Super Crop Safe

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	64.42	70.11	80.54	76.93	67.31
Other Income	0.33	0.04	0.29	0.01	0.23
Stock Adjustments	1.35	-1.91	3.03	-1.71	2.41
Total Income	66.1	68.24	83.86	75.23	69.95
EXPENDITURE :
Raw Materials	49.03	50.86	64.43	59.63	57.17
Excise Duty	0	1.81	5.55	4.75	4.03
Power and Fuel Cost	0.22	0.19	0.19	0.19	0.13
Other Manufacturing Expenses	0.29	0.27	0.22	3.21	2.48
Employee Cost	2.62	2.58	1.72	1.52	1.48
Selling and Administration Expenses	5.08	4.73	6.71	2.8	2.58
Miscellaneous Expenses	0.25	0.2	0.12	0	0
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	8.62	7.58	4.92	3.12	2.09
Interest and Financial Charges	1.39	1.22	1.22	1.13	0.96
Profit before Depreciation and Tax	7.23	6.36	3.7	1.99	1.13
Depreciation	0.84	0.76	0.61	0.51	0.61
Profit Before Tax	6.39	5.6	3.1	1.47	0.51
Tax	0.94	0.66	0.33	0.27	0.12
Profit After Tax	5.45	4.94	2.77	1.2	0.39
Adjustment below Net Profit	-0.08	-0.11	-0.08	0	-0.03
P and L Balance brought forward	1.31	0.51	0.21	0	0
Appropriations	5.4	4.03	2.39	1.2	0.36
P and L Bal. carried down	1.28	1.31	0.51	0	0
Equity Dividend	0.4	0.53	0.39	0.39	0.29
Preference Dividend	0	0	0	0	0
Corporate Dividend Tax	0	0	0	0.08	0.06
Equity Dividend (%)	0	5	7	6	5
Earning Per Share (Rs.)	1.38	1.26	3.66	1.74	0.59
Book Value	8.31	6.85	27.14	16.09	13.05
Extraordinary Items	0	-0.03	-0.01	0	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

64.42

70.11

80.54

76.93

67.31

Other Income

0.33

0.04

0.29

0.01

0.23

Stock Adjustments

1.35

-1.91

3.03

-1.71

2.41

Total Income

66.1

68.24

83.86

75.23

69.95

EXPENDITURE :

Raw Materials

49.03

50.86

64.43

59.63

57.17

Excise Duty

1.81

5.55

4.75

4.03

Power and Fuel Cost

0.22

0.19

0.13

Other Manufacturing Expenses

0.29

0.27

0.22

3.21

2.48

Employee Cost

2.62

2.58

1.72

1.52

1.48

Selling and Administration Expenses

5.08

4.73

6.71

2.8

2.58

Miscellaneous Expenses

0.25

0.2

0.12

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

8.62

7.58

4.92

3.12

2.09

Interest and Financial Charges

1.39

1.22

1.13

0.96

Profit before Depreciation and Tax

7.23

6.36

3.7

1.99

1.13

Depreciation

0.84

0.76

0.61

0.51

0.61

Profit Before Tax

6.39

5.6

3.1

1.47

0.51

Tax

0.94

0.66

0.33

0.27

0.12

Profit After Tax

5.45

4.94

2.77

1.2

0.39

Adjustment below Net Profit

-0.08

-0.11

-0.08

-0.03

P and L Balance brought forward

1.31

0.51

0.21

Appropriations

5.4

4.03

2.39

1.2

0.36

P and L Bal. carried down

1.28

1.31

0.51

Equity Dividend

0.4

0.53

0.39

0.29

Preference Dividend

Corporate Dividend Tax

0.08

0.06

Equity Dividend (%)

Earning Per Share (Rs.)

1.38

1.26

3.66

1.74

0.59

Book Value

8.31

6.85

27.14

16.09

13.05

Extraordinary Items

-0.03

-0.01

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	7.9	7.85	7.55	6.46	5.69
Reserves and Surplus	26.79	19.04	14.51	3.94	1.74
Total Shareholders Funds	34.69	26.89	22.06	10.4	7.43
Secured Loans	13.57	12.29	8.85	6.15	6.53
Unsecured Loans	0.4	0.35	0.31	0	0
Total Debt	13.97	12.64	9.16	6.15	6.53
Total Liabilities	48.66	39.53	31.22	16.55	13.96
APPLICATION OF FUNDS :
Gross Block	12.69	11.39	9.99	8	6.99
Less: Accum. Depreciation	5.98	5.15	4.61	4.03	3.55
Net Block	6.71	6.24	5.38	3.97	3.44
Capital Work in Progress	0	0	0	0	0
Investments	0.23	0.21	0.2	0	0
Current Assets, Loans and Advances
Inventories	26.79	15.8	15.31	8.49	11.23
Sundry Debtors	31.97	29.42	20.72	16.44	12.76
Cash and Bank Balance	0.45	0.51	0.46	0.5	0.42
Loans and Advances	1.79	1.39	1.24	0.96	0.69
Less: Current Liab. and Prov.
Current Liabilities	17.92	13.11	11.56	12.84	13.81
Provisions	1.34	0.92	0.54	0.95	0.78
Net Current Assets	41.74	33.09	25.63	12.6	10.51
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	48.68	39.54	31.21	16.57	13.95
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

7.9

7.85

7.55

6.46

5.69

Reserves and Surplus

26.79

19.04

14.51

3.94

1.74

Total Shareholders Funds

34.69

26.89

22.06

10.4

7.43

Secured Loans

13.57

12.29

8.85

6.15

6.53

Unsecured Loans

0.4

0.35

0.31

Total Debt

13.97

12.64

9.16

6.15

6.53

Total Liabilities

48.66

39.53

31.22

16.55

13.96

APPLICATION OF FUNDS :

Gross Block

12.69

11.39

9.99

6.99

Less: Accum. Depreciation

5.98

5.15

4.61

4.03

3.55

Net Block

6.71

6.24

5.38

3.97

3.44

Capital Work in Progress

Investments

0.23

0.21

0.2

Current Assets, Loans and Advances

Inventories

26.79

15.8

15.31

8.49

11.23

Sundry Debtors

31.97

29.42

20.72

16.44

12.76

Cash and Bank Balance

0.45

0.51

0.46

0.5

0.42

Loans and Advances

1.79

1.39

1.24

0.96

0.69

Less: Current Liab. and Prov.

Current Liabilities

17.92

13.11

11.56

12.84

13.81

Provisions

1.34

0.92

0.54

0.95

0.78

Net Current Assets

41.74

33.09

25.63

12.6

10.51

Miscellaneous Expenses not w/o

Total Assets

48.68

39.54

31.21

16.57

13.95

Contingent Liabilities

Super Crop Safe

Enjoy Lifetime Free Delivery Trade