|
|
Receipts
|
60,479,102
|
56,295,301
|
|
|
|
|
|
|
-
|
-
|
Payments
|
(55,326,301)
|
(53,516,112)
|
|
|
|
|
|
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Interest Received
|
13,087
|
1,056
|
|
|
|
|
|
|
-
|
-
|
Interest Paid
|
(788,607)
|
(710,114)
|
|
|
|
|
|
|
-
|
-
|
Taxes Paid
|
(321,320)
|
(256,504)
|
|
|
|
|
|
|
-
|
-
|
Other
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Net Operating Cash Flow
|
4,055,961
|
1,813,627
|
|
|
|
|
|
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(131,885)
|
(249,229)
|
|
|
|
|
|
|
-
|
-
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Payments for Subsidiaries
|
-
|
(1,949,867)
|
|
|
|
|
|
|
-
|
-
|
Proceeds from PP&E
|
(205,264)
|
(43,596)
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Net Investment Cash Flow
|
(337,149)
|
(2,242,692)
|
|
|
|
|
|
|
-
|
-
|
Operating CF less Investment CF
|
3,718,812
|
(429,065)
|
|
|
|
|
|
|
-
|
-
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Borrowings
|
-
|
509,109
|
|
|
|
|
|
|
-
|
-
|
Repayment of Borrowings
|
(1,000,000)
|
-
|
|
|
|
|
|
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Financing Activities
|
(1,071,354)
|
(1,089,513)
|
|
|
|
|
|
|
-
|
-
|
Net Financing Cash Flow
|
(2,071,354)
|
(580,404)
|
|
|
|
|
|
|
-
|
-
|
Total Net Cashflow
|
1,647,458
|
(1,009,469)
|
|
|
|
|
|
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
1,928,582
|
2,938,051
|
|
|
|
|
|
|
-
|
-
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
3,576,040
|
1,928,582
|
|
|
|
|
|
|
-
|
-
|