INTEGRATED FILING — Other than Banks



General information about company

Scrip code 000000
NSE Symbol MADHAVBAUG
MSEI Symbol NOTLISTED
ISIN INE0JR301013
Name of Company VAIDYA SANE AYURVED LABORATORIES LIMITED
Type of company SME
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 15-05-2026
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 07-05-2026
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Half Yearly
Reporting Quarter Yearly
Nature of report standalone or consolidated Standalone
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 Multi segment
Description of single segment
Start date and time of board meeting 15-05-2026   11:30:00
End date and time of board meeting 15-05-2026   12:30:00
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 Declaration of unmodified opinion
Whether the company has any related party? Yes
Whether the company has entered into any Related Party transaction during the selected half year for which it wants to submit disclosure? Yes
(I) We declare that the acceptance of fixed deposits by the bans/Non-Banking Finance Company are at the terms uniformly applicable/offered to all shareholders/public NA
(II) We declare that the scheduled commercial bank, as per RBI circular RBI/DBR/2015-16/19 dated March 03, 2016, has allowed additional interest of one per cent per annum, over and above the rate of interest mentioned in the schedule of interest rates on savings or a term deposits of banks staff and their exclusive associations as well as on deposits of Chairman, Chairman & Managing Director, Executive Director or such other Executives appointed for a fixed tenure. NA
(III) Whether the company is a high value debt listed entity according to regulation 15 (1A)? No
(a) If answer to above question is Yes, whether complying with proviso to regulation 23 (9), i.e., submitting RPT disclosures on the day of results publication?
(b) If answer to above question is No, please explain the reason for not complying.
Whether the updated Related Party Transactions (RPT) Policy (in compliance with Reg. 23 of SEBI LODR) has been uploaded on the website of the Company? Yes
Latest Date on which RPT policy is updated 25-02-2025
Indicate Company website link for updated RPT policy of the Company https://madhavbaug.org/policies-and-code-of-conduct/
Whether statement on deviation or variation for proceeds of public issue, rights issue, preferential issue, qualified institutions placement etc. is applicable to the company for the current quarter? Yes
No. of times funds raised during the quarter 2
Whether the disclosure for the Default on Loans and Debt Securities is applicable to the entity? Yes


Financial Results — Other than Bank

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 01-10-2025 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 Standalone Standalone
1 Revenue From Operations
Revenue from operations 5,243.70 9,962.27
Other income 122.07 218.73
Total Income 5,365.77 10,181.00
2 Expenses
(a) Cost of materials consumed 0.00 0.00
(b) Purchases of stock-in-trade 1,340.57 2,630.78
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 0.00 0.00
(d) Employee benefit expense 877.16 1,742.95
(e) Finance costs 73.55 80.62
(f) Depreciation and amortisation expense 287.65 561.41
(g) Other Expenses
1 Other Expenses 2,606.60 4,556.38
Total other expenses 2,606.60 4,556.38
Total expenses 5,185.53 9,572.14
3 Profit before exceptional and extraordinary items and tax 180.24 608.86
4 Exceptional items 0.00 0.00
5 Profit before extraordinary items and tax 180.24 608.86
6 Extraordinary items 0.00 0.00
7 Profit before tax 180.24 608.86
8 Tax Expense
Current tax 18.11 147.40
Deferred tax (8.95) (32.00)
Total tax expenses 9.16 115.40
9 Net Profit Loss for the period from continuing operations 171.08 493.46
10 Profit (loss) from discontinuing operations before tax 0.00 0.00
11 Tax expense of discontinuing operations 0.00 0.00
12 Net profit (loss) from discontinuing operation after tax 0.00 0.00
13 Profit (loss) for period before minority interest 171.08 493.46
14 Share of profit (loss) of associates
15 Profit (loss) of minority interest
16 Net profit (Loss) for the period 171.08 493.46
17 Details of equity share capital
Paid-up equity share capital 10.00 10.00
Face value of equity share capital 10 10
18 Reserves excluding revaluation reserve 0.00
19 Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 1.62 4.69
Diluted earnings (loss) per share from continuing and discontinued operations 1.34 4.41
20 Debt equity ratio
21 Debt service coverage ratio
22 Interest service coverage ratio
23 Disclosure of notes on financial results


