|
|
Receipts
|
314,302
|
291,062
|
|
|
|
|
|
|
|
|
Payments
|
(3,707,512)
|
(3,491,570)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
2,531
|
3,067
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
212,548
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
67,631
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(3,178,131)
|
(3,129,810)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(1,380,547)
|
(982,175)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
43,846
|
45,391
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(1,336,701)
|
(936,784)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(4,514,832)
|
(4,066,594)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
1,600,000
|
8,683,570
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(73,320)
|
(750,983)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
1,526,680
|
7,932,587
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(2,988,152)
|
3,865,993
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
8,133,052
|
4,293,217
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(12,458)
|
(26,158)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
5,132,442
|
8,133,052
|
|
|
|
|
|
|
|
|