IDEAL RICE INDUSTRIES Accounts
IDEAL RICE INDUSTRIES Accounts
IDEAL RICE INDUSTRIES Accounts
BALANCE SHEET
AS AT JUNE 30, 2014
2014
Rupees
2013
Rupees
ASSETS
Note
2014
Rupees
2013
Rupees
11
298,122,522
275,486,910
12
2,877,041
2,877,041
13
14
15
16
17
18
19
20
16,426,538
549,836,393
88,342,018
8,055,389
487,898
110,630
10,256,246
33,589,254
707,104,366
985,468,317
Authorised Capital
30,000,000 (2013: 30,000,000) ordinary
shares of Rs. 10/- each
300,000,000
300,000,000
200,000,000
200,000,000
(9,659,280)
190,340,720
5,644,873
205,644,873
478,771,232
308,752,905
CURRENT LIABILITIES
Trade and other payables
Short term borrowings
Accrued mark-up
Current portion of non curren liabilities
CURRENT ASSETS
6
7
8
9
10
34,785,753
117,596,983
6,574,277
7,281,676
19,585,906
424,489,364
12,280,253
14,715,016
166,238,689
471,070,539
22,426,905
463,340,780
9,917,357
15,931,443
145,946
72,730
10,119,547
12,396,370
534,351,078
835,350,641
985,468,317
835,350,641
CHIEF EXECUTIVE
DIRECTOR
Note
2014
Rupees
2013
Rupees
Sales- net
21
658,710,524
684,696,115
Cost of sales
22
608,434,274
621,723,197
50,276,250
62,972,918
Gross profit
Operating expenses
Distribution costs
23
7,614,154
23,947,720
Administrative expenses
24
26,993,803
23,054,946
34,607,957
47,002,666
15,668,293
15,970,252
25
10,019,783
3,255,424
26
40,992,129
44,596,306
100
7,000
40,992,229
44,603,306
(15,304,153)
(25,377,630)
Operating profit
Other income
Other charges
Finance cost
Workers' profit participation fund
Other expenses
27
Other income
Loss before taxation
Taxation
28
2,461,321
(15,304,153)
CHIEF EXECUTIVE
DIRECTOR
(27,838,951)
2014
Rupees
2013
Rupees
(15,304,153)
(27,838,951)
(15,304,153)
CHIEF EXECUTIVE
DIRECTOR
(27,838,951)
2013
RUPEES
(15,304,153)
(25,377,630)
17,628,548
5,417
40,992,129
(137,988)
58,488,106
43,183,953
13,413,244
44,596,306
(21,200)
57,988,350
32,610,720
(6,000,368)
86,495,613
78,424,660
(7,876,054)
341,952
37,900
3,950,927
(7,781,937)
(282,990,888)
(42,636,118)
(7,261,690)
(362,275)
135,770
(1,549,242)
15,291,300
170,665,930
213,849,883
(3,849,634)
(46,698,105)
(56,045)
(50,603,784)
163,246,099
16,039,716
(326,406,664)
(293,795,944)
(5,482,584)
(38,627,977)
(1,799,193)
(45,909,754)
(339,705,698)
(41,182,245)
1,050,656
(40,131,589)
(37,262,207)
310,000
(4,500)
(36,956,707)
162,584,987
(306,892,381)
(144,307,394)
130,500,000
(30,038,369)
299,988,352
400,449,983
(21,192,884)
33,589,254
12,396,370
23,787,578
9,801,676
33,589,254
CHIEF EXECUTIVE
DIRECTOR
PARTICULARS
SHARE
CAPITAL
RESERVES
RUPEES
RUPEES
TOTAL
REVENUE
69,500,000
130,500,000
200,000,000
200,000,000
RUPEES
33,483,824
102,983,824
130,500,000
(27,838,951)
(27,838,951)
5,644,873
205,644,873
(15,304,153)
(15,304,153)
(9,659,280)
190,340,720
CHIEF EXECUTIVE
DIRECTOR
January 1, 2013
January 1, 2013
January 1, 2014
3. BASIS OF MEASUREMENT
These financial statements have been prepared under the historical cost convention except as otherwise stated in
respective policies and notes given hereunder.
4.8. Receivables
These are stated at cost less provisions for any uncollectible amounts. An estimate is made for doubtful receivables
when collection of the amount is no longer probable. Debts considered irrecoverable are written off.
4.9. Foreign currency translation
These financial statements are presented in Pak Rupee, which is the Company's functional currency. All monetary
assets and liabilities denominated in foreign currencies are translated into Pak Rupee at the rates of exchange
prevailing at the balance sheer date, while the transactions in foreign currencies during the year are initially recorded
in functional currency at the rates of exchange prevailing at the transaction date. All non monetary items are
translated into Pak Rupee at exchange rates prevailing on the date of transaction or on the date when fair values are
determined. The Company charges all the exchange differences to profit and loss account.
4.10. Cash and cash equivalents
Cash and cash equivalents are carried in the Balance sheet at cost. Cash and cash equivalents, for the purpose of
cash flow statement are comprised of cheques in hand, cash and bank balances.
4.11. Revenue
Revenue is recognized or the extent that it is probable that the economic benefits will flow to the Company and the
revenue can be reliably measured. Revenue from sale is recognized on dispatch of goods to the customers.
Term Finance
I
Term
Finance II
7,433,336 13,847,684
7,433,336 13,847,684
(7,433,336) (5,035,524)
8,812,160
(5,035,524)
3,776,636
LTFF
From
Directors and
Associates
2014
2013
10,669,230
10,669,230
(2,246,153)
8,423,077
291,517,671
239,800,000
531,317,671
(62,500,000)
468,817,671
323,467,921
239,800,000
563,267,921
(77,215,013)
486,052,908
353,506,290
9,900,000
363,406,290
(39,938,369)
323,467,921
(2,246,152)
6,176,925
468,817,671
(7,281,676)
478,771,232
(14,715,016)
Security
Secured
Secured
Secured
Unsecured
Nature of installment
Quarterly
Quarterly
Quarterly
Sub note
5.1
5.1
5.2
5.3
5.1. These are secured against 1st exclusive charge of Rs. 150 M on fixed assets, token registered mortgage of Rs. 0.10 M,
equitable mortgage of Rs. 4.43 M on personal property of one of the director and personal guarantees of all the directors /
mortgagors as well as subordinated loan of Rs. 100 M by director. Mark up rate is 3 months average KIBOR (ask side) +
2.00% per annum.
5.2. The loan is secured against existing 1st exclusive charge of Rs. 29 M over specific imported rice processing machinery. The
tenure of loan is 7 years and 6 months including one year grace period. Mark up rate is 11.20% per annum (including SBP
share).
5.3.
This represents interest free loans from directors and associate of the company. The terms of repayment have not been decided
so far. However, loan from one of the directors is subordinated to the bank loan.
Note
2014
Rupees
25,447,192
7,183,996
288,302
1,866,263
6.2
34,785,753
6.1. It includes an amount of Rs. ---------/- (2013: Rs. 6,834,947/-) payable to associated undertakings.
6.2.
6.1
56,045
56,045
56,045
56,045
-
117,596,983
117,596,983
These loans are secured by pledge of stock of basmati rice with 15% (2013: 15%) margin at Bank Alfalah Ltd and 10% (2013:
10%) margin at The Bank of Punjab, open pledge of stock of paddy with 20% (2013: 20%) margin with Bank Alfalah Ltd and
15% (2013: 15%) margin at The Bank of Punjab mark up rate is 3 month KIBOR (ask side) + 2.00% per annum. The available
limits for CF - pledge are Rs. 400 M (2013: 400 M) at Bank Alfalah Ltd and Rs. 200 M (2013: 200 M) at The Bank of Punjab.
The pledge is at factory premises under the control of bank.
8. Accrued mark- up
Long term financing
Short term financing
7.1
239,980
6,334,297
6,574,277
Note
9. Current Portion of non current liabilities
Current portion of long term financing
2014
Rupees
7,281,676
11.1
11.2
11.3
.