Remarks

20 Debt equity ratio
21 Debt service coverage ratio
22 Interest service coverage ratio


Cash flow statement — indirect

Amount in (Lakhs)

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 Standalone
1 Statement of cash flows
Cash flows from used in operating activities
Profit before extraordinary items and tax 608.86
2 Adjustments for reconcile profit (loss)
Adjustments to profit (loss)
Adjustments for finance costs (175.15)
Adjustments for depreciation and amortisation expense 561.41
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for unrealised foreign exchange losses gains 0.00
Adjustments for dividend income 0.00
Adjustments for share-based payments 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 11.88
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments to profit (loss) 398.14
3 Adjustments for working capital
Adjustments for decrease (increase) in inventories 62.22
Adjustments for decrease (increase) in trade receivables (260.96)
Adjustments for decrease (increase) in other current assets (228.20)
Adjustments for increase (decrease) in trade payables (20.04)
Adjustments for increase (decrease) in other current liabilities 30.86
Adjustments for provisions 37.52
Total adjustments for working capital (378.60)
Total adjustments for reconcile profit (loss) 19.54
Net cash flows from (used in) operations 628.40
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 211.74
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities before extraordinary items 416.66
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) operating activities 416.66
4 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 747.30
Proceeds from sales of intangible assets 0.00
Purchase of intangible 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 175.15
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash (1,635.37)
Proceeds from government grants 0.00
Net cash flows from (used in) investing activities before extraordinary items (2,207.52)
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) investing activities (2,207.52)
Cash flows from used in financing activities
Proceeds from issuing shares 0.00
Proceeds from issuing other equity instruments 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 112.53
Repayments of borrowings 0.00
Dividends paid 0.00
Interest paid 15.26
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 1,576.09
Net cash flows from (used in) financing activities before extraordinary items 1,673.36
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) financing activities 1,673.36
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes (117.50)
6 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 (117.50)
Cash and cash equivalents cash flow statement at beginning of period 151.56
Cash and cash equivalents cash flow statement at end of period 34.06


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 Standalone
Equity and liabilities
1 Shareholders' funds
Share capital 1,051.35
Reserves and surplus 5,412.18
Money received against share warrants 0.00
Total shareholders' funds 6,463.53
2 Share application money pending allotment 1,576.09
3 Deferred government grants 0.00
4 Minority interest
5 Non-current liabilities
Long-term borrowings 0.00
Deferred tax liabilities (net) 0.00
Foreign currency monetary item translation difference liability account 0.00
Other long-term liabilities
1 Other Long term Liabilities 143.61
Total of Other long-term liabilities 143.61
Long-term provisions 176.82
Total non-current liabilities 320.43
6 Current liabilities
Short-term borrowings 258.53
Trade Payables
(A) Total outstanding dues of micro enterprises and small enterprises 114.94
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 584.30
Total Trade payable 699.24
Other current liabilities
1 Other Current Liabilities 159.72
Total of Other long-term liabilities 159.72
Short-term provisions 222.69
Total current liabilities 1,340.18
Total equity and liabilities 9,700.23
Assets
1 Non-current assets
i Property, Plant and Equipment and Intangible assets
Property, Plant and Equipment 2,055.01
Producing properties 0.00
Intangible assets 793.24
Preproducing properties 0.00
Property, Plant and Equipment capital work-in-progress 140.16
Intangible assets under development or work-in-progress 20.20
Total Property, Plant and Equipment and Intangible assets 3,008.61
ii Non-current investments 2,151.82
v Deferred tax assets (net) 12.70
vi Foreign currency monetary item translation difference asset account 0.00
vii Long-term loans and advances 382.29
Other non-current assets
1 Other Non Current Assets 337.50
Total of Other non-current assets 337.50
Total non-current assets 5,892.92
Current assets
Current investments 2,168.51
Inventories 140.08
Trade receivables 951.72
Cash and cash equivalents 34.06
Bank balance other than cash and cash equivalents 0.00
Short-term loans and advances 512.94
Other current assets
Total of Other current assets
Total current assets 3,807.31
Total assets 9,700.23
Disclosure of notes on assets and liabilities Textual Information(1)


