|
|
Receipts
|
2,640,291
|
2,078,000
|
|
|
|
|
|
|
|
|
Payments
|
(4,398,030)
|
(4,653,000)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
666
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
(336,597)
|
(393,000)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
327,137
|
1,328,000
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(1,766,533)
|
(1,640,000)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(3,990)
|
(18,000)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
2,359,207
|
1,864,000
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
2,355,217
|
1,846,000
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
588,684
|
206,000
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
4,980
|
1,960,000
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(932,484)
|
(1,741,000)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(98,706)
|
24,000
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(1,026,210)
|
243,000
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(437,526)
|
449,000
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
452,891
|
15,884
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
2,752
|
(11,993)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
18,117
|
452,891
|
|
|
|
|
|
|
|
|