11.1. Operating fixed assets
297,477,938
644,583
298,122,522
2014
PARTICULARS
FREE HOLD
Land
Building
Plant & machinery
Generator
Tools & Equipments
Electric Equipment
Office Equipments
Computers
Furniture & Fixture
Vehicles
Total
Total
As At
01-07-2013
35,549,870
70,296,752
150,882,355
4,250,000
513,416
15,003,259
183,739
2,236,295
694,250
30,083,971
309,693,907
Total
Accumula(Deletions)
As At
Ted As At
30-06-2014 01-07-2013
Additions
21,642,202
10,095,829
6,200,000
91,000
3,009,953
34,240
29,350
102,479
35,549,870
91,938,954
(1,209,015) 159,769,169
10,450,000
604,416
18,013,212
217,979
(214,286)
2,051,359
796,729
30,083,971
(1,423,301) 349,475,659
41,205,053
5,878,295
17,789,211
1,065,688
127,107
3,693,375
24,067
1,108,442
173,642
5,019,978
34,879,805
DEPRECIATION
W.D.V
For
Accumulate
As At
Adjustments d As At
The
30-06-2014
Year
30-06-2014
3,311,099
6,689,544
835,098
39,389
1,322,039
18,535
339,611
60,435
5,012,799
17,628,548
(338,793)
(171,839)
(510,632)
9,189,394
24,139,962
1,900,786
166,496
5,015,414
42,602
1,276,214
234,077
10,032,777
51,997,721
RATE %
COST
35,549,870 82,749,560
5
135,629,207
5
8,549,214 10
437,920 10
12,997,798 10
175,377 10
775,145 30
562,652 10
20,051,194 20
297,477,938
2013
PARTICULARS
FREE HOLD
Land
Building
Plant & machinery
Generator
Tools & Equipments
Electric Equepment
Office Equipments
Computers
Furniture & Fixture
Vehicles
Total
TOTAL
AS AT
01-07-2012
35,549,870
43,491,345
128,302,777
4,250,000
513,416
14,895,680
59,839
1,817,455
694,250
11,525,321
241,099,953
Additions
26,805,407
22,579,578
107,579
123,900
418,840
18,938,650
68,973,954
TOTAL ACCUMUL
(Deletions) AS AT
A-TED AS
30-06-2013
AT
35,549,870
70,296,752
150,882,355
4,250,000
513,416
15,003,259
183,739
2,236,295
694,250
(380,000) 30,083,971
(380,000) 309,693,907
3,781,094
11,317,629
711,875
84,184
2,441,415
7,432
752,093
115,797
2,346,242
21,557,761
DEPRECIATION
FOR
THE
YEAR
2,097,201
6,471,582
353,813
42,923
1,251,960
16,635
356,349
57,845
2,764,936
13,413,244
(91,200)
(91,200)
W.D.V
ACCUMUL AS AT
ATED AS 30-06-2013
AT
RATE %
COST
2014
Rupees
11.1.1. Depreciation charged for the year has been allocated as under:
Cost of sales
Administrative expenses
12,197,168
5,431,380
17,628,548
PARTICULARS
Total
As At
01-07-2013
Computer Software
Total
Additions
650,000
650,000
AMORTIZATION
Accumulate
Total
d As At
(Deletions)
As At
30-06-2014 01-07-2013
-
650,000
650,000
For
The
Year
5,417
5,417
Note
11.3. Capital work in progress
Plant & machinery
Computer software
5,417
5,417
2014
Rupees
-
2,877,041
18,659,097
3,767,808
22,426,905
2,082,677
461,258,103
463,340,780
7,751,988
2,165,369
9,917,357
W.D.V
Accumulate
As At
Adjustments d As At
30-06-2014
30-06-2014
15,632,365
299,078
15,931,443
17.1
17.1
145,946
145,946
17.1. Prior year figures have been reclassified for better presentation (refer note # 33.2)
18. Other receivables
Others
18.1 & 18.2
18.1. It represents amount receivable from associated undertakings.
18.2. Prior year figures have been reclassified for better presentation (refer note # 33.2)
19. Tax refunds due from government
Sales tax receivable
Income tax receivable
72,730
2,112,020
8,007,527
10,119,547
RATE %
COST
644,583 10%
644,583
-
Note
20. Cash and bank balances
Cash in hand
Cash at bank
In current accounts
21. Sales - net
Export
Local sales
2014
Rupees
8,465,762
3,930,608
12,396,370
21.1
21.2
Less: Commission
168,368,747
492,213,051
660,581,798
(1,871,274)
658,710,524
21.1. ItPrior
includes
gainbeen
amounting
to Rs.
(2013: 3,234,224/-).
year exchange
figures have
reclassified
for9,390,367/better presentation
(refer note # 33.2)
21.2. It includes Rs. ----------/- (2013: 18,830,339/-) against sales of rice made to Ideal Impex an associated undertaking.
22. Cost of sales
Raw material consumed
Stores and spares consumed
Purchase of rice for processing
Salaries and wages
Freight
Handling charges
Packing expenses
Electricity and fuel
Oil and lubricants
Repair and maintenance
Depreciation
Insurance
Work in process
Balance as on July 01
Balance as on June 30
Finished goods
Balance as on July 01
Balance as on June 30
22.1. Raw material consumed
Balance as on July 01
Purchases
Available for consumption
Balance as on June 30
22.2. Stores and spares consumed
Balance as on July 01
Purchases
Available for consumption
Balance as on June 30
23. Distribution cost
Freight charges
Handling charges
Marine insurance
Export development surcharge
Advertisement and exhibition
22.1
22.2
11.1.1
450,199,814
3,950,544
29,209,611
5,590,512
677,347
3,685,135
2,308,479
11,330,835
645,239
2,125,149
12,197,168
953,627
522,873,461
(2,082,677)
520,790,784
548,901,593
(461,258,103)
608,434,274
934,800
449,265,014
450,199,814
450,199,814
16,426,538
9,950,911
26,377,449
(22,426,905)
3,950,544
4,010,497
2,850,443
117,079
636,135
7,614,154
2014
Rupees
Note
24. Administrative expenses
Salaries
Electricity
Communication
Travelling and conveyance
Printing and stationery
Entertainment
Newspaper and periodicals
Debtors written off
Fee and subscriptions
Rent, rate and taxes
Default surcharge & penalties
Auditors remuneration
Legal and professional
Vehicle running and maintenance
Repair and maintenance
Sales tax rocovery
Insurance
Depreciation
Ammortization
Miscellaneous
9,718,739
596,360
357,740
113,250
195,455
728,892
9,934
62,774
1,721,749
1,178,310
177,328
75,000
169,570
1,963,800
539,490
24.1
2,793,440
949,237
5,431,380
5,417
205,939
26,993,803
24.1. This represents amount paid to FBR relating to prior year recovery of short paid tax under Rule 25 of the Sales Tax Rules,
2006.
25. Other income
Gain on disposal of assets
Foreign exchange gain
Others
137,988
9,390,367
491,428
10,019,783
2,795,124
35,353,518
2,843,487
40,992,129
100
28. Taxation
Current
28.1
28.1. In view of the available tax losses, provision for current taxation is based on turnover tax under section 113 of the Income Tax
Ordinance, 2001 for sales under normal law and under section 154 read with section 169 for sales under final tax regime - net
off tax credits under section 650 of the Ordinance.
28.2. Reconciliation of tax expense and accounting profit has not been presented in these financial statements due to the reason
discussed in note 28.1 to the financial statements.
Directors
Rupees
4
2013
Executives
Chief
Executive
Directors
Rupees
4
2013
353,506,290
9,900,000
363,406,290
(39,938,369)
323,467,921
(14,715,016)
308,752,905
1st exclusive charge of Rs. 150 M on fixed assets, token registered mortgage of Rs. 0.10 M,
.43 M on personal property of one of the director and personal guarantees of all the directors /
dinated loan of Rs. 100 M by director. Mark up rate is 3 months average KIBOR (ask side) +
existing 1st exclusive charge of Rs. 29 M over specific imported rice processing machinery. The
d 6 months including one year grace period. Mark up rate is 11.20% per annum (including SBP
loans from directors and associate of the company. The terms of repayment have not been decided
ne of the directors is subordinated to the bank loan.
2013
Rupees
17,117,438
319,809
282,351
1,810,263
56,045
19,585,906
1,799,193
56,045
1,855,238
1,855,238
1,799,193
56,045
229,151,364
195,338,000
424,489,364
ledge of stock of basmati rice with 15% (2013: 15%) margin at Bank Alfalah Ltd and 10% (2013:
Punjab, open pledge of stock of paddy with 20% (2013: 20%) margin with Bank Alfalah Ltd and
The Bank of Punjab mark up rate is 3 month KIBOR (ask side) + 2.00% per annum. The available
400 M (2013: 400 M) at Bank Alfalah Ltd and Rs. 200 M (2013: 200 M) at The Bank of Punjab.
mises under the control of bank.
356,509
11,923,744
12,280,253
2013
Rupees
14,715,016
any has not aknowledged a liability amounting to Rs. ------/- (Rs. 363,412/-) of Workers' Welfare
n of Honorable Lahore High Court, Lahore dated August 24, 2011 whereby the Honorable
has struck down amendments regarding Workers' Welfare Fund Ordinance, 1971 through
8 as being unconstitutional. However, the department has filed an appeal against the decision
djudication.
