|
|
Receipts
|
320,211
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(4,379,426)
|
(3,451,734)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
19,621
|
36,610
|
|
|
|
|
|
|
|
|
Interest Paid
|
(82,867)
|
(96,232)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
1,410,260
|
1,915,807
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(2,712,201)
|
(1,595,549)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(184,023)
|
(1,401,907)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
(11,825)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
30,250
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
16,477
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(184,023)
|
(1,367,005)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(2,896,224)
|
(2,962,554)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
3,500,500
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(984,000)
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(144,340)
|
(154,409)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
2,372,160
|
(154,409)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(524,064)
|
(3,116,963)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,286,235
|
4,403,198
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
762,171
|
1,286,235
|
|
|
|
|
|
|
|
|