|
2015 |
2014 |
2013 |
2012 |
2011 |
2010 |
2009 |
2008 |
2007 |
Share Capital |
16.41 |
16.41 |
16.41 |
16.41 |
10.67 |
10.67 |
3.01 |
3.01 |
1.45 |
Reserves Total |
101.49 |
106.03 |
126.09 |
131.01 |
34.74 |
16.88 |
8.93 |
7.78 |
4.18 |
Equity Share Warrants |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Equity Application Money |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
5.46 |
0.01 |
2.39 |
Total Shareholders Funds |
117.9 |
122.44 |
142.5 |
147.42 |
45.41 |
27.55 |
17.4 |
10.8 |
8.02 |
Secured Loans |
56.97 |
54.57 |
62.58 |
62.19 |
66.89 |
28.8 |
17.59 |
14.02 |
10.16 |
Unsecured Loans |
33.01 |
33.3 |
29.38 |
31.24 |
1.57 |
11.31 |
2.52 |
0.0 |
0.0 |
Total Debt |
89.98 |
87.87 |
91.96 |
93.43 |
68.46 |
40.11 |
20.11 |
14.02 |
10.16 |
Other Liabilities |
1.18 |
0.76 |
0.94 |
0.85 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Total Liabilities |
209.06 |
211.07 |
235.4 |
241.7 |
113.87 |
67.66 |
37.51 |
24.82 |
18.18 |
Gross Block |
181.86 |
169.33 |
165.09 |
121.58 |
68.83 |
33.24 |
25.19 |
22.83 |
15.26 |
Less : Accumulated Depreciation |
41.05 |
31.71 |
21.07 |
0.0 |
7.21 |
5.16 |
3.8 |
2.55 |
1.73 |
Less:Impairment of Assets |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Net Block |
140.81 |
137.62 |
144.02 |
121.58 |
61.62 |
28.08 |
21.39 |
20.28 |
13.53 |
Lease Adjustment |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Capital Work in Progress |
6.09 |
2.39 |
0.68 |
20.91 |
16.47 |
3.68 |
0.0 |
0.0 |
0.0 |
Investments |
0.0 |
25.35 |
26.17 |
29.8 |
0.65 |
0.15 |
0.15 |
0.1 |
0.0 |
Inventories |
33.25 |
16.92 |
27.86 |
23.88 |
16.66 |
15.35 |
20.35 |
8.84 |
2.72 |
Sundry Debtors |
44.41 |
49.79 |
35.36 |
17.73 |
36.94 |
35.63 |
16.23 |
12.94 |
5.33 |
Cash and Bank |
0.11 |
0.11 |
4.49 |
11.78 |
6.16 |
10.97 |
1.47 |
1.23 |
0.58 |
Loans and Advances |
27.0 |
38.75 |
29.76 |
29.64 |
23.8 |
8.23 |
2.85 |
2.05 |
2.41 |
Total Current Assets |
104.77 |
105.58 |
97.47 |
83.03 |
83.56 |
70.18 |
40.9 |
25.06 |
11.04 |
Current Liabilities |
57.25 |
71.76 |
52.39 |
42.72 |
41.96 |
29.59 |
23.13 |
19.3 |
5.36 |
Provisions |
0.59 |
0.23 |
0.17 |
0.06 |
5.14 |
2.57 |
0.0 |
0.0 |
0.0 |
Total Current Liabilities |
57.84 |
71.99 |
52.56 |
42.79 |
47.1 |
32.16 |
23.13 |
19.3 |
5.36 |
Net Current Assets |
46.93 |
33.59 |
44.9 |
40.24 |
36.46 |
38.02 |
17.77 |
5.76 |
5.68 |
Misc. Expenses not written off |
0.0 |
0.0 |
0.0 |
0.0 |
1.67 |
0.01 |
0.01 |
0.23 |
0.22 |
Deferred Tax Assets |
15.25 |
12.17 |
9.93 |
0.0 |
0.11 |
0.06 |
0.0 |
0.0 |
0.0 |
Deferred Tax Liability |
14.45 |
11.37 |
9.13 |
3.0 |
3.11 |
2.34 |
1.81 |
1.55 |
1.25 |
Net Deferred Tax |
0.8 |
0.8 |
0.8 |
-3.0 |
-3.0 |
-2.28 |
-1.81 |
-1.55 |
-1.25 |
Other Assets |
14.42 |
11.32 |
18.83 |
32.17 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Total Assets |
209.06 |
211.07 |
235.39 |
241.7 |
113.87 |
67.66 |
37.51 |
24.82 |
18.18 |
Contingent Liabilities |
7.76 |
11.95 |
11.61 |
11.39 |
16.15 |
30.52 |
8.76 |
7.38 |
7.13 |