7,241,920
274,814,102
672,808
275,486,910
2014
Total
Accumula(Deletions)
As At
Ted As At
30-06-2014 01-07-2013
Additions
21,642,202
10,095,829
6,200,000
91,000
3,009,953
34,240
29,350
102,479
35,549,870
91,938,954
(1,209,015) 159,769,169
10,450,000
604,416
18,013,212
217,979
(214,286)
2,051,359
796,729
30,083,971
(1,423,301) 349,475,659
41,205,053
5,878,295
17,789,211
1,065,688
127,107
3,693,375
24,067
1,108,442
173,642
5,019,978
34,879,805
DEPRECIATION
W.D.V
For
Accumulate
As At
Adjustments d As At
The
30-06-2014
Year
30-06-2014
3,311,099
6,689,544
835,098
39,389
1,322,039
18,535
339,611
60,435
5,012,799
17,628,548
(338,793)
(171,839)
(510,632)
9,189,394
24,139,962
1,900,786
166,496
5,015,414
42,602
1,276,214
234,077
10,032,777
51,997,721
RATE %
COST
35,549,870 82,749,560
5
135,629,207
5
8,549,214 10
437,920 10
12,997,798 10
175,377 10
775,145 30
562,652 10
20,051,194 20
297,477,938
2013
Additions
26,805,407
22,579,578
107,579
123,900
418,840
18,938,650
68,973,954
TOTAL ACCUMUL
(Deletions) AS AT
A-TED AS
30-06-2013
AT
35,549,870
70,296,752
150,882,355
4,250,000
513,416
15,003,259
183,739
2,236,295
694,250
(380,000) 30,083,971
(380,000) 309,693,907
3,781,094
11,317,629
711,875
84,184
2,441,415
7,432
752,093
115,797
2,346,242
21,557,761
DEPRECIATION
FOR
THE
YEAR
2,097,201
6,471,582
353,813
42,923
1,251,960
16,635
356,349
57,845
2,764,936
13,413,244
(91,200)
(91,200)
W.D.V
ACCUMUL AS AT
ATED AS 30-06-2013
AT
RATE %
COST
2013
Rupees
10,217,479
3,195,765
13,413,244
2014
Additions
650,000
650,000
AMORTIZATION
Accumulate
Total
d As At
(Deletions)
As At
30-06-2014 01-07-2013
-
650,000
650,000
For
The
Year
5,417
5,417
W.D.V
Accumulate
As At
Adjustments d As At
30-06-2014
30-06-2014
-
5,417
5,417
RATE %
COST
644,583 10%
644,583
-
2013
Rupees
22,808
650,000
672,808
2,877,041
14,416,178
2,010,359
16,426,537
934,800
548,901,593
549,836,393
747,965
87,594,052
88,342,017
7,874,047
181,342
8,055,389
171,842
316,056
487,898
110,630
6,062,947
4,193,299
10,256,246
2013
Rupees
16,583,328
17,005,926
33,589,254
513,714,028
175,397,800
689,111,828
(4,415,713)
684,696,115
2013
Rupees
10,462,839
742,428
491,717
349,679
279,905
805,802
15,399
2,258,517
184,444
75,000
34,202
2,948,380
436,394
592,150
3,195,765
182,325
23,054,946
to FBR relating to prior year recovery of short paid tax under Rule 25 of the Sales Tax Rules,
21,200
3,234,224
3,255,424
56,045
4,497,213
37,169,610
2,873,438
44,596,306
7,000
2,461,321
osses, provision for current taxation is based on turnover tax under section 113 of the Income Tax
nder normal law and under section 154 read with section 169 for sales under final tax regime - net
650 of the Ordinance.
se and accounting profit has not been presented in these financial statements due to the reason
financial statements.
2013
Executives
Rupees
5,000,000
6
Nature of
relationship
Associate
Nature of transaction
Purchase - Diesel
2014
Rupees
-
Associate
Associate
Associate
Associate
2014
Rupees
FINANCIAL INSTRUMENTS BY CATEGORY
Financial assets:
Long term deposits
Trade debts
Loans and advances
Short term prepayments
Other receivables
Cash & bank balances
2,877,041
9,917,357
15,931,443
145,946
72,730
12,396,370
41,340,887
Financial liabilities:
Long term financing
Trade and other payables
Short term borrowings
Accrued mark-up
486,052,908
27,313,455
117,596,983
6,574,277
637,537,623
course of business carries out transactions with various related parties. Amounts due from and to
der the relevant notes to the financial statements. Detail of transactions with related parties, other
specifically disclosed elsewhere in these financial statements are as follows:
2013
Rupees
1,273,746
14,340
96,711
95,030
15,600
perations through a mix of equity, borrowings and working capital management with a view to
mix between various sources of finance to minimize risk. Taken as a whole, the company is
prising interest rare risk, currency risk and other price / equity risk, credit risk and liquidity risk.
rtments oversees the management of these risks and provide assurance to the company's senior
ny's financial risk-raking activities are governed by appropriate, policies and procedures and that
measured, and managed in accordance with company policies and risk appetite.
2013
Rupees
2,877,041
88,342,018
8,055,389
487,898
110,630
33,589,254
133,462,230
323,467,921
18,927,701
424,489,364
12,280,253
779,165,239
he fair value of future cash flows of a financial instrument,will fluctuate because of changes in
comprise three types of risk: yield/mark-up rate risk, currency risk, and other price risk, such as
uments susceptible to / affected by market risk include loans, borrowings and deposits. The
owing sections relate the position as at June 30, 2013 and 2014.
risk is the risk that the fair value or future cash flows of the financial instruments will fluctuate
he market yield/mark -up rates. Sensitivity to yield/mark-up rate risk arises from mismatch of
liabilities that mature or reprice in a given period. Significant interest rate risk exposure are
y a mix of borrowings at fixed and variable interest rates.
mark-up rate on the financial assets and liabilities to which the company is exposed to are
pective notes to the financial statements.
2,877,041
9,917,357
15,931,443
145,946
72,730
3,930,608
32,875,125
3,640,838
27,313,455
117,596,983
6,574,277
155,125,553
3,640,838
3,640,838
478,771,232
478,771,232
Within 6
months
Financial liabilities:
Long term financing
Trade and other payables
Short term borrowings
Accrued mark-up
7,357,506
18,927,701
424,489,364
12,280,253
463,054,824
2013
More than 6
More than 1
months and year and upto 5
upto 1 year
years
Rupees
7,357,510
7,357,510
TOTAL
308,752,905
308,752,905
486,052,908
117,596,983
603,649,891
190,340,720
793,990,611
76.03
33. General
33.1. Nomenclature of following accounts has been changed in these financial statements for better presentation.
Previous Nomenclature
Current Nomenclature
Advances, prepayments & other
Loans & advances
receivables
Operating assets
Operating fixed assets
Withholding tax payable
Income tax withheld
33.2. Following figures have been reclassified in these financial statements:
Account Head
Previous head
Prepaid insurance
Advances, prepayments & other
(Rs. 171,842/-)
receivables
Other prepayments
Advances, prepayments & other
(Rs. 316,056/-)
receivables
Others
Advances, prepayments & other
(Rs. 110,630/-)
receivables
Foreign exchange gain
Sales-net - export
(Rs. 3,234,224/-)
Current head
Short term prepayments
Short term prepayments
Other receivables
Other income
risk that the fair value or future cash flows of a financial instrument, will fluctuate because of
exchange rates. Foreign currency risk arises mainly where receivables and payables exist due to
nsactions. The company is exposed to currency risk on debtors.
e risk that the fair value or future cash flows of the financial instruments will fluctuate because of
rices such as equity price risk. Equity price risk is the risk arising from uncertainties about future
ts securities. As at balance sheet date, the company is not exposed to equity price risk as the
ve any investments in equity market.
enting accounting loss that would be recognized at the reporting date if one party to a financial
rge an obligation or its failure to perform duties under the contract as contracted. Concentration of
mber of counterparties are engaged in similar business activities or have similar economic features
to meet contractual obligations to be similarly affected by changes in economic, political or other
f credit risk indicates the relative sensitivity of the Company's performance to developments
y. The maximum exposure to credit risk at the reporting date is as follows:
2013
Rupees
2,877,041
88,342,018
8,055,389
487,898
110,630
17,005,926
116,878,902
ding relationship's with these counterparties and after giving due consideration to their strong
ent does not expect non-performance by these counter parties on their obligations to the company.
y of customers is assessed taking into consideration their financial position and previous dealings
credit limits are set. Moreover, the management regurarly monitors and reviews customers' credit
ompany is not exposed to any significant credit risk.
ds is limited because the counter parties are banks with reasonably high credit ratings.
an entity will encounter difficulty in meeting obligations associated with financial liabilities. The
age liquidity risk is to maintain sufficient level of liquidity by holding highly liquid assets and the
gh an adequate amount of commited credit facilities. This includes maintenance of balance sheet
king ci:ipital management. The management believes that the company is not exposed to any
the maturity profiles of company's financial liabilities as on June 30, 2014 and 2013 based on
yments date and present market interest rates.
2014
TOTAL
Rupees
486,052,908
27,313,455
117,596,983
6,574,277
637,537,623
2013
TOTAL
Rupees
323,467,921
18,927,701
424,489,364
12,280,253
779,165,239
which an asset could be exchanged or a liability settled between knowledgeable willing parties in
The carrying value of all financial assets and liabilities reflected in the financial statements
apital structure and makes adjustment to it in the light of changes in economic conditions. In order
ital structure, the company may adjust the amount of dividend paid to shareholders, return capital
ares through bonus or right issue or sell assets to reduce debts or raise debts, if required.
tal by using a gearing ratio, which is calculated as borrowings divided by total capital employed.
erm financing, lease finance and short term borrowings obtained by the Company. Total capital
ty' plus borrowings.