Text Block

Textual Information(1)


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)
Date of start of reporting period 01-10-2025 01-04-2025
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 Standalone Standalone
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
1 Hospital Activity 1,572.36 2,862.55
2 Sale of Product Activity 3,316.47 6,434.07
3 Common/unallocable 354.86 665.66
Total Segment Revenue 5,243.69 9,962.28
Less: Inter segment revenue 0.00 0.00
Revenue from operations 5,243.69 9,962.28
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
1 Hospital Activity 978.25 1,637.36
2 Sale of Product Activity 1,276.22 2,482.11
3 Common/unallocable (2,424.07) (4,591.93)
Total Profit before tax (169.60) (472.46)
i. Finance cost 73.56 80.62
ii. Other Unallocable Expenditure net off Unallocable income 296.81 676.81
Profit before tax (539.97) (1,229.89)
3 (Segment Asset - Segment Liabilities)
Segment Asset
1 Hospital Activity 2,184.71 2,184.71
2 Sale of Product Activity 0.00 0.00
3 Common/unallocable 0.00 0.00
Total Segment Asset 2,184.71 2,184.71
Un-allocable Assets 7,515.52 7,515.52
Net Segment Asset 9,700.23 9,700.23
4 Segment Liabilities
Segment Liabilities
1 Hospital Activity 100.73 100.73
2 Sale of Product Activity 199.64 199.64
3 Common/unallocable 0.00 0.00
Total Segment Liabilities 300.37 300.37
Un-allocable Liabilities 9,399.86 9,399.86
Net Segment Liabilities 9,700.23 9,700.23
Disclosure of notes on segments




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 Declaration of unmodified opinion
Auditor's 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 Yes
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 A A Mohare & Co. Yes 31-12-2027
2 A A Mohare & Co. Yes 31-12-2027


Statement on Deviation or Variation for proceeds of Public Issue, Rights Issue, Preferential Issue, Qualified Institutions Placement Etc. (1)

Amount in (Lakhs)

Mode of Fund Raising Preferential Issues
Description of mode of fund raising (Applicable in case of others is selected)
Date of Raising Funds 14-08-2023
Amount Raised 10,66,44,600.00
Report filed for Quarter ended 31-03-2026
Monitoring Agency Not Applicable
Monitoring Agency Name, if applicable
Is there a Deviation / Variation in use of funds raised No
If yes, whether the same is pursuant to change in terms of a contract or objects, which was approved by the shareholders
If Yes, Date of shareholder Approval
Explanation for the Deviation / Variation
Comments of the Audit Committee after review None- reviewed by the Audit Committee at its Meeting held on 15th May, 2026
Comments of the auditors, if any None
Sr. Original Object Modified Object, if any Original Allocation Modified allocation, if any Funds Utilised Amount of Deviation/Variation for the quarter according to applicable object Remarks if any


Statement on Deviation or Variation for proceeds of Public Issue, Rights Issue, Preferential Issue, Qualified Institutions Placement Etc. (2)

Amount in (Lakhs)

Mode of Fund Raising Preferential Issues
Description of mode of fund raising (Applicable in case of others is selected)
Date of Raising Funds 23-01-2026
Amount Raised 15,76,08,750.00
Report filed for Quarter ended 31-03-2026
Monitoring Agency Not Applicable
Monitoring Agency Name, if applicable
Is there a Deviation / Variation in use of funds raised No
If yes, whether the same is pursuant to change in terms of a contract or objects, which was approved by the shareholders
If Yes, Date of shareholder Approval
Explanation for the Deviation / Variation
Comments of the Audit Committee after review None- reviewed by the Audit Committee at its Meeting held on 15th May, 2026
Comments of the auditors, if any None
Sr. Original Object Modified Object, if any Original Allocation Modified allocation, if any Funds Utilised Amount of Deviation/Variation for the quarter according to applicable object Remarks if any


