| Share Capital | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Reserves Total | -27.44 | -23.23 | -17.65 | -14.27 | -11.01 | -6.83 |
| Equity Share Warrants | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Application Money | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Shareholders Funds | -17.44 | -13.23 | -7.65 | -4.27 | -1.01 | 3.17 |
| Secured Loans | 12.88 | 12.03 | 11.15 | 12.25 | 10.58 | 5.63 |
| Unsecured Loans | 12.33 | 11.82 | 8.98 | 7.18 | 6.75 | 3.09 |
| Total Debt | 25.21 | 23.85 | 20.13 | 19.43 | 17.33 | 8.72 |
| Other Liabilities | 1.56 | 3.10 | 3.51 | 0.00 | 4.60 | 0.00 |
| Total Liabilities | 9.33 | 13.72 | 15.99 | 15.16 | 20.92 | 11.89 |
| | | | | | |
| Gross Block | 16.69 | 16.69 | 11.82 | 11.82 | 11.47 | 6.26 |
| Less : Accumulated Depreciation | 6.80 | 4.32 | 3.02 | 2.12 | 1.22 | 1.10 |
| Less:Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Block | 9.89 | 12.37 | 8.80 | 9.70 | 10.25 | 5.16 |
| Lease Adjustment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 6.34 | 0.00 | 0.00 | 0.00 |
| Producing Properties | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets, Loans & Advances | | | | | | |
| Inventories | 2.10 | 2.80 | 2.80 | 2.80 | 2.80 | 2.80 |
| Sundry Debtors | 0.11 | 1.27 | 0.70 | 0.00 | 0.00 | 0.00 |
| Cash and Bank Balance | 0.03 | 0.03 | 0.18 | 0.63 | 0.60 | 3.28 |
| Loans and Advances | 0.63 | 0.84 | 1.19 | 0.30 | 0.26 | 0.16 |
| Total Current Assets | 2.88 | 4.94 | 4.88 | 3.74 | 3.67 | 6.24 |
| Less : Current Liabilities and Provisions | | | | | | |
| Current Liabilities | 5.53 | 7.88 | 9.57 | 3.76 | 0.28 | 2.86 |
| Provisions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Current Liabilities & Provisions | 5.54 | 7.88 | 9.57 | 3.76 | 0.28 | 2.86 |
| Net Current Assets | -2.65 | -2.94 | -4.69 | -0.02 | 3.39 | 3.39 |
| Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax Assets | 1.16 | 1.87 | 4.11 | 3.49 | 2.73 | 1.68 |
| Deferred Tax Liability | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Deferred Tax | 1.16 | 1.87 | 4.11 | 3.49 | 2.73 | 1.68 |
| Other Assets | 0.94 | 2.42 | 1.44 | 2.00 | 4.55 | 1.66 |
| Total Assets | 9.34 | 13.72 | 15.99 | 15.17 | 20.92 | 11.89 |
| Contingent Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.39 |