2013
Rupees
323,467,921
424,489,364
747,957,285
205,644,873
953,602,158
78.43
33.3. Total number of employees at the year end are ------ (2013: ).
33.4. Figures have been rounded off to the nearest rupee.
CHIEF EXECUTIVE
DIRECTOR
DIRECTOR
TITLE
2,014
25,000,000
25,000,000
20,100,000
2,510,000
102,390,000
25,000,000
200,000,000
-
RESERVES
GL CODE
REVENUE RESERVES
1112111111
UNAPPRPRIATED PROFIT / LOSS
TOTAL-RESERVES
5,644,873
5,644,873
8,423,077
17,235,237
OMER SAEED
1212121113
KHIZER SAEED
1212121115
MUHAMMAD SAEED
1212121111
AMJAD SAEED
1212121112
AHSAN SAEED
1212131111
RUBINA AMJAD
TOTAL-LONG TERM LOANS FROM ASSOCIATED AND DIRECTORS
1212121114
GL CODE
1413111218
1413111165
1413111173
8,812,160
TRADE CREDITORS
CREDITORS FOR STORES
PAKISTAN STATE OIL
TOTAL OIL PAKISTAN (PVT.) LTD
ABCO TECHNICAL (PVT) LTD
33,460,000
7,660,000
510,000
365,902,671
50,985,000
10,300,000
468,817,671
486,052,908
0
0
27,814
1413111167
1413111179
1413111237
1413111227
1413111252
1413111139
1413111134
1413111177
1413111146
1413111241
1413111220
1413111206
1413111210
1413111111
1413111236
1413111189
1413111203
1413111196
1413111213
1413111176
1413111128
1413111119
1413111160
1413111221
1413111205
1413111234
1413111238
1413111246
1413111249
1413111172
1413111125
1413111136
1413111181
1413111194
1413111226
1413111183
1413111198
1413111124
1413111121
1413111231
1413111245
1413111190
1413111188
1413111195
1413111217
1413111216
1413111222
52,607
6,200
0
0
11,660
0
0
24,088
900
0
0
450
0
98,833
0
0
1
0
0
0
1
0
48,200
0
32,175
0
0
0
248,000
1
1,031
17,165
0
6,960
0
75,861
0
0
0
0
2,450
0
0
19,575
0
1,950
1413111208
1413111117
1413111131
1413111215
1413111114
1413111214
1413111233
1413111230
1413111130
1413111175
1413111142
1413111118
1413111239
1413111243
1413111202
1413111248
1413111123
1413111116
1413111200
1413111244
1413111240
1413111169
1413111224
1413111223
1413111112
1413111229
1413111225
1413111184
1413111164
1413111235
1413111232
1413111228
1413111149
1413111182
1414131116
2913111155
1414131114
GL CODE
1413121120
1413121132
1413121133
1413121131
0
4,560
0
148,460
1,225,226
70,751
0
8,540
27,780
0
100,000
173,543
1
0
0
3,900
0
17,600
0
0
0
0
0
0
46,693
0
43,750
11,201
22,200
0
0
0
6,600
0
1
24837
7600
2,619,165
46,958
1,839,718
369,871
2,256,547
GL CODE
1413131112
1413131116
1413131111
1413131113
1413131114
GL CODE
1413141243
1413141179
1413141253
1413141158
1413141168
1413141199
1413141246
1413141244
1413141133
1413141230
1413141254
1413141152
1413141205
1413141149
1413141140
1413141221
1413141222
1413141200
1413141242
1413141189
1413141252
1413141135
1413141137
1413141211
1413141209
1413141225
1413141224
1413141212
1413141183
1413141136
1413141219
1413141228
1413141146
1413141239
1413141247
PADDY CREDITORS
GHULAM JAFFAR ALI
CHAUDRY DIN HUMAHHAD & SONS SARGODHA
MUHAMMAD NAWAZ
MUHAMMAD ASGHAR ALI
HAJI ABDUAL RASHEED & COMPANY
MUHAMMAD SAJJAD HUSSAIN
SHEIKH DANYAL
MUHAMMAD IQBAL
REHMAT ULLAH ADA MUHAMMAD WALA CHINIOT
GHULAM MUSTAFA - PEER MAHAL
MUHAMMAD HAMEED (PADDY)
KARAM RICE CORPORATION (KAMOKE)
SHEHZAD IQBAL (MANDI BHAODIN)
MALIK ZAFAR ABBAS (SHAH JUWINA)
NAIMAT ULLAH COMMISSION SHOP
CHEEMA TRADERS
SHAN MUHAMMAD
AL-MURSALEEN TRADERS(SHAHJONA)
MUHAMMAD SHARIF (PADDY)
JAVED TRADERS (ADA SHEIKHIAN)
KHAN ENTERPRISES
USMAN SHERAZI
ABDUL GHAFOOR MLAHI & CO
AWAISI COMMISSION SHOP
SAQIB COMMISSION SHOP
GHULAM MUSTAFA - SHAHKOT
ZAFAR ABBAS BHATTI & ADNAN ZAFAR
ABDULLAH & CO
EMAN TRADERS
ABU BAKAR RICE BROKER
KHIZER HAYAT SUPRA
MAKKI & SONS - HAFIZABAD
MUHAMMAD ALI
FAKHAR THABAL & CO
KHALEEQ UR REHMAN
42,305
78,499
2,600
0
139,858
75,929
12,400
25,191
8,526
8,450
22,000
316
210,399
56,718
18,189
1
12,550
36,474
101,821
10,725
79,151
4
0
40,357
11,318
0
0
500
4
51,661
0
300
9,940
9,999
38,000
1413141235
1413141139
1413141232
1413141256
1413141202
1413141208
1413141217
1413141220
1413141226
1413141129
1413141177
1413141245
1413141233
1413141249
1413141125
1413141145
1413141114
1413141176
1413141174
1413141147
1413141160
1413141207
1413141122
1413141229
1413141215
1413141223
1413141240
1413141167
1413141238
1413141234
1413141169
1413141251
1413141131
1413141198
1413141161
1413141236
1413141231
1413141204
1413141250
1413141214
1413141257
1413141124
1413141118
1413141227
1413141216
1413141241
1413141237
0
1
5,000
15,050
97,204
26,213
69,011
9,720
14,300
4,999
0
5,000
6,200
8,000
6,035
71,400
0
126,328
1,600
5,950
12,070
1
2
60,983
48
0
32,362
0
5,600
14,600
0
131,962
29,030
2
7,989
11,902
5,000
0
0
14,800
0
11,297
1,690
17,424
11,481
38,680
12,900
RICE CREDITORS
SHEIKH MUHAMMAD TUFAIL
SINDHU TRADERS STOCKIST
ANWAR FARID
HAZAR RICE MILLS
AL NOOR RICE DEALERS & COMMISSION AGENTS
AKRAM TRADERS
REEM RICE MILLS (PVT) LTD
KHALID MEHMOOD SHERAZI
M. AFZAL
MUHAMMAD IQBAL ANJUM
GHOSE MUHAMMAD & SONS
MADINA COTTON FACTORY
FARID AHMAD
TOTAL- RICE CREDITORS
GL CODE
1413181112
1413181113
1413181120
1413181116
1413181118
1413181119
1413181114
1413181117
GL CODE
1413201142
1413201113
1413201128
1413201129
1413201116
1413201136
1413201139
1413201117
1413201119
1413201158
OTHER CREDITORS
S.A.SALAM PUBLICATION
FARHAN MUNIR & COMPANY CONTRACTORS-ROADS
PERVAIZ UMER ENTERPRISE
IDEAL BUILDERS AND SEALES
CORPORATE GENERAL SOLUTIONS (PVT) LTD
ASIF ENTERPRISES
ASGHAR & SONS (PVT.) LTD
INDUSTRIAL ERECTORS
SHAHKOT KARACHI GOODS
ELECTRONIC LINKS
62,861
0
8,571
2,067,451
2
0
52,890
2
13,095
2
0
0
3,451
0
110,828
1
0
180,271
0
0
0
0
379,525
0
3
26,440
405,968
2,300
70,038
28,046
269,252
115,000
0
1,814
0
3,750
0
200,000
8,500
43,740
742,440
16,671,047
114,031
390,272
17,175,350
GRAND TOTAL- TRADE CREDITORS
GL CODE
1414111116
ACCRUED MARK-UP
MARK-UP PAYABLE
25,447,192
6,574,277
6,574,277
GL CODE
1414111123
WPPF PAYABLE
WPPF PAYABLE
56,045
56,045
GL CODE
1414111113
1414111111
1414111115
1414111117
1414111112
1414111118
1414111119
1414111114
ACCRUED LIABILITIES
SALARY AND WAGES PAYABLE-2
UNPAID SALARIES
EOBI PAYABLE
SOCIAL SECURITY PAYABLE
TELEPHONE BILL PAYABLE
AUDIT FEE PAYABLE
INCOME TAX P/A
SALARY AND WAGES PAYABLE
TOTAL- ACCRUED EXPENSES
GL CODE
1414141155
1414141140
1414141143
1414141150
1414141147
1414141153
OTHER LIABILITIES
SALES TAX WITHELD
S.TAX WITHHELD DIGITECH DIGITAL TECHNOLOGY (UN REG)
S.TAX WITHHELD MAQBOOL & SONS (UNREGISTERED)
S.TAX WITHHELD MADINA MILL STORE (UN REG)
S.TAX WITHHELD ELECTRIC & ELECTRIC CONCERN (UN REG)
S.TAX WITHHELD UNIQUE DRAWING & STATIONER (UN REG)
S.TAX WITHHELD HAIDER COMPUTER & STATIONER (UN REG)
600,866
160,493
3,240
17,496
25,978
75,000
(35,408)
672,057
1,519,722
615
6650
11,686
650
193
5,958
1414141161
1414141158
1414141141
1414141152
1414141163
1414141154
1414141119
1414141128
1414141145
1414141139
1414141142
1414141159
1414141149
1414141160
1414141116
1414141156
1414141122
1414141148
1414141162
1414141131
1414141115
1414141124
1414141114
1414141135
1414141146
1414141136
1414141113
1414141123
1414141157
1414141144
1414141114
1414141117
1414141118
1414141151
GL CODE
1414121174
1414121169
1414121198
1414121115
1414121114
1414121166
1414121170
1414121171
1414121181
3,862
182
2,650
5,780
1,090
11,218
461
13,747
2,796
2,653
57
8,661
1,287
148
2,428
1,462
3,633
901
-4
-1
(990)
0
5,155
5,071
1,151
2
9,690
2,525
7,234
(13)
(264)
(1,226)
251
117,349
5,616
59
1
97
2
145,600
3,168
3,430
1414121183
1414121184
1414121203
1414121162
1414121112
1414121113
1414121159
1414121153
1414121160
-224
447
-1
1,190
4,380
145
224
85
1
4,183
1,246
1,080
170,729
288,078
GL CODE
1414131112
OTHERS
BLUECHIP TRAVEL & TOURS
GL CODE
2913111158
2913111140
2913111127
2913111161
2913111119
2913111200
2913111163
2913111171
2913111181
2913111182
2913111125
2913111128
2913111138
2913111129
2913111135
2913111130
2913111122
2913111144
2913111133
2913111145
311,133
311,133
599,211
176
22,002
4,149
1,485
1,805,831
1,276,988
0
2,102
1
723,121
17,415
2,231
37,965
34
6,644
4,323
41
2,657
328
2913131286
2913131276
2913131194
2913131174
2913131220
2913131219
2913131158
2913131181
2913131244
2913131186
2913131131
2913131267
2913131274
2913131216
2913131283
2913131159
2913131255
2913131192
2913131279
2913131239
2913131198
2913131185
2913131268
2913131254
2913131236
2913131201
2913131157
2913131258
2913131272
2913131243
2913131275
2913131261
1413171122
NOORI TRADERS
IJAZ KARYANA STORE
KABIR TRADING COMPANY
SHAHZAD & CO (HAFIZABAD)
TARIQ SAEED BUTT
MUNIR AHMAD
K.P.A TRADERS
GORYA BROTHERS (MURIDKE)
IHSAN BUTT
SHIEKH NAJEEB ULLAH
ASIF YOUSAF & CO.
