| Sales Turnover & Other Income | 9899.04 | 7858.91 | 5889.28 | 3359.40 | 838.66 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 9899.04 | 7858.91 | 5889.28 | 3359.40 | 838.66 |
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 8077.29 | 6583.46 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 830.21 | 751.26 | 726.34 | 509.28 | 147.50 |
| Selling and Administration Expenses | 944.90 | 730.85 | 929.79 | 3100.53 | 518.85 |
| Miscellaneous Expenses | 1402.38 | 47.32 | 5876.98 | 2988.47 | 662.06 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -1355.74 | -253.98 | -1643.82 | -3238.86 | -489.75 |
| Interest & Financial Charges | 6.90 | 6.37 | 1.34 | 0.02 | 0.20 |
| Profit before Depreciation & Tax | -1362.64 | -260.35 | -1645.16 | -3238.88 | -489.95 |
| Depreciation | 33.91 | 58.10 | 29.85 | 8.96 | 8.71 |
| Profit Before Tax | -1396.55 | -318.45 | -1675.01 | -3247.84 | -498.66 |
| Tax | 2486.84 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -3883.39 | -318.45 | -1675.01 | -3247.84 | -498.66 |
| Adjustment below Net Profit | -2.91 | -255.38 | -1.04 | -2.97 | 0.74 |
| P & L Balance brought forward | -6409.13 | -5835.31 | -4159.26 | -908.44 | -410.53 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -10295.43 | -6409.13 | -5835.31 | -4159.26 | -908.44 |
| Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earning Per Share (Rs.) | -14277.18 | 0.00 | -213.79 | -519.82 | -127.93 |
| Book Value | 4113.29 | 0.00 | 277.90 | 39.26 | 39.36 |
| Extraordinary Items | 950.60 | 15.80 | 0.00 | 0.00 | 0.00 |