Signatory Details

Name of signatory Rohit Sane
Designation of person Managing Director
Place Thane
Date 15-05-2026


Amount in (Lakhs)

Format for Disclosure of Related Party Transactions (applicable only for half-yearly filings i.e., 2nd and 4th quarter)

Sr No. Additional disclosure of related party transactions - applicable only in case the related party transaction relates to loans, inter-corporate deposits, advances or investments made or given by the listed entity/subsidiary. These details need to be disclosed only once, during the reporting period when such transaction was undertaken.
Details of the party (listed entity /subsidiary) entering into the transaction Details of the counterparty Type of related party transaction Details of other related party transaction Value of the related party transaction as approved by the audit committee Remarks on approval by audit committee Value of the related party transaction ratified by the audit committee Date of Audit Committee Meeting where the ratification was approved Value of transaction during the reporting period In case monies are due to either party as a result of the transaction In case any financial indebtedness is incurred to make or give loans, inter-corporate deposits, advances or investments Details of the loans, inter-corporate deposits, advances or investments Notes
Name PAN Name PAN Relationship of the counterparty with the listed entity or its subsidiary Opening balance Closing balance Nature of indebtedness (loan/ issuance of debt/ any other etc.) Details of other indebtedness Cost Tenure Nature (loan/ advance/ intercorporate deposit/ investment ) Interest Rate (%) Tenure Secured/ unsecured Purpose for which the funds will be utilised by the ultimate recipient of funds (endusage)
1 Vaidya Sane Ayurved Laboratoies Limited Dr. Rohit Madhav Sane Managing Director Remuneration 60,00,000.00 NA 0.00 22-05-2025 60,00,000.00 2,42,300.00 (10,200.00)
2 Vaidya Sane Ayurved Laboratoies Limited Dr. Rohit Madhav Sane Managing Director Any other transaction Rent 41,04,713.00 NA 0.00 22-05-2025 41,04,713.00 0.00 0.00
3 Vaidya Sane Ayurved Laboratoies Limited Dr. Rohit Madhav Sane Managing Director Sale of goods or services 21,04,197.60 NA 0.00 22-05-2025 21,04,197.60 1,01,999.53 1,19,570.11
4 Vaidya Sane Ayurved Laboratoies Limited Dr. Vidyut Bipin Ghag Whole time Director Remuneration 22,30,000.00 NA 0.00 22-05-2025 22,30,000.00 0.00 0.00
5 Vaidya Sane Ayurved Laboratoies Limited Mr. Ratnakar Rai Independent Director Remuneration 1,50,000.00 NA 0.00 22-05-2025 1,50,000.00 1,89,000.00 1,35,000.00
6 Vaidya Sane Ayurved Laboratoies Limited Mr. Mahesh Kshirsagar Independent Director Remuneration 1,50,000.00 NA 0.00 22-05-2025 1,50,000.00 1,89,000.00 1,35,000.00
7 Vaidya Sane Ayurved Laboratoies Limited Mr. Sushrut Dambal Independent Director Remuneration 1,50,000.00 NA 0.00 22-05-2025 1,50,000.00 1,89,000.00 1,35,000.00
8 Vaidya Sane Ayurved Laboratoies Limited Mr. Narendra Pawar CFO (Appointed on 27-05-2024) Remuneration 19,89,000.00 NA 0.00 22-05-2025 19,89,000.00 0.00 0.00
9 Vaidya Sane Ayurved Laboratoies Limited Ms. Sapna Vaishnav CS ( Appointd on Date 17-08-2024) Remuneration 13,55,886.00 NA 0.00 22-05-2025 13,55,886.00 0.00 0.00
10 Vaidya Sane Ayurved Laboratoies Limited Dr. Gurudatta Amin Chief Medical Officer Remuneration 34,00,008.00 NA 0.00 22-05-2025 34,00,008.00 0.00 0.00
