Shareholder's Funds
-2,676.69
-1,675.60
-1,437.85
-881.22
-607.73
-662.59
-882.60
-3,007.54
-1,707.02
-3,342.53
Share Capital
212.85
212.85
212.85
212.85
212.85
212.85
191.68
191.68
191.68
94.53
Total Reserves
-2,889.54
-1,888.45
-1,650.70
-1,094.07
-820.58
-875.44
-1,074.29
-3,199.22
-1,898.71
-3,437.05
Non-Current Liabilities
3,478.70
3,428.93
3,612.39
3,286.05
2,959.58
2,637.29
1,774.80
1,919.21
3,385.12
5,610.70
Secured Loans
241.34
190.54
2,489.87
2,466.90
2,298.29
2,289.84
1,607.36
1,652.93
2,446.00
5,046.14
Unsecured Loans
3,114.66
2,938.10
745.86
591.19
457.86
276.82
284.21
521.99
459.75
0.00
Long Term Provisions
36.62
36.21
33.55
37.18
25.84
23.22
24.30
20.51
100.44
76.90
Current Liabilities
6,605.91
7,079.38
7,988.23
5,198.78
4,751.25
4,933.43
5,624.23
5,118.09
9,932.26
10,321.69
Trade Payables
2,476.71
3,949.50
4,999.94
2,315.07
2,039.58
2,694.51
2,692.91
2,818.70
3,902.18
3,921.47
Other Current Liabilities
406.54
575.02
625.86
563.08
396.88
462.58
1,873.51
1,739.34
5,804.38
5,432.78
Short Term Borrowings
3,694.43
2,531.81
2,340.24
2,311.44
2,305.41
1,767.86
1,050.85
553.55
224.58
965.94
Short Term Provisions
28.22
23.06
22.19
9.19
9.38
8.49
6.96
6.49
1.12
1.50
Total Liabilities
7,408.00
8,833.12
10,163.29
7,604.18
7,103.37
6,906.58
6,516.63
1,476.15
9,645.79
12,591.62
Net Block
4,061.69
4,492.86
4,561.28
4,296.05
4,003.87
3,776.47
3,886.26
4,023.37
6,192.08
7,586.56
Gross Block
5,389.67
5,256.26
5,062.29
4,547.83
4,043.48
6,059.69
5,857.37
5,617.43
9,519.17
9,523.54
Accumulated Depreciation
1,039.14
763.40
501.01
251.78
39.61
2,283.22
1,971.11
1,594.06
3,327.09
1,936.98
Non Current Assets
4,208.66
4,653.08
4,737.87
4,548.39
4,369.36
3,916.33
4,118.87
4,334.29
7,064.38
8,943.28
Capital Work in Progress
24.30
21.35
50.41
114.34
217.07
7.34
142.29
100.06
29.18
35.11
Non Current Investment
50.00
40.25
34.29
42.38
43.25
60.11
18.52
18.59
107.55
121.07
Long Term Loans & Adv.
69.37
86.10
83.79
82.66
84.27
72.40
71.80
80.08
614.41
1,043.34
Other Non Current Assets
3.30
12.51
8.10
12.97
20.90
0.00
0.00
112.19
121.15
157.21
Current Assets
3,199.34
4,180.05
5,425.43
3,055.79
2,734.01
2,990.26
2,397.76
2,585.44
2,581.40
3,648.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,602.84
3,469.19
4,477.12
2,278.60
2,072.75
2,442.13
1,678.70
1,731.82
1,030.78
1,428.22
Sundry Debtors
280.39
449.17
618.08
206.77
289.69
154.09
133.18
285.08
761.83
1,011.95
Cash & Bank
60.50
79.00
53.56
185.14
75.95
86.55
74.97
34.10
56.72
58.25
Other Current Assets
255.61
64.61
79.21
89.72
295.61
307.49
510.91
534.44
732.08
1,149.94
Short Term Loans & Adv.
97.23
118.08
197.45
295.56
249.34
280.53
403.43
490.99
655.77
966.99
Net Current Assets
-3,406.57
-2,899.34
-2,562.80
-2,142.99
-2,017.24
-1,943.18
-3,226.47
-2,532.66
-7,350.85
-6,673.34
Total Assets
7,408.00
8,833.13
10,163.30
7,604.18
7,103.37
6,906.59
6,516.63
6,919.73
9,645.78
12,591.63
|