liabilities	0.01	0.02	0.02	0	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

5.27

Reserves and Surplus

13.4

13.11

12.86

13.12

12.92

Total Shareholders Funds

18.67

18.38

18.13

18.39

18.19

Secured Loans

3.68

3.83

3.8

1.71

2.2

Unsecured Loans

0.06

0.22

0.21

0.13

Total Debt

3.74

4.05

4.01

1.71

2.33

Total Liabilities

22.41

22.43

22.14

20.1

20.52

APPLICATION OF FUNDS :

Gross Block

0.58

0.66

0.64

1.19

1.21

Less: Accum. Depreciation

0.29

0.23

0.12

0.57

0.49

Net Block

0.29

0.43

0.52

0.62

0.72

Capital Work in Progress

0.1

Investments

0.01

0.1

0.5

0.76

Current Assets, Loans and Advances

Inventories

4.65

4.64

4.61

2.84

2.87

Sundry Debtors

4.62

5.64

3.58

3.39

Cash and Bank Balance

0.14

0.3

0.86

0.74

0.27

Loans and Advances

15.17

16.37

13.62

15.71

16.11

Less: Current Liab. and Prov.

Current Liabilities

2.45

4.96

1.16

3.64

0.2

Provisions

0.08

0.11

Net Current Assets

22.13

21.99

21.51

18.96

18.94

Miscellaneous Expenses not w/o

Total Assets

22.42

22.43

22.13

20.08

20.52

Contingent Liabilities

0.01

0.02