White Organic Agro Ltd

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	338.04	190.96	20.65	3.61	3.98
Other Income	1.77	2.56	1.85	0.71	0.6
Stock Adjustments	-8.06	11.28	0.02	0	0
Total Income	331.75	204.8	22.52	4.32	4.58
EXPENDITURE :
Raw Materials	319.32	184.35	19.18	2.39	2.78
Excise Duty	0	0	0	0	0
Power and Fuel Cost	0.12	0.23	0.01	0	0
Other Manufacturing Expenses	0.53	0.67	0.11	0	0
Employee Cost	0.52	0.66	0.33	0.26	0.3
Selling and Administration Expenses	3.01	4.36	0.93	0.78	0.89
Miscellaneous Expenses	1.19	0.94	0.1	0.31	0.07
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	7.06	13.58	1.87	0.58	0.55
Interest and Financial Charges	0.01	0	0	0	0
Profit before Depreciation and Tax	7.05	13.58	1.87	0.58	0.55
Depreciation	0.1	0.15	0.05	0.05	0.08
Minority Interest before PAT	0	0	0	0	0
Profit Before Tax	6.95	13.43	1.83	0.54	0.47
Tax	1.84	2.18	0.4	0.17	0.16
Profit After Tax	5.11	11.25	1.43	0.37	0.31
Minority Interest after PAT	0.14	1.22	0	0	0
Profit/Loss of Associate Company	0	0	0	0	0
Profit after Minority Interest and P/L of Assoc. Co.	4.97	10.03	1.43	0.37	0.31
Adjustment below Net Profit	0	0	0	0	0.01
P and L Balance brought forward	16.75	6.73	5.29	4.93	4.61
Appropriations	0	0	0	0	0
P and L Bal. carried down	21.72	16.75	6.73	5.29	4.93
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.)	1.42	5.73	1.15	0.29	0.25
Book Value	16.45	29.78	21.46	20.31	20.02
Extraordinary Items	0	0.02	0	0	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

338.04

190.96

20.65

3.61

3.98

Other Income

1.77

2.56

1.85

0.71

0.6

Stock Adjustments

-8.06

11.28

0.02

Total Income

331.75

204.8

22.52

4.32

4.58

EXPENDITURE :

Raw Materials

319.32

184.35

19.18

2.39

2.78

Excise Duty

Power and Fuel Cost

0.12

0.23

0.01

Other Manufacturing Expenses

0.53

0.67

0.11

Employee Cost

0.52

0.66

0.33

0.26

0.3

Selling and Administration Expenses

3.01

4.36

0.93

0.78

0.89

Miscellaneous Expenses

1.19

0.94

0.1

0.31

0.07

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

7.06

13.58

1.87

0.58

0.55

Interest and Financial Charges

0.01

Profit before Depreciation and Tax

7.05

13.58

1.87

0.58

0.55

Depreciation

0.1

0.15

0.05

0.08

Minority Interest before PAT

Profit Before Tax

6.95

13.43

1.83

0.54

0.47

Tax

1.84

2.18

0.4

0.17

0.16

Profit After Tax

5.11

11.25

1.43

0.37

0.31

Minority Interest after PAT

0.14

1.22

Profit/Loss of Associate Company

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

4.97

10.03

1.43

0.37

0.31

Adjustment below Net Profit

0.01

P and L Balance brought forward

16.75

6.73

5.29

4.93

4.61

Appropriations

P and L Bal. carried down

21.72

16.75

6.73

5.29

4.93

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

1.42

5.73

1.15

0.29

0.25

Book Value

16.45

29.78

21.46

20.31

20.02

Extraordinary Items

0.02

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	35	17.5	12.5	12.5	12.5
Reserves and Surplus	22.59	34.62	18.14	12.89	12.53
Total Shareholders Funds	57.59	52.12	30.64	25.39	25.03
Secured Loans	0	0.43	0	0	0
Unsecured Loans	0.73	0	0	0.17	0.02
Total Debt	0.73	0.43	0	0.17	0.02
Minority Interest	1.77	1.76	0	0	0
Total Liabilities	60.09	54.31	30.64	25.56	25.05
APPLICATION OF FUNDS :
Gross Block	1.22	1.13	0.45	0.39	0.39
Less: Accum. Depreciation	0.56	0.46	0.31	0.27	0.22
Net Block	0.66	0.67	0.14	0.12	0.17
Capital Work in Progress	0	0	0	0	0
Investments	20.58	23.54	26.72	21.35	0
Current Assets, Loans and Advances
Inventories	3.42	11.49	0.02	0	0
Sundry Debtors	82.34	51.79	3.98	0	5.58
Cash and Bank Balance	9.44	5	0.07	0.06	0.01
Loans and Advances	9.33	5.57	4.13	4.96	21.23
Less: Current Liab. and Prov.
Current Liabilities	63.84	41.77	4.19	0.58	1.62
Provisions	1.82	1.98	0.22	0.35	0.33
Net Current Assets	38.87	30.1	3.79	4.09	24.87
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	60.11	54.31	30.65	25.56	25.04
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

17.5

12.5

Reserves and Surplus

22.59

34.62

18.14

12.89

12.53

Total Shareholders Funds

57.59

52.12

30.64

25.39

25.03

Secured Loans

0.43

Unsecured Loans

0.73

0.17

0.02

Total Debt

0.73

0.43

0.17

0.02

Minority Interest

1.77

1.76

Total Liabilities

60.09

54.31

30.64

25.56

25.05

APPLICATION OF FUNDS :

Gross Block

1.22

1.13

0.45

0.39

Less: Accum. Depreciation

0.56

0.46

0.31

0.27

0.22

Net Block

0.66

0.67

0.14

0.12

0.17

Capital Work in Progress

Investments

20.58

23.54

26.72

21.35

Current Assets, Loans and Advances

Inventories

3.42

11.49

0.02

Sundry Debtors

82.34

51.79

3.98

5.58

Cash and Bank Balance

9.44

0.07

0.06

0.01

Loans and Advances

9.33

5.57

4.13

4.96

21.23

Less: Current Liab. and Prov.

Current Liabilities

63.84

41.77

4.19

0.58

1.62

Provisions

1.82

1.98

0.22

0.35

0.33

Net Current Assets

38.87

30.1

3.79

4.09

24.87

Miscellaneous Expenses not w/o

Total Assets

60.11

54.31

30.65

25.56

25.04

Contingent Liabilities