MUHAMMAD FAROOQ JHANG
JAVAID SULTAN FSD
AFTAB FEED MILLS
SHAHID
SHEIKH ALLAH DITTA
MIAN SALAHUDDIN JARANWALA
AL REHMAN RICE TRADERS KAMOKI
ZEESHAN TRADERS KAMONKI
SHEIKH ASHRAF (FSD)
HYDARABAD RICE TRADERS
FAHAD RICE CORPORATION
BAHI BAHI RICE MILL
QARI TAYYAB
FURQAN RICE TRADERS
RAI COMMISSION SHOP JALPUR BHATTIAN
SALEEM RAZA
AL JANNAT RICE TRADERS
SHAHID RICE STORE
HAJI GHULAM QADIR & SONS
HAFIZ RICE MILL
RICE KING RICE
CHAUDHARY CORPORATION
TOTAL- LOCAL
FOREIGN
GL CODE
2913121111 NOOR ASIA GENERAL TRADING CO. SHARJAH
TOTAL- FOREIGN
GRAND TOTAL- ADVANCES FROM CUSTOMERS
SHORT TERM FINANCING
GL CODE
FROM FINANCIAL INSTITUTIONS
1411111111 BANK ALFLAH CF-RICE PLEDGE LOAN A/C # 01130024
5,739
6,209
2,025
4,796
2,184
9,008
837
2,562
364,229
653,833
62,452
2,125
1
24,742
5,665
223,001
3
13,198
5,700
19,000
0
317,297
1,700
3,187
704
3,602
16,383
1,160,001
525
1,662
3,650
359,835
648
7,183,996
0
0
7,183,996
117,596,983
117,596,983
FROM ASSOCIATES
GL CODE
TOTAL-FROM ASSOCIATED
GL CODE
35,549,870
TOTAL- LAND
GL CODE
BUILDING
2111121113 PORTABLE HOUSE
2111121114 GODOWNS,BOUNDRY WALL & PADDY PALTE FORM
2111121111 BUILDING-OWNED
35,549,870
2,117,000
19,525,202
70,296,752
TOTAL- BUILDINGS
91,938,954
150,034,941
8,239,338
290,000
152,200
767,800
620,000
4,629,778
#REF!
2111111111 LAND-OWNED
GL CODE
2111131143
2111131157
2111131155
2111131136
2111131139
2111131135
2111131156
317,754,295
GENERATORS
GENERATOR -C400 D5 KVA PR
GENERATOR 550 KVA
TOTAL-GENEATORS
164,734,057
2,223,199
650,000
2,873,199
4,250,000
6,200,000
10,450,000
GL CODE
2111161130
2111161111
2111161132
2111161121
2111161112
ELECTRIC EQUIPMENTS
AC SPLIT 1.5 TON
ELECTRIC EQUIPMENTS
SYNCHRONIZING PANEL
LIGHTS
UPS
TOTAL- ELECTRIC EQUIPMENTS
GL CODE
2111171116
OFFICE EQUIPMENTS
OFFICE EQUIPMENT
TOTAL- OFFICE EQUIPMENTS
GL CODE
2111181111
ELECTRIC INSTALLATIONS
ELECTRIC CABLES & INSTALATION
TOTAL- ELECTRIC INSTALLATIONS
GL CODE
2111191111
GL CODE
2111201111
2111201117
GL CODE
2111221118
2111221113
2111221131
2111221130
2111221119
2111221132
2111221121
2111221111
2111221120
2111221129
2111221123
2111221112
2111221127
2111221128
2111221116
2111221126
2111221124
VEHICLES
SUZUKI MEHRAN SB308 VXR 796 CC- LED-11-3067
CYCLES
AUDI A5 SPORTBACK 1.8TFSI,-YS 300
BMW 3161 LIMOUSINE RHD 4 CYLINDERS 1590 CC
SUZUKI MOTORCYCLE 150 CC - LEM-11A-7200
COROLLA GLI 488W 1299CC WK-620
TRACTOR
HONDA CIVIC- LED-11-900
SHEHZORE LES-3222
HONDA CD 70
SUZUKI BALENO LRU-4274
COROLLA XLI ( WHITE )
CULTUS VXR EURO II-MODEL 2012, REF# LEE-12-5107
POWER VAN RHD ( 1300 CC) LEA-13-2939
HINO TRUCK DUTRO
COROLLA XLI 488W 1299CC LED-12-2588
TOYOTA COROLLA FS-400
161,995
15,184,509
1,100,000
390,000
18,000
16,854,504
217,979
217,979
1,158,708
1,158,708
796,729
796,729
513,416
91,000
604,416
596,560
12,100
7,582,484
7,297,828
136,101
1,738,274
546,927
2,093,855
839,000
69,180
460,000
1,426,288
989,350
1,104,334
2,530,800
1,528,890
450,000
GENERAL ASSETS
JUTE TWIN
TARPALS
TENTS
WATER TANK
PLATES
JUTE BAGS
TOTAL- GENERAL ASSETS
682,000
30,083,971
1,800
2,149,558
61,660
485,000
1,395,025
9,933,000
14,026,043
GL CODE
2112111117
2112111116
2112111114
2112111121
2112111119
2112111118
2112111113
2112111115
2112111120
2112111123
2112111112
ACCUMULATED DEPRECEIATION
ACCUM-DEPRECIATION ON TOOLS & EQUIPMENT
ACCUM-DEPRECIATION ON COMPUTER & IT INSTALATION
ACCUM-DEPRECIATION ON ELECTRIC EQUIPMENT
ACCUM DEPRECIATION - PACKING AND OTHER
ACCUM-DEPRECIATION ON ARMS & AMMUNITION
ACCUM-DEPRECIATION ON FURNITURE & FIXTURE
ACCUM-DEPRECIATION ON PLANT & MACHINERY
ACCUM-DEPRECIATION ON OFFICE EQUIPMENT
ACCUM DEPRECIATION-VEHICLES
ACCUM DEPRECIATION OF GENERATOR
ACCUM-DEPRECIATION ON BUILDING
TOTAL- ACCUMULATED DEPRECIATION
#REF!
144,752
1,644,685
4,426,467
3,474,254
57,492
390,187
25,314,477
62,884
9,117,492
1,065,688
10,163,265
45,698,378
GL CODE
CWIP PLANT & MACHINERY
2412111114 LC#131NSU005404757 RUCE PARBOILING PLANT 32-TON
2412111111 C.W.I.P MACHINERY
TOTAL- CWIP PLANT & MACHINERY
GRAND TOTAL- CAPITAL WPRK IN PROGRESS
GL CODE
2711111114
2711111115
2711111111
#REF!
1,500
4,500
2,871,041
WORK IN PROCESS
WORK IN PROCESS- RICE
TOTAL- WORK IN PROCESS
2,877,041
461,258,103
2,082,677
2,082,677
461,258,103
2912111116
2912111112
2912111114
2912111121
2111261116
2111261112
2912111123
GL CODE
2912111118
2912111120
2912111115
2912111119
2912111117
GL CODE
2913111126
2913111119
2913111111
2913111192
TRADE DEBTORS
LOCAL
ISHAQ SIZING
NAVEED & CO - C/O HAFIZ SB MUREDKE
AMIR RICE TRADERS
KOUSAR RICE MILLS
4,000,835
2,292,461
147,697
75,947
2,149,558
9,933,000
59,599
18,659,097
1,233,167
90,947
1,917,895
341,163
184,636
3,767,808
22,426,905
93,645
6,969,995
1
2913111163
2913111171
2913111184
2913111141
2913111190
2913111125
2913111136
2913111115
2913131224
2913131159
2913131162
2913131198
2913131161
2913131265
2913131278
2913131140
2913131237
2913131271
2913131280
2913131217
2913131252
GL CODE
2913121112
2913121113
2913121111
2913121118
1
197,988
20
23,893
306
915
943
3,657
4,061
13,469
18,118
10,611
286,665
8,329
3
3,639
114,455
1,273
7,751,988
FOREIGN
AL-MUHAIDIB FOODS CO.
