Parent company’s cash flow statement
|
Cash flow from operations:
|
1 Jan-31 Dec 2012
|
1 Jan-31 Dec 2011
|
Payments received from other operating income
|
532,903
|
897,866
|
Payments made for operating expenses
|
-6,035,306
|
-4,484,128
|
Cash flow from operations before financial items and taxes
|
-5,502,403
|
-3,586,262
|
Direct taxes paid
|
|
-519,313
|
Cash flow from operations (A)
|
-5,502,403
|
-4,105,575
|
|
|
|
Cash flow from investments:
|
|
|
Direct investments paid
|
-22,348,954
|
-47,119,513
|
Repayments of direct investments and sales proceeds
|
6,847,010
|
9,506,307
|
Capital calls paid to funds
|
-60,137,998
|
-59,652,763
|
Repayments of principal and profit shares from funds
|
29,349,779
|
43,990,218
|
Interest received from investments
|
1,414,079
|
1,933,440
|
Dividends received from investments
|
606,061
|
394,806
|
Investments in tangible and intangible assets
|
-649,721
|
-66,894
|
Cash flow from investments (B)
|
-44,919,745
|
-51,014,399
|
|
|
|
Cash flow from financing activities:
|
|
|
Proceeds from issuance of share capital
|
50,000,000
|
|
Group contributions paid and received
|
13,112
|
13,362
|
Payments and sales proceeds from liquid securities
|
-4,217,480
|
60,776,616
|
Cash flow from financing activities (C)
|
45,795,632
|
60,789,978
|
|
|
|
Change in cash and cash equivalents (A+B+C) increase (+) / decrease (-)
|
-4,626,515
|
5,670,004
|
|
|
|
Cash and cash equivalents at beginning of period
|
6,405,627
|
735,624
|
Cash and cash equivalents at end of period
|
1,779,112
|
6,405,627
|
|
|
|
Cash flow from investments includes cash flows from funds as well as from direct investments.
|
Cash flows from liquid securities and from cash in hand and at banks are presented in cash flow from financing activities.
|