| Sales Turnover & Other Income | 101.22 | 62.16 |
| Excise Duty | 0.00 | 0.00 |
| Total Income | 101.22 | 62.16 |
| Raw Materials | 11.71 | 14.62 |
| Stock Adjustments | 0.00 | 0.00 |
| Other Manufacturing Expenses | 0.81 | 0.38 |
| Power & Fuel Cost | 0.00 | 0.00 |
| Employee Cost | 7.45 | 6.67 |
| Selling and Administration Expenses | 8.85 | 4.23 |
| Miscellaneous Expenses | 5.06 | 4.84 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 67.36 | 31.42 |
| Interest & Financial Charges | 30.98 | 17.28 |
| Profit before Depreciation & Tax | 36.38 | 14.14 |
| Depreciation | 45.00 | 30.10 |
| Profit Before Tax | -8.62 | -15.96 |
| Tax | -9.18 | -3.21 |
| Profit After Tax | 0.56 | -12.75 |
| Adjustment below Net Profit | -0.05 | -0.02 |
| P & L Balance brought forward | -23.19 | -10.42 |
| Appropriations | 0.00 | 0.00 |
| P & L Bal. carried down | -22.68 | -23.19 |
| Equity Dividend | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 |
| Earning Per Share (Rs.) | 1.56 | -35.52 |
| Book Value | 80.72 | 3.74 |
| Extraordinary Items | 0.00 | 0.00 |