|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
53,113
|
168,066
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(1,101,787)
|
(48,566)
|
|
|
|
|
|
|
|
|
Other
|
(11,584,790)
|
4,187,010
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(12,633,464)
|
4,306,510
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(317,838)
|
(34,048)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
7,952,602
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
1,988,150
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(317,838)
|
9,906,704
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(12,951,302)
|
14,213,214
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
15,718,918
|
16,714,382
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(17,701,621)
|
(22,712,632)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(4,478,148)
|
(4,344,917)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(6,460,851)
|
(10,343,167)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(19,412,154)
|
3,870,046
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
24,325,815
|
18,514,668
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
5,809
|
(16,650)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
4,919,469
|
22,368,065
|
|
|
|
|
|
|
|
|