|
|
Receipts
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Interest Received
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Interest Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Taxes Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other
|
(2,428,761)
|
780,559
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Operating Cash Flow
|
(2,428,761)
|
780,559
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(2,854,203)
|
(3,819,534)
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments for Investment
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments for Subsidiaries
|
912,286
|
33,431
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Subsidiaries
|
(36,059)
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Loans Granted
|
(35,801,124)
|
(52,619,388)
|
|
|
|
|
-
|
-
|
-
|
-
|
Loans Repaid
|
37,767,329
|
48,762,040
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Investments
|
149,622
|
1,827,983
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Investment Cash Flow
|
137,851
|
(5,815,469)
|
|
|
|
|
-
|
-
|
-
|
-
|
Operating CF less Investment CF
|
(2,290,910)
|
(5,034,910)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Borrowings
|
11,848,648
|
10,814,802
|
|
|
|
|
-
|
-
|
-
|
-
|
Repayment of Borrowings
|
(9,438,849)
|
(2,564,714)
|
|
|
|
|
-
|
-
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Financing Activities
|
3,434,372
|
891,990
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Financing Cash Flow
|
5,844,171
|
9,142,078
|
|
|
|
|
-
|
-
|
-
|
-
|
Total Net Cashflow
|
3,553,262
|
4,107,168
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
44,500,839
|
36,798,430
|
|
|
|
|
-
|
-
|
-
|
-
|
Exchange Rate Adjustments
|
180,795
|
(13,797)
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Cash Adjustments
|
-
|
27,594
|
|
|
|
|
-
|
-
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
48,234,896
|
40,919,396
|
|
|
|
|
-
|
-
|
-
|
-
|