Company Name Shemaroo

Year End 2019

Ticker Shemaroo

Income Sheet Historical Forecast

2017 2018 2019 2020 2021 2022
Income
Revenue from Operations 47678 54805
Other Income 185 170
Total Income
Expenses
Operational Cost 26987 29691
Employee benefits 3923 5411
Finance Cost 3072 2550
Depreciation 506 553
Other Expense 2754 3585

Profit Beforre Tax

Tax Expense
Current Tax 3981 4611
Deferred tax Liability/ (Asset) -306 -37
Total Tax Expense

Profit for the Year 6949 8611

Other Comprehensive Income

Items that will not be reclassified to Profit and Los 63 59
Tax relating to items that will not be reclassified to P -22 -21
Total Other Comprehensive Income for the year (B)

Total comprehensive income for the year (A + B) 6990 8650

Earnings per equity share [face value of share ` 10]

(a) Basic 26 32
(b) Diluted 26 32
Forecast
2023 2024 2025 2026