|
|
Receipts
|
751,733
|
212,339
|
|
|
|
|
|
|
|
|
Payments
|
(3,592,380)
|
(2,877,951)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
7,930
|
5,725
|
|
|
|
|
|
|
|
|
Interest Paid
|
(17,512)
|
(28,984)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
795,318
|
637,724
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(2,054,911)
|
(2,051,147)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(190,248)
|
-
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
120,608
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(69,640)
|
-
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(2,124,551)
|
(2,051,147)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
750,350
|
3,876,673
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
1,692,551
|
641,026
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(305,012)
|
(1,182,250)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(336,335)
|
(60,145)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
1,801,554
|
3,275,304
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(674,522)
|
1,224,157
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,298,006
|
73,807
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
29,426
|
42
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
652,910
|
1,298,006
|
|
|
|
|
|
|
|
|