|
|
Receipts
|
11,478,394
|
45,193,980
|
|
|
|
|
|
|
|
|
Payments
|
(10,760,110)
|
(35,514,716)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
273
|
1,272
|
|
|
|
|
|
|
|
|
Interest Paid
|
(99,945)
|
(216,882)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(1,474,643)
|
(2,912,702)
|
|
|
|
|
|
|
|
|
Other
|
-
|
(72,994)
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(856,031)
|
6,477,958
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(460,540)
|
(3,578,401)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
2,279
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
700,558
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(458,261)
|
(2,877,843)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,314,292)
|
3,600,115
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
10,125
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
114,069
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(157,958)
|
(1,438,968)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(346,856)
|
(1,167,749)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
-
|
(200,877)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(390,745)
|
(2,797,469)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(1,705,037)
|
802,646
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,691,921
|
960,218
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
29,000
|
(70,943)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
15,884
|
1,691,921
|
|
|
|
|
|
|
|
|