|
|
Receipts
|
1,308,926
|
3,514,172
|
|
|
|
|
|
|
|
|
Payments
|
(2,624,893)
|
(4,701,391)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
54
|
869
|
|
|
|
|
|
|
|
|
Interest Paid
|
(41,855)
|
(116,460)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(19,324)
|
(1,856)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(1,377,092)
|
(1,304,666)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(1,080)
|
(68,661)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(1,080)
|
(68,661)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,378,172)
|
(1,373,327)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
1,637,048
|
1,250,000
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
502,986
|
820,000
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(54,589)
|
(656,705)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
130,024
|
228,118
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
2,215,469
|
1,641,413
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
837,297
|
268,086
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
713,079
|
435,524
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
9,469
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,550,376
|
713,079
|
|
|
|
|
|
|
|
|