INTEGRATED FILING — NBFC



General information about company

Scrip code 519224
NSE Symbol WILLAMAGOR
MSEI Symbol NOTLISTED
ISIN INE210A01017
Name of company WILLIAMSON MAGOR & COMPANY LIMITED
Type of company Main Board
Class of security Equity
Date of start of financial year 01-04-2025
Date of end of financial year 31-03-2026
Date of board meeting when results were approved 26-05-2026
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 18-05-2026
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Single segment
Description of single segment Investment & Lending
Start date and time of board meeting 26-05-2026   13:00:00
End date and time of board meeting 26-05-2026   18:55:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Statement on impact of audit qualification


Financial Results — NBFC

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-01-2026 01-04-2025
B Date of end of reporting period 31-03-2026 31-03-2026
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
1 Income
Revenue from operations
(i) Interest Income 0.02 0.09
(ii) Dividend Income 0.00 86.49
(iii) Rental Income 0.00 0.00
(iv) Fees and commission Income 0.00 0.00
(v) Net gain on fair value changes 0.00 0.00
(vi) Net gain on derecognition of financial instruments under amortised cost category 0.00 0.00
(vii) Sale of products (including Excise Duty) 0.00 0.00
(viii) Sale of services 6.40 67.35
(ix) Other revenue from operations
Total other revenue from operations
Total Revenue From Operations 6.42 153.93
Other income 19.67 15,117.86
Total income 26.09 15,271.79
2 Expenses
Cost of materials consumed 0.00 0.00
Purchases of stock-in-trade 0.00 0.00
Changes in inventories of finished goods, work-in-progress and stock-in-trade 0.00 0.00
Employee benefit expense 8.59 34.92
Finance costs 1.48 10.19
Depreciation, depletion and amortisation expense 0.05 0.16
Fees and commission expense 0.00 0.00
Net loss on fair value changes 0.00 0.00
Net loss on derecognition of financial instruments under amortised cost category 0.00 0.00
Impairment on financial instruments 0.00 0.00
(f) Other expenses
1 Legal and Professional Charges 6.35 30.58
2 Asset Written Off (1.83) 15,011.53
3 Other expenses 22.65 53.66
Total other expenses 27.17 15,095.77
Total expenses 37.29 15,141.04
3 Total profit before exceptional items and tax (11.20) 130.75
4 Exceptional items 0.00 0.00
5 Total profit before tax (11.20) 130.75
7 Tax expense
8 Current tax 0.00 0.00
9 Deferred tax 241.40 256.16
10 Total tax expenses 241.40 256.16
11 Net Profit Loss for the period from continuing operations (252.60) (125.41)
12 Profit (loss) from discontinued operations before tax 0.00 0.00
13 Tax expense of discontinued operations 0.00 0.00
17 Net profit (loss) from discontinued operation after tax 0.00 0.00
14 Share of profit (loss) of associates and joint ventures accounted for using equity method (0.24) (0.36)
15 Total profit (loss) for period (252.84) (125.77)
16 Other comprehensive income net of taxes (4,429.84) 748.13
17 Total Comprehensive Income for the period (4,682.68) 622.36
18 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent 0.00 0.00
Total profit or loss, attributable to non-controlling interests 0.00 0.00
19 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent 0.00 0.00
Total comprehensive income for the period attributable to owners of parent non-controlling interests 0.00 0.00
20 Details of equity share capital
Paid-up equity share capital 1,095.64 1,095.64
Face value of equity share capital 10 10
21 Reserves excluding revaluation reserve (23,224.44)
22 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings per share from continuing operations -2.31 -1.15
Diluted earnings per share from continuing operations -2.31 -1.15
ii Earnings per equity share for discontinued operations
Basic earnings per share from discontinued operations 0 0
Diluted earnings per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings per share -2.31 -1.15
Diluted earnings per share -2.31 -1.15
23 Debt equity ratio
24 Debt service coverage ratio
25 Interest service coverage ratio
26 Disclosure of notes on financial results