OASIS LOGISTICS LLC
NOOR ASIA GENERAL TRADING CO. SHARJAH
KUSHA INC. (USA)
TOTAL- FOREIGN DEBTORS
GL CODE
2914111111
2914121210
2914121257
2914121171
2914121230
2914121134
2914121163
2914121137
178,227
42,959
1,320,254
623,929
2,165,369
#REF!
3,000
0
2,000
0
0
2,000
0
0
2914121142
2914121125
2914121244
2914121144
2914121141
2914121121
2914121203
2914121149
2914121113
2914121242
2914121221
2914121201
2914121235
2914121193
2914121150
2914121207
2914121114
2914121138
2914121156
2914121198
2914121226
2914121232
2914121186
2914121115
2914121116
2914121224
2914121124
2914121123
2914121127
2914121227
2914121140
2914121152
2914121215
2914121191
2914121251
2914121112
2914121246
2914121245
2914121253
2914121119
2914121165
2914121188
2914121180
2914121214
2914121217
2914121208
2914121158
SHABBIR AHMED
ABU BAKAR
ILYAS MASIH CODE #235
GHAFOOR IQBAL
AYOUB RAHEEM
MUJHAD HUSSAIN - COOK
FAKHAR ABBAS
MUHAMMAD ADEEL SHEIKH
SAQIB ALI
IMRAN (WELDER)
OWAN SHAH
ARSHAD ELECTRICIAN
NAJAM UL HASSAN (GODOWN)
IRFAN MASIH
NAZIR AHMED - RICE
SAJID MAHMOOD COOK
MAQSOOD AHMED -ADMIN
MUHAMMAD ASLAM UMAR (OPERATOR/ELECTRICIAN)
HABIB HUSSAIN
MUSHTAQ AHMED S.G
IMRAN MASIH #200
ABDUL REHMAN GARDNER CODE # 220
MUHAMMAD AZAM
MUHAMMAD IDREES-MILLER
MUHAMMAD SARWAR ( WELDER)
MUHAMMAD YASIN #0199
TAHIR MEHMOOD
IFTKHAR AHMAD
SADAQAT IQBAL
QAISER ALI (GARDENER)#180
ALLAH DITA
MUDASSER IQBAL
ANWAR UL HAQ (Security officer) Code#201
DITA MASIH
SYED ALI MOHSIN(TRAINEE)
GHULAM MUSTAFA TABASUM
LIAQAT ALI S.G (CODE # 173)
ARIF ALI (S.G) CODE#100
RIAZ HUSSAIN S.G S/O SARDAR
MUHAMMAD ALI BURIRO
SYED NAJAM UL HASSAN (ADMIN)
SHAHID MEHMOOD
QAMAR SHEHZAD LAB
KASHAN -CIVIL ENG
IFTIKHAR HUSSAIN KHAN CODE#205
FARHAN MASIH HELPER
BASHIR AHMED (SG)
2,650
0
1,500
0
135,935
0
875
11,535
4,800
2,000
0
0
2,000
3,700
0
1,500
0
2,000
2,000
7,950
2,500
4,000
0
0
62
0
0
0
699
1,500
3,650
812
15,850
0
2,000
0
3,000
1,500
2,500
24,625
0
40,886
0
0
0
0
0
2914121247
2914121249
2914121120
2914121239
2914121237
GL CODE
1413111167
1413111227
1413111220
1413111196
1413111128
1413111125
1413111190
1413111188
1413111169
1413111224
1413111223
1413111112
1413111229
1413111182
ADVANCES TO SUPPLIERS
SUPPLIERS FOR STORES
ORIENT ENERGY SYSTEMS (PVT) LTD
NEW SHALIMAR INDUSTRIES (PVT) LTD
SALEEM PLASTIC
SHAHEEN PLASTIC
MUHAMMAD ISHTIAQ PERVAIZ
PIONEER CEMENT LIMITED
MAKKAH AUTO CAR
METRO-HABIB CASH & CARRY PAKISTAN (PVT) LTD
MICRO TECH
USMAN TRADERS
IDEAL CORPORATION
MADINA MILL STORE
UNI-COMMERCE (PVT) LTD
SUPPLY CHAIN BUSINESS SOLUTIONS
GL CODE
1413141158
1413141224
1413141235
1413141139
1413141114
1413141223
1413141167
1413141169
1413141184
1413141141
9,250
2,000
0
-1200
(1)
299,078
0
6,378
3,670
0
0
0
0
0
1
0
1
0
1
2,400
1
1
40,000
52,453
703,395
1
1
0
1
1
1
1
0
3
GL CODE
2914131111
14,876,508
15,632,365
PREPAYMENTS
PREPAID INSURANCE
Preoaid property tax
TOTAL- PREPAYMENTS
GL CODE
2915121119
2915121117
2915121118
2915121123
2915121120
2915121126
2915121111
2915121127
2915121116
2915121121
2915121122
2915121125
8,326,681
224,506
6,325,235
86
GL CODE
2915151111
703,404
145,946
316,056
462,002
16,393,445
2,112,020
26,530
30,600
15,600
72,730
2,112,020
4,230,154
4,230,154
3,570
7,399
2,850
4,950
10,275
698,199
43,010
4,500
1,750
216
1,979
383,229
GL CODE
3111111138
3111111124
3111111137
3111111126
3711171111
CASH AT BANK
NATIONAL BANK OF PAKISTAN A/C# 237-5
MCB FSD A/C# 0523740551000085
ALLIED BANK LTD A/C#001-000509197-001-1
BANK ALFALAH KARACHI A/C# 0005-01359118
BANK ALFALAH A/C# 01032811
THE BANK OF KHYBER A/C # 485-00-8
UNITED BANK LTD. A/C 201811461
HABIB METROPOLITAN BANK LTD. A/C # 20311-181851
BANK AL HABIB LIMITED A/C # 0122-0081-000475-01-9
MCB LHR( A/C#0524114061000500)
BANK ALFALAH A/C# 0054- 01003992
BOP-AC#4524-5
HSBC A/C# 007-011034-001
ALLIED BANK LTD(IFL,38KM,SHEIKHUPURA RD FSD)
SONERI BANK A/C#008-02012193129
9,140
2,606,082
3,777,149
#REF!
3,503,450
8,350
10,000
3,521,800
223,734
15,995
1,318,240
3,635
2,052
22,963
824,728
80,983
195,711
18,926
1,084,175
85,350
40,535
13,581
3,930,608
7,452,408
SALES
EXPORT SALES
EXPORT SALES-AL KARAM & AL ZAIN BRAND
7,411,887
EXPORT SALES AL MUDYAF LONG GRAIN WHITE
89,292,579
EXPORT SALES SUPER KARNAL BASMATI PROCESSED WHITE 50,278,693
EXPORT SALES KARWAN BRAND
21,385,588
FOREIGN EXCHANGE GAIN/ LOSS
9,390,367
TOTAL- EXPORT SALES
177,759,114
GL CODE
3112111127
3112111112
3112111113
3112111126
LOCAL SALES
LOCAL SALES SUPER KERNAL
LOCAL SALES - SUPER KARNAL BASMATI WAND RAW
LOCAL SALES SUPER KARNAL BASMATI PROCESSED
LOCAL SALES SUPER BASMATI DOUBLE POLISHED WAND
LOCAL SALES IDEAL SUPER KARNAL
TOTAL- LOCAL SALES SUPER KERNAL
GL CODE
LOCAL SALES - B-385
3112121113 LOCAL SALES IDEAL CLASSIC
3112121111 LOCAL SALES B-385 RAW
3112121112 LOCAL SALES B-385 WHITE PROCESSED
TOTAL- LOCAL SALES B-385
GL CODE
LOCAL SALES - PK-386
3112131111 LOCAL SALES PK-386 RAW
3112131112 LOCAL SALES PK-386 PROCESSED
3112131117 LOCAL SALES - PK 386 PROCESSED STEAM
TOTAL- LOCAL SALES PK-386
GL CODE
3112141117
3112141112
3112141119
3112141120
3112141111
3112141116
GL CODE
LOCAL SALES - KS 282
3112151116 LOCAL SALES - KS 282 PROCESSED STEAM
TOTAL- LOCAL SALES KS-282
GL CODE
LOCAL SALES- RICE SUPREE
3112161120 LOCAL SALES -RICE SUPREE WHITE
TOTAL- LOCAL SALES RICE SUPREE
GL CODE
LOCAL SALES- BRANDS & MIXED VARIETIES
3112191122 LOCAL SALES-BLEND SUPER WHITE+PK-386 (70%+30%) BLEN
3112191115 LOCAL SALES - IDEAL ROZANA
TOTAL-LOCAL SALES- BRANDS & MIXED VARIETIES
10,327,525
12,467,580
112,792,590
1,157,640
136,745,335
704,520
1,132,970
1,356,088
3,193,578
142,387,284
1,357,900
3,376,988
147,122,172
27,445,883
48,881
22,742,864
403,178
21,533,623
2,804,476
74,978,905
460,434
460,434
18,995,837
18,995,837
233,616
1,816,419
2,050,035
GL CODE
3113111116
3113111112
3113111130
3113111115
3113111111
3113111117
3113111119
3113111143
3113111124
3113111120
3113111125
383,546,296
3,106,125
4,968,968
780,876
8,857,336
1,358,783
57,661
7,760,532
4,751,870
635,302
15,134,365
126,368
47,538,186
171,640
2,372,100
1,356,369
3,014,051
533,520
7,856,088
188,719
1,625,732
1,602,825
206,663
3,129,524
1,046,925
23,104,156
3,115,501
2,078,408
372,300
571,285
8,533,571
10,246
10,230,299
193,884
757,399
152,922
1,178,888
OTHER SALES
3114121114 PADDY/ RICE HANDLING INCOME
3114141113 SALE OF PACKING BAGS
GL CODE
2911111114
2911111111
2911111129
2911111113
2911111130
4,397,976
111,081
32,144,039
4,158,088