11 Aaharshastra Foodz Private Limited Mrs. Pooja Patil Directors Remuneration 0.00 NA 0.00 22-05-2025 0.00 6,241.27 0.00
12 Aaharshastra Foodz Private Limited Mr. Kiran Zende Directors Loan 0.00 NA 0.00 22-05-2025 0.00 0.00 46,000.00
13 Vaidya Sane Ayurved Laboratoies Limited Aaharshastra Foodz Private Limited Subsidiary Company Any other transaction Profeesional Fees 4,000.00 NA 0.00 22-05-2025 4,000.00 (6,542.67) 95,600.00
14 Vaidya Sane Ayurved Laboratoies Limited Aaharshastra Foodz Private Limited Subsidiary Company Any other transaction Interest on ICD 1,69,540.00 NA 0.00 22-05-2025 1,69,540.00 13,26,644.00 21,94,634.00
15 Vaidya Sane Ayurved Laboratoies Limited F-Health Acceletors Private Limited Subsidiary Company Any other transaction Loans/Inter corporate Deposit 0.00 NA 0.00 22-05-2025 0.00 1,00,05,500.00 1,00,74,192.00
16 Dynamic Remedies Private Limited Kiran Bhide Director Remuneration 35,50,849.00 NA 0.00 22-05-2025 35,50,849.00 3,34,800.00 5,89,134.00
17 Dynamic Remedies Private Limited Kiran Bhide Director Any other transaction Expenses Reimbursment 0.00 NA 0.00 22-05-2025 0.00 0.00 0.00
18 Dynamic Remedies Private Limited Rajeev Puranik Director (Exit Date 27-01-2025) Remuneration 0.00 NA 0.00 22-05-2025 0.00 0.00 0.00
19 Dynamic Remedies Private Limited Dr Gurudatta Amin Director (Appointed ON 27/01/2025) Remuneration 2,25,000.00 NA 0.00 22-05-2025 2,25,000.00 0.00 0.00
20 Dynamic Remedies Private Limited Madura Bhide Director (Exit Date 23-10-2023) and Relative of Director of Holding Company Sale of goods or services 42,819.76 NA 0.00 22-05-2025 42,819.76 5,427.47 13,914.47
21 Dynamic Remedies Private Limited Dr Rekha Paralkar Relative of Director of Holding Company Sale of goods or services 92,142.67 NA 0.00 22-05-2025 92,142.67 3,057.00 15,855.00
22 Dynamic Remedies Private Limited Dr. Rohit Sane Managing Director of Holding Company Sale of goods or services 53,421.00 NA 0.00 22-05-2025 53,421.00 6,851.00 4,452.00
23 U V Ayrugen Private Limited Parikshit Bhide Director Remuneration 12,00,000.00 NA 0.00 22-05-2025 12,00,000.00 94,831.00 82,959.00
24 U V Ayrugen Private Limited Pradip Patil Director (Appointed ON 27/01/2025) Remuneration 0.00 NA 0.00 22-05-2025 0.00 0.00 0.00
25 U V Ayrugen Private Limited Pradip Patil Director (Appointed ON 27/01/2025) Any other transaction Expenses Reimbursment 2,78,132.00 NA 0.00 22-05-2025 2,78,132.00 30,000.00 0.00
26 U V Ayrugen Private Limited Dr. Rohit Sane Managing Director of Holding Company Any other transaction Expenses Reimbursment 0.00 NA 0.00 22-05-2025 0.00 0.00 0.00
27 U V Ayrugen Private Limited Sonali Patil Spouse of Director Any other transaction Professional Fees 48,000.00 NA 0.00 22-05-2025 48,000.00 0.00 0.00
Total value of transaction during the reporting period 2,72,97,709.03





Format for Disclosing Outstanding Default on Loans and Debt Securities

Amount in (Lakhs)

Sr. No. Particulars Amount Remarks
1. Loans / revolving facilities like cash credit from banks / financial institutions
A Total amount outstanding as on date 0.00
B Of the total amount outstanding, amount of default as on date 0.00
2. Unlisted debt securities i.e. NCDs and NCRPS
A Total amount outstanding as on date 0.00
B Of the total amount outstanding, amount of default as on date 0.00
3. Total financial indebtedness of the listed entity including short-term and long-term debt 0.00