SANCO INDUSTRIES LIMITED

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	112.44	172.09	108.55	342.91	202.15
Other Income	0.13	0.37	1.62	0.13	0.46
Stock Adjustments	2.46	-6.3	2.47	-0.42	4.4
Total Income	115.03	166.16	112.64	342.62	207.01
EXPENDITURE :
Raw Materials	101.91	146.88	95.41	326.43	192.25
Excise Duty	0	0	0	0	0
Power and Fuel Cost	0.47	0.61	0.83	0.86	0.9
Other Manufacturing Expenses	0.09	0.32	0.15	0.78	0.59
Employee Cost	1.9	2.16	2.12	1.65	1.49
Selling and Administration Expenses	2.05	2.6	2.23	1.84	2.79
Miscellaneous Expenses	0.05	0.02	0.08	0.2	0.12
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	8.57	13.57	11.81	10.87	8.87
Interest and Financial Charges	6.55	6.72	6.71	6.06	4.78
Profit before Depreciation and Tax	2.02	6.85	5.1	4.81	4.09
Depreciation	0.66	0.94	0.99	1.17	0.91
Minority Interest before PAT	0	0	0	0	0
Profit Before Tax	1.36	5.91	4.11	3.64	3.19
Tax	0.43	1.84	1.07	1.13	0.43
Profit After Tax	0.93	4.07	3.04	2.51	2.76
Minority Interest after PAT	0	0	0	0.02	0.02
Profit/Loss of Associate Company	0	0	0	0	0
Profit after Minority Interest and P/L of Assoc. Co.	0.93	4.07	3.04	2.49	2.75
Adjustment below Net Profit	0	0	-0.04	1.84	-0.02
P and L Balance brought forward	23.74	19.66	16.22	14.81	12.09
Appropriations	0	0	-0.45	0	0
P and L Bal. carried down	24.67	23.74	19.66	19.14	14.81
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.)	0.91	3.96	2.96	2.9	3.2
Book Value	34.79	33.64	29.68	36.5	32.99
Extraordinary Items	0.02	0.01	0.93	-0.1	0.08

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

112.44

172.09

108.55

342.91

202.15

Other Income

0.13

0.37

1.62

0.13

0.46

Stock Adjustments

2.46

-6.3

2.47

-0.42

4.4

Total Income

115.03

166.16

112.64

342.62

207.01

EXPENDITURE :

Raw Materials

101.91

146.88

95.41

326.43

192.25

Excise Duty

Power and Fuel Cost

0.47

0.61

0.83

0.86

0.9

Other Manufacturing Expenses

0.09

0.32

0.15

0.78

0.59

Employee Cost

1.9

2.16

2.12

1.65

1.49

Selling and Administration Expenses

2.05

2.6

2.23

1.84

2.79

Miscellaneous Expenses

0.05

0.02

0.08

0.2

0.12

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

8.57

13.57

11.81

10.87

8.87

Interest and Financial Charges

6.55

6.72

6.71

6.06

4.78

Profit before Depreciation and Tax

2.02

6.85

5.1

4.81

4.09

Depreciation

0.66

0.94

0.99

1.17

0.91

Minority Interest before PAT

Profit Before Tax

1.36

5.91

4.11

3.64

3.19

Tax

0.43

1.84

1.07

1.13

0.43

Profit After Tax

0.93

4.07

3.04

2.51

2.76

Minority Interest after PAT

0.02

Profit/Loss of Associate Company

Profit after Minority Interest and P/L of Assoc. Co.

0.93

4.07

3.04

2.49

2.75

Adjustment below Net Profit

-0.04

1.84

-0.02

P and L Balance brought forward

23.74

19.66

16.22

14.81

12.09

Appropriations

-0.45

P and L Bal. carried down

24.67

23.74

19.66

19.14

14.81

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

0.91

3.96

2.96

2.9

3.2

Book Value

34.79

33.64

29.68

36.5

32.99

Extraordinary Items

0.02

0.01

0.93

-0.1

0.08

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	10.28	10.28	10.28	8.57	8.57
Reserves and Surplus	25.49	24.31	20.24	22.75	19.7
Total Shareholders Funds	35.77	34.59	30.52	31.32	28.27
Secured Loans	48.5	38.35	30.25	21.51	17.41
Unsecured Loans	14.2	12.41	11.77	16.25	9
Total Debt	62.7	50.76	42.02	37.76	26.41
Minority Interest	0	0	0	4.17	4.15
Total Liabilities	98.47	85.35	72.54	73.25	58.83
APPLICATION OF FUNDS :
Gross Block	4.79	5.17	4.39	8.45	8.37
Less: Accum. Depreciation	2.03	1.48	0.74	3.95	1.54
Net Block	2.76	3.69	3.65	4.5	6.83
Capital Work in Progress	0.03	0.03	0.03	0.03	0
Investments	1.59	1.66	1.07	2.85	1.23
Current Assets, Loans and Advances
Inventories	38.61	37.87	22.18	13.9	13.36
Sundry Debtors	45.26	73.97	53.24	48.58	33.55
Cash and Bank Balance	0.49	1.72	2.19	1.61	1.86
Loans and Advances	36.56	24.73	15.86	24.18	23.56
Less: Current Liab. and Prov.
Current Liabilities	26.76	58.26	25.61	21.25	20.96
Provisions	0.05	0.05	0.06	1.14	0.6
Net Current Assets	94.11	79.98	67.8	65.88	50.77
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	98.49	85.36	72.55	73.26	58.83
Contingent Liabilities	0.88	0.88	0.97	1.33	2

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

10.28

8.57

Reserves and Surplus

25.49

24.31

20.24

22.75

19.7

Total Shareholders Funds

35.77

34.59

30.52

31.32

28.27

Secured Loans

48.5

38.35

30.25

21.51

17.41

Unsecured Loans

14.2

12.41

11.77

16.25

Total Debt

62.7

50.76

42.02

37.76

26.41

Minority Interest

4.17

4.15

Total Liabilities

98.47

85.35

72.54

73.25

58.83

APPLICATION OF FUNDS :

Gross Block

4.79

5.17

4.39

8.45

8.37

Less: Accum. Depreciation

2.03

1.48

0.74

3.95

1.54

Net Block

2.76

3.69

3.65

4.5

6.83

Capital Work in Progress

0.03

Investments

1.59

1.66

1.07

2.85

1.23

Current Assets, Loans and Advances

Inventories

38.61

37.87

22.18

13.9

13.36

Sundry Debtors

45.26

73.97

53.24

48.58

33.55

Cash and Bank Balance

0.49

1.72

2.19

1.61

1.86

Loans and Advances

36.56

24.73

15.86

24.18

23.56

Less: Current Liab. and Prov.

Current Liabilities

26.76

58.26

25.61

21.25

20.96

Provisions

0.05

0.06

1.14

0.6

Net Current Assets

94.11

79.98

67.8

65.88

50.77

Miscellaneous Expenses not w/o

Total Assets

98.49

85.36

72.55

73.26

58.83

Contingent Liabilities

0.88

0.97

1.33