|
|
Receipts
|
37,352,392
|
56,745,948
|
|
|
|
|
|
|
|
|
Payments
|
(42,117,173)
|
(55,609,344)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
55,817
|
76
|
|
|
|
|
|
|
|
|
Interest Paid
|
(841,046)
|
(444,554)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(950,219)
|
(1,698,504)
|
|
|
|
|
|
|
|
|
Other
|
-
|
123,168
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(6,500,229)
|
(883,210)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2,811,521)
|
(4,212,367)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(250,000)
|
(2,135,000)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
(734,128)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
(121,611)
|
(464,806)
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(3,183,132)
|
(7,546,301)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(9,683,361)
|
(8,429,511)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
4,000,000
|
6,000,000
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(488,609)
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(708,030)
|
(1,661,513)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
2,803,361
|
4,338,487
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(6,880,000)
|
(4,091,024)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
13,177,071
|
16,804,924
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
397,268
|
463,171
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
6,694,339
|
13,177,071
|
|
|
|
|
|
|
|
|