PRIMA AGRO LTD.

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	14.07	92.72	11.87	11.47	11.14
Other Income	0.4	0.32	0.36	0	0.04
Stock Adjustments	0	0.08	-0.02	0	0
Total Income	14.47	93.12	12.21	11.47	11.18
EXPENDITURE :
Raw Materials	0	0	0	0.45	0.21
Excise Duty	0	0	0	0	0
Power and Fuel Cost	2.57	2.37	2.33	3.02	2.99
Other Manufacturing Expenses	3.07	81.76	2.38	1.37	1.93
Employee Cost	2.05	1.73	2.02	1.83	1.39
Selling and Administration Expenses	1.5	1.43	1.2	1.96	2.08
Miscellaneous Expenses	1.08	0.99	1.06	0.92	1.25
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	4.21	4.86	3.21	1.92	1.33
Interest and Financial Charges	0.05	0.07	0.07	0.04	0.05
Profit before Depreciation and Tax	4.16	4.79	3.14	1.88	1.28
Depreciation	0.63	0.69	0.73	0.85	0.32
Profit Before Tax	3.53	4.09	2.41	1.03	0.97
Tax	1.01	1.03	0.68	0.39	0.62
Profit After Tax	2.52	3.06	1.73	0.64	0.35
Adjustment below Net Profit	0	0	0.1	-0.05	0
P and L Balance brought forward	-13.95	-17.02	-18.85	-19.44	-19.79
Appropriations	0	0	0	0	0
P and L Bal. carried down	-11.44	-13.95	-17.02	-18.85	-19.44
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.)	4.85	5.9	3.34	1.23	0.67
Book Value	12.55	7.7	1.81	-1.73	-2.86
Extraordinary Items	0	0.05	0.06	-0.01	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

14.07

92.72

11.87

11.47

11.14

Other Income

0.4

0.32

0.36

0.04

Stock Adjustments

0.08

-0.02

Total Income

14.47

93.12

12.21

11.47

11.18

EXPENDITURE :

Raw Materials

0.45

0.21

Excise Duty

Power and Fuel Cost

2.57

2.37

2.33

3.02

2.99

Other Manufacturing Expenses

3.07

81.76

2.38

1.37

1.93

Employee Cost

2.05

1.73

2.02

1.83

1.39

Selling and Administration Expenses

1.5

1.43

1.2

1.96

2.08

Miscellaneous Expenses

1.08

0.99

1.06

0.92

1.25

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

4.21

4.86

3.21

1.92

1.33

Interest and Financial Charges

0.05

0.07

0.04

0.05

Profit before Depreciation and Tax

4.16

4.79

3.14

1.88

1.28

Depreciation

0.63

0.69

0.73

0.85

0.32

Profit Before Tax

3.53

4.09

2.41

1.03

0.97

Tax

1.01

1.03

0.68

0.39

0.62

Profit After Tax

2.52

3.06

1.73

0.64

0.35

Adjustment below Net Profit

0.1

-0.05

P and L Balance brought forward

-13.95

-17.02

-18.85

-19.44

-19.79

Appropriations

P and L Bal. carried down

-11.44

-13.95

-17.02

-18.85

-19.44

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

4.85

5.9

3.34

1.23

0.67

Book Value

12.55

7.7

1.81

-1.73

-2.86

Extraordinary Items

0.05

0.06

-0.01

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	5.19	5.19	5.19	11.19	11.19
Reserves and Surplus	1.33	-1.19	-4.26	-6.09	-6.68
Total Shareholders Funds	6.52	4	0.93	5.1	4.51
Secured Loans	0.18	0.38	0.52	0.51	0.12
Unsecured Loans	7.02	7.23	7.2	0.77	0.62
Total Debt	7.2	7.61	7.72	1.28	0.74
Total Liabilities	13.72	11.61	8.65	6.38	5.25
APPLICATION OF FUNDS :
Gross Block	16.69	16.49	4.29	15.34	14.58
Less: Accum. Depreciation	13.37	12.74	0	11.43	10.56
Net Block	3.32	3.75	4.29	3.91	4.02
Capital Work in Progress	0.91	0.37	0	0.38	0.2
Investments	6.79	5.21	3.66	2.95	1.35
Current Assets, Loans and Advances
Inventories	0.09	0.09	0.01	0.03	0.02
Sundry Debtors	0.31	0.33	0.25	0.21	0.27
Cash and Bank Balance	0.52	0.72	0.46	0.31	0.24
Loans and Advances	3.46	4.08	2.49	2.81	2.64
Less: Current Liab. and Prov.
Current Liabilities	1.68	2.63	2.49	3.04	2.84
Provisions	0	0.29	0.03	1.2	0.65
Net Current Assets	2.7	2.3	0.69	-0.88	-0.32
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	13.72	11.63	8.64	6.36	5.25
Contingent Liabilities	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

5.19

11.19

Reserves and Surplus

1.33

-1.19

-4.26

-6.09

-6.68

Total Shareholders Funds

6.52

0.93

5.1

4.51

Secured Loans

0.18

0.38

0.52

0.51

0.12

Unsecured Loans

7.02

7.23

7.2

0.77

0.62

Total Debt

7.2

7.61

7.72

1.28

0.74

Total Liabilities

13.72

11.61

8.65

6.38

5.25

APPLICATION OF FUNDS :

Gross Block

16.69

16.49

4.29

15.34

14.58

Less: Accum. Depreciation

13.37

12.74

11.43

10.56

Net Block

3.32

3.75

4.29

3.91

4.02

Capital Work in Progress

0.91

0.37

0.38

0.2

Investments

6.79

5.21

3.66

2.95

1.35

Current Assets, Loans and Advances

Inventories

0.09

0.01

0.03

0.02

Sundry Debtors

0.31

0.33

0.25

0.21

0.27

Cash and Bank Balance

0.52

0.72

0.46

0.31

0.24

Loans and Advances

3.46

4.08

2.49

2.81

2.64

Less: Current Liab. and Prov.

Current Liabilities

1.68

2.63

2.49

3.04

2.84

Provisions

0.29

0.03

1.2

0.65

Net Current Assets

2.7

2.3

0.69

-0.88

-0.32

Miscellaneous Expenses not w/o

Total Assets

13.72

11.63

8.64

6.36

5.25

Contingent Liabilities