|
|
Receipts
|
681,169
|
996,069
|
|
|
|
|
|
|
|
|
Payments
|
(3,647,465)
|
(9,755,802)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
(7,050)
|
(7,050)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
529,894
|
529,893
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(2,443,452)
|
(8,236,890)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(106,620)
|
(32,430)
|
|
|
|
|
|
|
|
|
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
|
(106,620)
|
(32,430)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(2,550,072)
|
(8,269,320)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
3,600,979
|
6,157,754
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(3,500)
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(764,491)
|
(659,653)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
2,832,988
|
5,498,101
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
440,823
|
(2,613,312)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
317,669
|
2,725,636
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(488,752)
|
205,345
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
(1)
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
269,739
|
317,669
|
|
|
|
|
|
|
|
|