|
|
Receipts
|
692,247
|
1,847,455
|
|
|
|
|
-
|
|
-
|
-
|
Payments
|
(5,856,251)
|
(8,218,360)
|
|
|
|
|
-
|
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Interest Received
|
4,679
|
987
|
|
|
|
|
-
|
|
-
|
-
|
Interest Paid
|
(96,083)
|
(73,823)
|
|
|
|
|
-
|
|
-
|
-
|
Taxes Paid
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Other
|
1,526,684
|
1,240,015
|
|
|
|
|
-
|
|
-
|
-
|
Net Operating Cash Flow
|
(3,728,724)
|
(5,203,726)
|
|
|
|
|
-
|
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Payments for Investment
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Proceeds from Investments
|
999,984
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Loans Granted
|
-
|
12,386
|
|
|
|
|
-
|
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Other Investments
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Net Investment Cash Flow
|
999,984
|
12,386
|
|
|
|
|
-
|
|
-
|
-
|
Operating CF less Investment CF
|
(2,728,740)
|
(5,191,340)
|
|
|
|
|
-
|
|
-
|
-
|
|
|
Proceeds from Issues
|
2,157,896
|
416,868
|
|
|
|
|
-
|
|
-
|
-
|
Proceeds from Borrowings
|
888,815
|
980,000
|
|
|
|
|
-
|
|
-
|
-
|
Repayment of Borrowings
|
(980,000)
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Other Financing Activities
|
(70,413)
|
(36,109)
|
|
|
|
|
-
|
|
-
|
-
|
Net Financing Cash Flow
|
1,996,298
|
1,360,759
|
|
|
|
|
-
|
|
-
|
-
|
Total Net Cashflow
|
(732,442)
|
(3,830,581)
|
|
|
|
|
-
|
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
1,287,005
|
5,074,133
|
|
|
|
|
-
|
|
-
|
-
|
Exchange Rate Adjustments
|
89,198
|
43,453
|
|
|
|
|
-
|
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
-
|
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
643,761
|
1,287,005
|
|
|
|
|
-
|
|
-
|
-
|