55,500
900,000
34,335
79,888
5,227,811
108,014,192
496,896
155,667
652,563
492,213,051
669,972,165
PURCHASES
PADDY PURCHASE
PURCHASE PK-386 PADDY WET
PURCHASE SUPER PADDY-WET
WEIGHT DIFFERENCE ADJUSTMENT FOR PADDY A/C
PURCHASE C-1121 PADDY-WET
TOUCH ON PADDY PURCHASE
TOTAL-PADDY PURCHASE
GL CODE
2911121112
2911121113
2911121120
2911121111
25,725
414,554
RICE PURCHASE
PURCHASE-PK-386 - RICE
PURCHASE-C-1121 - RICE
WEIGHT DIFFERENCE ADJUSTMENT FOR RICE A/C
PURCHASE-SUPER KARNAL BASMATI-RICE
TOTAL-RICE PURCHASE
195,265,776
137,114,386
1,091,903
120,797,894
2,821,139
457,091,098
8,460,898
3,033,100
17,550
17,733,163
29,244,711
GL CODE
3311131111
3311131113
3311131114
3311131117
3311131119
3311131112
GL CODE
3311151112
3311151113
GL CODE
3312111111
3312111112
3312111113
DIRECT EXPENSES
HANDLING CHARGES
PADDY & RICE HANDLING CHARGES(MIXED)
HUSK PRESSING CHARGES
export handling
TOTAL-HANDLING CHARGES
UTILITIES
GL CODE
3312121111 ELECTRICITY
3312121112 Fuel
TOTAL-UTILITIES
OIL AND LUBRICANTS
GL CODE
3312131111
3312131112 OIL AND LUBRICANTS
TOTAL-GENERATOR & FUEL EXPENSES
REPAIRS & MAINTENANCE
GL CODE
3312141111 REPAIRS & MAINTENANCE MACHINERY
3312141112 REPAIRS & MAINTENANCE BUILDING
3312201112 BARDANA REAPIR EXPENSE
TOTAL-REPAIRS & MAINTENANCE
LOCAL FREIGHT
GL CODE
3312151112 FREIGHT EXPENSE LOCAL-RICE
3312151113 FREIGHT EXPENSE LOCAL-STORE
3312151111 FREIGHT EXPENSE LOCAL-PADDY
981,610
212,118
219,891
158,624
4,484,172
202,608
6,259,023
189,770,424
449,968,418
639,738,842
4,616,935
68,200
2,850,443
4,685,135
11,920,640
6,555
11,927,195
645,239
645,239
96,905
287,122
907,059
1,291,086
351,917
278,330
47,100
TOTAL-LOCAL FREIGHT
GL CODE
3312161112
2915131111
INSURANCE
INSURANCE
FEDRAL EXCISE DUTY RECEIVABLE
TOTAL-INSURANCE
GL CODE
BROKERAGE EXPENSES
TOTAL-BROKERAGE EXPENSES
GL CODE
3312221111
DEPRECIATION
DEPRECIATION
TOTAL-DEPRECIATION
GL CODE
3511121118
3511121111
3511121117
3511121113
3511301111
ADMINISTRATIVE EXPENSES
STAFF SALARY & OTHER BENEFITS
EMPLOYEES OLD-AGE BENEFITS
SALARIES AND WAGES ADMIN-2
SOCIAL SECURITY
SALARIES AND WAGES ADMIN
UNIFORM FOR EMPLOYEES
TOTAL-STAFF SALARY & OTHER BENEFITS
GL CODE
953,627
953,627
2,464,268
3,126,244
5,590,512
834,063
834,063
989,520
12,197,168
12,197,168
39,194,533
38,880
7,361,681
240,102
4,077,076
1,000
11,718,739
677,347
MOBILE PHONE
26,656
22,405
308,679
357,740
1,500
100,430
1,820
9,500
113,250
GL CODE
PRINTING & STATIONERY
3511161113 PHOTO COPY EXPENSES
3511161112 PRINTING CHARGES
3511161111 STATIONERY CHARGES
36,118
1,700
157,637
195,455
GL CODE
INSURANCE
3511191113 INSURANCE
3511191111 MARINE INSURANCE
949,237
117,079
TOTAL-INSURANCE
949,237
GL CODE
LEGAL & PROFESSIONAL CAHRGES
3511201111 LEGAL AND PROFESSIONAL CHARGES
3511201113 PROFESSIONAL TAX
24,570
75,000
99,570
445,488
94,002
316056
539,490
3511151136
3511151146
3511151130
3511151114
3511151121
3511151142
3511151134
3511151138
3511151129
3511151116
3511151115
3511151137
3511151145
3511151113
135,247
19,700
16,424
100
14,340
510,856
58,372
112,521
379,584
19,764
754,435
10,890
126,941
174,556
3511151125
3511151147
3511151123
3511151150
3511151132
3511151127
3511151141
3511151143
3511151144
GL CODE
3511231111
3511231112
3511231113
3511231113
DEPRECIATION
DEPRECIATION
Amortization
TOTAL-DEPRECIATION
GL CODE
MISC. EXPENSES
3511241113 NEWS PAPERS & PRIODICALS
3511241116 DEBTORS WRITTEN OFF
3511241112 FUMIGATION
3511241111 MISCELLANEOUS EXPENSES
3511261111 CHARITY & DONATIONS
TOTAL- MISC. EXPENSES
GRAND TOTAL- ADMIN. EXPENSES
SELLING EXPENSES
397,403
73,350
7,500
5,350
7,500
14,340
89,807
12,500
22,320
2,963,800
1,686,341
70,000
2,793,440
687,305
174,949
5,412,035
423,692
1,305,200
1,728,892
5,431,380
5,417
5,431,380
9,934
62,774
64,000
141,939
100
205,939
29,788,235
GL CODE
1,410,497
2,600,000
export hanslinggg
4,010,497
636,135
636,135
989,520
881,754
1,871,274
6,517,906
FINANCIAL EXPENSES
GL CODE
BANK CHARGES
3711111111
BANK CHARGES
3711111115
FOREIGN BANK CHARGES ON RICE EXPORT
3711111113
MUCCADAM SERVICE CHARGES
TOTAL-BANK CHARGES
2,843,487
GL CODE
3711121118
3711121113
3711121121
3711121112
3711121124
1,569,872
6,765,413
4,229,465
22,426,688
362,080
MARK-UP
MARK-UP ON FAPC-1 (BANK ALFALAH ) OWN
MARK-UP ON SHORT TERM CF-PLEDGE LOAN-BOP
MARK-UP ON FAPC-1 (BOP) OWN
MARK-UP ON SHORT TERM CF-PLEDGE LOAN-ALFALAH
MARK UP ON CF-PLEDGE (UBL)
1,491,374
967,580
384,533
35,353,518
3711121123 MARK-UP ON TERM FINANCE -II BAL
3711121115 MARK-UP ON TERM FINANCE-1
3711121114 MARK-UP ON LTF BOP
TOTAL-MARK-UP
GRAND TOTAL- FINANCIAL EXPENSES
1,354,553
382,085
1,058,486
2,795,124
5,638,611
474,934
29,778
108,210
16,494
629,416
2,013
25,000,000
20,100,000
102,390,000
2,510,000
25,000,000
25,000,000
200,000,000
5,644,873
5,644,873
205,644,873
13,847,684
10,669,230
7,433,336
31,950,250
(95,030)
510,000
274,602,671
885,000
4,960,000
260,000
10,300,000
291,422,641
291,517,671
323,372,891
486,079,438
0
0
70,627
0
0
0
0
0
326,309
0
14,831
900
0
0
2,860
0
24,400
0
0
0
0
0
23,080
0
13,710
26,800
0
31,320
0
0
0
0
0
0
7,040
0
6,034
0
0
0
1,070
13,545
0
0
0
0
555,000
0
0
0
0
12,210
0
0
181,002
0
0
0
9,870
8,400
100,000
55,661
1
0
0
0
0
58,220
0
0
0
0
0
0
1,275
0
0
0
27,400
0
0
3,826
6,600
0
1
24,837
0
1,606,829
189
0
241
77
163,853
164360
0
0
0
0
0
0
0
0
0
0
0
0
18,190
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
6,035
71,400
0
0
0
5,950
12,070
1
2
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
-
113,655
2
0
52,890
2
0
2
0
1
3,451
0
0
1
0
56,349
311,843
411,883
0
734,000
595,309
0
83,123
58,620
2,194,778
0
2,766,038
0
0
45,000
399
0
96
0
10,000
200,000
8,500
0
3,030,033
5,430,644
114,031
1,290,272
6,834,947
14,000,951
12,280,253
12,280,253
56,045
56,045
1,067,163
107,104
3,240
17,496
15,503
75,000
0
523,266
1,810,263
0
0
0
0
17,118,929
25,447,192
25,415,403
(31,789)
32,437
648
0
0
0
0
0
0
210,800
0
0
0
0
0
0
0
148
0
0
0
0
4
0
0
0
2
0
0
0
0
(264)
(1,226)
0
209,464
44,572
0
0
1
84
19,425
0
0
0
0
1,190
2,100
0
0
85
1
4,183
1,246
0
72,887
282,351
0
282,351
0
22,002
4,149
67,971
0
0
19,224
0
0
0
5,311
17,415
2,231
37,965
34
6,644
4,323
41
2,657
328
(316,860)
7208185
7196879
11306
11954
0
0
2,025
4,796
2,184
9,008
837
2,562
0
0
62,452
0
0
22,011
0
0
0
3,224
0
0
2,327
29,793
0
0
0
0
0
0
0
0
0
0
10,296
6,848,974
7,209,457
341,810
3,095,976
3,095,976
3,437,786
117,596,983
7,208,185
(24,189)
24837
648
117,596,983
295,764,257
#REF!
