| Sales Turnover & Other Income | 124.95 | 69.45 |
| Excise Duty | 0.00 | 0.00 |
| Total Income | 172.98 | 97.60 |
| Raw Materials | 130.12 | 77.60 |
| Stock Adjustments | 48.03 | 28.15 |
| Other Manufacturing Expenses | 1.79 | 0.25 |
| Power & Fuel Cost | 0.06 | 0.02 |
| Employee Cost | 1.15 | 0.25 |
| Selling and Administration Expenses | 2.26 | 0.18 |
| Miscellaneous Expenses | 0.41 | 0.32 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | 37.19 | 18.97 |
| Interest & Financial Charges | 5.86 | 0.81 |
| Profit before Depreciation & Tax | 31.33 | 18.16 |
| Depreciation | 0.63 | 0.37 |
| Profit Before Tax | 30.70 | 17.79 |
| Tax | 5.33 | 3.08 |
| Profit After Tax | 25.37 | 14.71 |
| Adjustment below Net Profit | 0.00 | 0.00 |
| P & L Balance brought forward | 32.78 | 18.07 |
| Appropriations | 0.00 | 0.00 |
| P & L Bal. carried down | 58.15 | 32.78 |
| 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.) | 25367.10 | 14710.40 |
| Book Value | 58134.20 | 32802.90 |
| Extraordinary Items | 0.00 | 0.00 |