Remarks

23 Debt equity ratio
24 Debt service coverage ratio
25 Interest service coverage ratio


Cash flow statement, indirect

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2025
B Date of end of reporting period 31-03-2026
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Consolidated
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 130.75
Adjustments for reconcile profit (loss)
Adjustments for finance costs 10.19
Adjustments for decrease (increase) in inventories 0.00
Adjustments for decrease (increase) in trade receivables, current (35.55)
Adjustments for decrease (increase) in trade receivables, non-current (0.42)
Adjustments for decrease (increase) in other current assets 0.00
Adjustments for decrease (increase) in other non-current assets (4.36)
Adjustments for other financial assets, non-current 0.00
Adjustments for other financial assets, current 15,011.53
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current 15.11
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 10.87
Adjustments for increase (decrease) in other non-current liabilities 0.00
Adjustments for depreciation and amortisation expense 0.16
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for provisions, current (15,116.46)
Adjustments for provisions, non-current (0.62)
Adjustments for other financial liabilities, current 101.93
Adjustments for other financial liabilities, non-current (4.73)
Adjustments for unrealised foreign exchange losses gains 0.00
Adjustments for dividend income 0.00
Adjustments for interest income 0.00
Adjustments for share-based payments 0.00
Adjustments for fair value losses (gains) 0.00
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow 0.00
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items 0.00
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments for reconcile profit (loss) (12.35)
Net cash flows from (used in) operations 118.40
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 13.45
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 104.95
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0.00
Cash flows used in obtaining control of subsidiaries or other businesses 0.00
Other cash receipts from sales of equity or debt instruments of other entities 0.00
Other cash payments to acquire equity or debt instruments of other entities 0.00
Other cash receipts from sales of interests in joint ventures 0.00
Other cash payments to acquire interests in joint ventures 0.00
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0.00
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0.00
Proceeds from sales of property, plant and equipment 0.00
Purchase of property, plant and equipment 0.00
Proceeds from sales of investment property 0.00
Purchase of investment property 0.00
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Proceeds from sales of intangible assets under development 0.00
Purchase of intangible assets under development 0.00
Proceeds from sales of goodwill 0.00
Purchase of goodwill 0.00
Proceeds from biological assets other than bearer plants 0.00
Purchase of biological assets other than bearer plants 0.00
Proceeds from government grants 0.00
Proceeds from sales of other long-term assets 0.00
Purchase of other long-term assets 0.00
Cash advances and loans made to other parties 0.00
Cash receipts from repayment of advances and loans made to other parties 0.00
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0.00
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0.00
Dividends received 0.00
Interest received 0.00
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) investing activities 0.00
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0.00
Payments from changes in ownership interests in subsidiaries 0.00
Proceeds from issuing shares 0.00
Proceeds from issuing other equity instruments 0.00
Payments to acquire or redeem entity's shares 0.00
Payments of other equity instruments 0.00
Proceeds from exercise of stock options 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 173.05
Repayments of borrowings 249.23
Payments of lease liabilities 0.00
Dividends paid 0.00
Interest paid 10.19
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) financing activities (86.37)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 18.58
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0.00
Net increase (decrease) in cash and cash equivalents 18.58
Cash and cash equivalents cash flow statement at beginning of period 9.66
Cash and cash equivalents cash flow statement at end of period 28.24




Statement of Asset and Liabilities

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-04-2025
Date of end of reporting period 31-03-2026
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Consolidated
Assets
1 Finanical Asset
Cash and cash equivalents 26.89
Bank Balance other than (a) above 1.35
Derivative financial instruments 0.00
Receivables
(I) Trade Receivables 932.82
(II) Other Receivables 6,156.85
Loans 0.00
Investments 19,765.74
Other Financial assets
1 Other Financial assets 71.44
Total of Other Financial assets 71.44
Total Financial Assets 26,955.09
2 Non Financial Asset
Inventories 0.00
Current tax assets (Net) 29.11
Deferred tax Assets (Net) 12,651.32
Investment Property 0.00
Biological assets other than bearer plants 0.00
Property, Plant and Equipment 6.53
Capital work-in-progress 0.00
Intangible assets under development 0.00
Goodwill 0.00
Other Intangible assets 0.00
Other non-financial assets
1 Other non-financial assets 15.34
Total of Other non-financial assets 15.34
Total Non Financial Assets 12,702.30
Total assets 39,657.39
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 1,095.64
Other equity (23,224.44)
Total equity attributable to owners of parent (22,128.80)
Non controlling interest 0
Total equity (22,128.80)
2 Liabilities
2.1 Financial Liabilities
(a) Derivative financial instruments 0.00
(b) Payables 0.00
(I)Trade Payables
(i) total outstanding dues of micro enterprises and small enterprises 0.00
(ii) total outstanding dues of creditors other than micro enterprises and small enterprises 371.06
II) Other Payables
(i) total outstanding dues of micro enterprises and small enterprises 76.14
(ii) total outstanding dues of creditors other than micro enterprises and small enterprises 53.57
(C ) Debt Securities 3,350.91
(d) Borrowings (Other than Debt Securities) 51,996.08
(e) Deposits 46.76
(f) Subordinated Liabilities 0.00
Other financial liabilities
1 Other financial liabilities 5,765.32
Total of Other financial liabilities 5,765.32
Total Financial Liabilities 61,659.84
2.2 Non-Financial Liabilities
(a) Current tax liabilities (Net) 0.00
(b) Provisions 34.72
(C ) Deferred tax liabilities (Net) 0.00
Other non-financial liabilities
1 Other non-financial liabilities 91.63
Total of Other non-financial liabilities 91.63
Total Non Financial Liabilities 126.35
Total liabilities 61,786.19
Total equity and liabilites 39,657.39
Disclosure of notes on assets and liabilities


Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-01-2026 01-04-2025
B Date of end of reporting period 31-03-2026 31-03-2026
Whether results are audited or unaudited Audited Audited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets
Net Segment Asset
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities
Net Segment Liabilities
Disclosure of notes on segments


Other Comprehensive Income

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-01-2026 01-04-2025
B Date of end of reporting period 31-03-2026 31-03-2026
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Changes in fair value of FVOCI Equity Instruments -516910000 187617000
2 Remeasurement of post-employment benefit obligations 8000 8000
Total Amount of items that will not be reclassified to profit and loss -516902000 187625000
2 Income tax relating to items that will not be reclassified to profit or loss (739.18) 1,128.12
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss
5 Total Other comprehensive income (4,429.84) 748.13




Details of Impact of Audit Qualification

Amount in (Lakhs)

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Statement on impact of audit qualification
Auditor's opinion Qualified opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 V Singhi & Associates Yes 28-02-2027


Financial details

Amount in (Lakhs)

Sr. Particulars Audited Figures (as reported before adjusting for qualifications) Adjusted Figures (audited figures after adjusting for qualifications)
1 Turnover / Total income 15,271.79 15,271.79
2 Total Expenditure 15,141.04 21,854.69
3 Net Profit/(Loss) (125.77) (6,839.06)
4 Earnings Per Share -1.15 -62.42
5 Total Assets 39,657.39 37,236.24
6 Total Liabilities 61,786.19 66,078.70
7 Net Worth (22,128.80) (28,842.46)


Standalone Audit qualification

Amount in (Lakhs)

Sr. Details of Audit Qualification Type of Audit Qualification Frequency of qualification For Audit Qualification(s) where the impact is quantified by the auditor For Audit Qualification(s) where the impact is not quantified by the auditor
Management's Views (i) Management's estimation on the impact of audit qualification (ii) If management is unable to estimate the impact, reasons for the same Auditors' Comments on (i) or (ii) above
1 Textual Information(1) Qualified opinion Repetitive Textual Information(2) Textual Information(3) Textual Information(4) Textual Information(5)
2 Textual Information(6) Qualified opinion Repetitive Textual Information(7) Textual Information(8) Textual Information(9) Textual Information(10)
3 Textual Information(11) Qualified opinion Repetitive Textual Information(12) Textual Information(13) Textual Information(14) Textual Information(15)
4 Textual Information(16) Qualified opinion Repetitive Textual Information(17) Textual Information(18) Textual Information(19) Textual Information(20)
5 Textual Information(21) Qualified opinion Whether appeared first time Textual Information(22) Textual Information(23) Textual Information(24) Textual Information(25)
6 Textual Information(26) Qualified opinion Repetitive Textual Information(27) Textual Information(28) Textual Information(29) Textual Information(30)