35,549,870
35,549,870
0
0
70,296,752
70,296,752
150,882,355
0
0
0
0
0
0
150,882,355
2,236,295
0
2,236,295
4,250,000
0
4,250,000
#REF!
0
15,003,259
0
0
0
15,003,259
183,739
183,739
0
-
694,250
-
513,416
0
513,416
596,560
12,100
7,582,484
7,297,828
136,101
1,738,274
546,927
2,093,855
839,000
69,180
460,000
1,426,288
989,350
1,104,334
2,530,800
1,528,890
450,000
682,000
30,083,971
2,149,558
8,124,000
10,273,558
#REF!
127,107
1,108,442
3,693,375
0
0
173,642
17,789,211
24,067
5,019,978
1,065,688
5,878,295
29,001,510
0
22,808
22,808
#REF!
1,500
4,500
2,871,041
2,877,041
934,800
0
0
0
548,901,593
862,375
3,034,889
93,202
65,655
2,149,558
8,124,000
86,499
14,416,178
751,554
70,116
729,055
336,902
122,732
2,010,359
16,426,537
93,645
80,323
0
0
0
0
0
196,261
0
0
306
915
0
9,949
0
0
6,778
0
0
245,333
0
0
0
114,455
0
747,965
39,051,516
8,471,789
0
40,070,747
87,594,052
#REF!
13,000
2,000
0
2,000
0
2,000
4,000
3,500
7286765
465,223
2,000
6,325
0
2,000
0
8,000
875
11,535
3,000
0
2,000
3,500
0
1,000
2,000
0
7,157
2,000
2,000
2,000
2,000
0
2,000
22,000
8,000
4,000
2,800
2,000
4,000
2,000
6,000
0
0
1,300
0
1,602
0
0
0
(7,967)
3,091
10,000
2,000
2,000
26,000
1,000
2,625
0
0
3,000
(1)
181,342
7,254,000
0
0
205
5,773
333,569
42
690
1
0
0
0
0
2,400
40,000
7,636,680
12,574
12,574
0
0
0
0
0
0
0
0
200
0
200
15632363
0
224,506
0
86
224,592
7,874,046
171,842
8,055,388
6,062,947
95,030
0
15,600
110,630
6,062,947
4,193,299
-
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
#REF!
8,412,126
8,171,202
0
16,583,328
55,094
338,599
904,651
2,551
3,136
22,963
312,689
25,585
266,227
6,468
11,102,192
3,917,300
7,256
31,854
9,360
17,005,926
33,589,254
0
0
0
0
-
8,007,303
0
0
0
0
0
-
0
0
0
-
0
0
0
-
0
-
0
0
-
0
0
0
0
0
0
0
0
0
0
0
-
0
0
0
0
0
0
0
0
0
0
0
0
-
0
0
0
0
0
449,265,014
29,209,611
0
21781
0
0
0
0
0
0
-
0
0
0
4,685,135
11,330,835.25
596,359.75
0
0
-
0
0
-
0
0
0
0
0
-
834,063
0
-
#REF!
0
0
0
0
0
-
55,616
0
0
0
-
0
0
-
-864633
-
0
0
-
0
0
0
0
0
-
0
0
0
-
0
0
0
0
Reclassification
Advances
NOOR ASIA
Bilal traders
3095976
22002
3117978
Less
Closing Debtors
Opening foreign advances
168,368,747
87,594,052
9,390,367
96,984,419
265,353,166
2,165,369
2,165,369
263,187,797
260,091,743
260,608,200
3,096,054
2,579,597
25,796
2014
FREE HOLD
Land
Building
Plant & machinery
Generator
Tools & Equipments
Electric Equipment
Office Equipments
Computers
Furniture & Fixture
Vehicles
Total
35,549,870
70,296,752
150,882,355
4,250,000
513,416
15,003,259
183,739
2,236,295
694,250
30,083,971
309,693,907
COST
Additions
21,642,202
10,095,829
6,200,000
91,000
3,009,953
34,240
29,350
102,479
41,205,053
(Deletions)
(1,209,015)
(214,286)
(1,423,301)
Total
As At
30-06-2014
35,549,870
91,938,954
159,769,169
10,450,000
604,416
18,013,212
217,979
2,051,359
796,729
30,083,971
349,475,659
AccumulaTed As At
01-07-2013
5,878,295
17,789,211
1,065,688
127,107
3,693,375
24,067
1,108,442
173,642
5,019,978
34,879,805
DEPRECIATION
For
Accumulated
The
Adjustments
As At
Year
30-06-2014
3,311,099
6,689,544
835,098
39,389
1,322,039
18,535
339,611
60,435
5,012,799
17,628,548
(338,793)
(171,839)
(510,632)
9,189,394
24,139,962
1,900,786
166,496
5,015,414
42,602
1,276,214
234,077
10,032,777
51,997,721
W.D.V
As At
30-06-2014
RATE %
PARTICULARS
Total
As At
01-07-2013
35,549,870
82,749,560
135,629,207
8,549,214
437,920
12,997,798
175,377
775,145
562,652
20,051,194
297,477,938
5
5
10
10
10
10
30
10
20
2014
PARTICULARS
Computer Software
Total
Additions
650,000
650,000
AMORTIZATION
(Deletions)
-
Total
As At
30-06-2014
650,000
650,000
Accumulated
As At
01-07-2013
-
For
The
Year
5,417
5,417
Accumulated
Adjustments
As At
30-06-2014
-
5,417
5,417
W.D.V
As At
30-06-2014
644,583
644,583
RATE %
COST
Total
As At
01-07-2013
10%
-
2013
FREE HOLD
Land
Building
Plant & machinery
Generator
Tools & Equipments
Electric Equepment
Office Equipments
Computers
Furniture & Fixture
Vehicles
Total
35,549,870
43,491,345
128,302,777
4,250,000
513,416
14,895,680
59,839
1,817,455
694,250
11,525,321
241,099,953
COST
Additions
26,805,407
22,579,578
107,579
123,900
418,840
18,938,650
68,973,954
(Deletions)
(380,000)
(380,000)
TOTAL
AS AT
30-06-2013
35,549,870
70,296,752
150,882,355
4,250,000
513,416
15,003,259
183,739
2,236,295
694,250
30,083,971
309,693,907
ACCUMULATED AS AT
01-07-2013
3,781,094
11,317,629
711,875
84,184
2,441,415
7,432
752,093
115,797
2,346,242
21,557,761
DEPRECIATION
FOR
THE
YEAR
2,097,201
6,471,582
353,813
42,923
1,251,960
16,635
356,349
57,845
2,764,936
13,413,244
(91,200)
(91,200)
ACCUMULA
TED AS AT
30-06-2013
5,878,295
17,789,211
1,065,688
127,107
3,693,375
24,067
1,108,442
173,642
5,019,978
34,879,805
W.D.V
AS AT
30-06-2013
RATE %
PARTICULARS
TOTAL
AS AT
01-07-2012
35,549,870
64,418,457
133,093,144
3,184,312
386,309
11,309,884
159,672
1,127,853
520,608
25,063,993
274,814,102
5
5
10
10
10
10
30
10
20
Ref. No.
File no:
Prepared by:
Checked by:
Reviewed by:
Particulars
Opening
Ref.
2014
(Rupees)
4,193,299
Telephone
9,140
Electricity Bill
698,199
Import L/Cs
383,229
37,079
76,554
Mobile
2,195
Exports
2,606,082
Vehicle
1,750
Rental income
3,814,228
8,007,527
(P-6)
Prepared by:
2014
Rupees
(15,304,153)
(15,304,153)
(15,304,153)
(15,304,153)
Less:
Tax depriaciation
Tax loss on disposal
Gratuity paid during the year
Gross Rental Income
Tax profit before WWF
WWF
WWF @ 2%
(15,304,153)
TAXATION
(15,304,153)
Profit before taxation @ 34%
(5,203,412)
Revenue
397,882,147
Minimum tax @ 1%
3,978,821
Higher of 1 and 2
3,978,821
Final Tax
Tax on trading revenue
(It is supposed that all Import stock has been sold so Tax is taken as Final)
Tax on Exports @ 1%
273,015
273,015
4,251,836
(3,060,831)
610,000
610,000
207,400
207,400
4,044,436
(11,014,046)
(11,014,046)