|
|
Receipts
|
48,926,327
|
42,002,457
|
|
|
|
|
|
|
|
|
Payments
|
(50,095,270)
|
(39,716,358)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
39,708
|
6,667
|
|
|
|
|
|
|
|
|
Interest Paid
|
(1,555,392)
|
(506,853)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(2,684,627)
|
1,785,913
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2,692,778)
|
(1,427,583)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(2,692,778)
|
(1,427,583)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(5,377,405)
|
358,330
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
4,984,509
|
781,740
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
2,288,054
|
1,946,189
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(1,416,300)
|
(1,312,154)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(1,449,732)
|
(2,241,622)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4,406,531
|
(825,847)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(245,873)
|
653,294
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,563,263
|
909,969
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,317,390
|
1,563,263
|
|
|
|
|
|
|
|
|