Text Block

Textual Information(1) (1) Going Concern Assumption in preparation of the Statement n nThe Parent Company had defaulted in repayment of borrowings to its financial institutional lenders and others. In view of the Management, the Parent Company would be able to improve its net working capital position to discharge its current and non-current financial obligations. However, in view of the uncertainties involved, these events and conditions indicate a material uncertainty which may cast a significant doubt on the Parent Companys ability to continue as a going concern. Accordingly, the use of going concern assumption of accounting in preparation of this Statement is not adequately and appropriately supported as per the requirements of Indian Accounting Standard 1 Presentation of Financial Statements.
Textual Information(2) Not quantified.
Textual Information(3) Estimation not possible.
Textual Information(4) Estimation not possible.
Textual Information(5) Not able to comment on impact of going concern assumption at present (Refer (a) Basis for Qualified Opinion).
Textual Information(6) (2) Non-recognition of Interest Expense n nWe draw attention to Note No. 5 (b) of the Statement relating to non-recognition of interest expense on secured borrowings from financial institutions and unsecured inter-corporate borrowings. As the matter is under dispute / negotiation, the Parent Company has neither recognized nor ascertained any finance cost on such secured borrowings for the period given hereunder: n nSl. nNo.tName of the Secured Lendert Period for which interest has not been provided for n1tHDFC Bank Limited t From April, 2021 upto March, 2026 n nInterest expense on unsecured inter-corporate borrowings amounting to Rs. 4,29,251 thousand for the year ended 31st March, 2026 including Rs. 1,05,962 thousand for the quarter ended on that date has not been recognised by the Parent Company. As a result, finance cost and liability on account of interest to that extent is understated and Total Comprehensive Loss is understated. Further, penal/compound interest and other adjustments in respect of borrowings have not been recognised and amount payable to the lenders and other parties in this respect are lacking confirmation from respective parties and consequential reconciliation. Pending final determination of amounts with respect to these, adjustments and impacts arising therefrom have not been ascertained and as such cannot be commented upon by us. nThis constitutes a departure from the requirements of Indian Accounting Standard 109 Financial Instruments and accrual basis of accounting.
Textual Information(7) The Parent Company has disagreement with lenders regarding the steep interest rates hence nothing is provided nor paid by the company. nAs the matter is under dispute, the Board of Directors has decided not to recognize interest expense on its borrowings for the current period in the Audited Financial Results as the same is unascertainable at present.
Textual Information(8) Not Applicable.
Textual Information(9) Not Applicable.
Textual Information(10) Not able to comment on impact of going concern assumption at present (Refer (b) Basis for Qualified Opinion).
Textual Information(11) (3) Default in repayment of Interest and Principal of Debt Securities nWe draw attention to Note No. 6 of the Statement with respect to default in repayment of Principal and Interest on Non-Convertible Debentures issued to IL&FS Financial Services Limited and subsequent settlement agreed upon. In earlier years, Security provided by the Parent Company by way of mortgage/pledge of certain properties with the Debenture Trustee against issue of above debentures have been invoked by the Debenture Trustee from time to time. nThe Management has ascertained and decided to adjust disposal proceeds and payment made as per the settlement agreement from the outstanding value of debentures and estimated interest as per the repayment schedule. We are unable to ascertain the effect of the same as of now due to the lack of requisite confirmations and pending reconciliations.
Textual Information(12) Not quantified.
Textual Information(13) Estimation not possible.
Textual Information(14) Estimation not possible.
Textual Information(15) The Management need to take confirmation and do reconciliation to calculate the impact on Debt Securities. (Refer (c) Basis for Qualified Opinion).
Textual Information(16) (4) Balances of receivables, unsecured and secured loan creditors and their balance confirmations. nWe draw attention to Note No. 9 with respect to certain balances, relating to trade and other receivables and liabilities including those payable to loan creditors lacking reconciliation and confirmation. Non-determination/ recognition of amount payable in respect of claims pursuant to the undertaking executed between the Parent company and the lenders in respect of certain group companies regarding company's obligation in respect of the settlement arrived at with corporate lenders. Pending determination of the company's obligation and finalization of terms and conditions following the agreement arrived at with the parties, adjustments to be made in this respect are currently not ascertainable and as such cannot be commented upon by us.
Textual Information(17) Not quantified.
Textual Information(18) Estimation not possible.
Textual Information(19) Estimation not possible.
Textual Information(20) The Management need to take confirmation and do reconciliation to calculate the impact of Borrowings and Loans and Advances. (Refer (d) Basis for Qualified Opinion).
Textual Information(21) (5) Default in payment of interest and repayment of principal of secured and unsecured loans n nWe draw attention to Note No. 5(b) & 8 of the Statement with respect to default in payment of interest and repayment of principal of Loan borrowed from secured and unsecured lenders of the Company.
Textual Information(22) Not quantified.
Textual Information(23) Estimation not possible.
Textual Information(24) Estimation not possible.
Textual Information(25) Not able to comment on impact at present. (Refer (e) Basis for Qualified Opinion).
Textual Information(26) (6) Recognition of Deferred Tax Assets n nWe draw attention to Note No. 10 of the Statement relating to recognition of Deferred Tax Assets amounting to Rs. 12,65,137 thousand as at 31st March, 2026. Considering the managements assessment of going concern assumption in the Statement, the threshold of reasonable certainty for recognizing the deferred tax assets as per Indian Accounting Standard 12 Income Taxes has not been met. Consequently, deferred tax assets are overstated and total comprehensive income for the year ended 31st March, 2026 is understated by that extent.
Textual Information(27) Not quantified.
Textual Information(28) Estimation not possible.
Textual Information(29) Estimation not possible.
Textual Information(30) Not able to comment on impact at present. (Refer (f) Basis for Qualified Opinion).


Signatories details

Name of CEO / Managing director SUDIPTA CHAKRABORTY
Name of CFO SUDIPTA CHAKRABORTY
Name of audit committee chairman TABREZ AHMED
Name of statutory auditor V. SINGHI & ASSOCIATES
Name of other signatory, if any, with designation
Place KOLKATA
Date 26-05-2026