| |
7. Cash Flow Statement
| |
1997 |
1996 |
|
Cash flows from operating activities |
52,904,984 |
2,157,241 |
| Profit / loss |
2,003,358 |
1,350,507 |
| Profit (-) loss
(+) from sale of fixed assets |
4,660 |
0 |
| Depreciation calculated |
1,521,061 |
882,703 |
| Profit from sale
of securities |
-529,988 |
-12,567 |
| Loss from elimination
of fixed assets |
21,724 |
0 |
| Change in balance
of current assets |
-392,374 |
-380,632 |
| Change in current
liabilities |
50,276,543 |
317,230 |
| |
|
|
| Cash flows
from investing activities |
-2,232,394 |
-2,329,480 |
| Shares acquired |
-1,492,725 |
-1,049,380 |
| Bonds / commercial
papers acquired |
-586,949 |
-783,516 |
| Shares sold |
900,000 |
0 |
| Bonds / commercial
papers repaid |
999,978 |
510,000 |
| Sale of fixed
assets |
53,200 |
0 |
| Fixed assets acquired |
-1,821,476 |
-902,117 |
| Software acquired |
-284,422 |
-104,467 |
| |
|
|
| Cash flows
from financing activities |
-1,000,000 |
0 |
| Repurchase of
bonds |
-1,000,000 |
0 |
| Total cash
flows |
49,672,590 |
-172,239 |
| |
|
|
| Cash and cash
equivalents at end of period |
49,863,814 |
191,224 |
| Cash and cash
equivalents at beg. of period |
191,224 |
363,463 |
| Change in cash
and cash equivalents |
49,672,590 |
-172,239 |
8.
Settlements with state budget
| |
Opening balance 12/31/96 |
Calculated |
incl. fine for delay |
Trans-
ferred |
Advance
payment paid |
Closing
balance 12/31/97 |
incl. fine for delay |
| |
|
Personal income tax |
-43326 |
-374360 |
191 |
300211 |
|
-117475 |
191 |
| Corporate tax |
-179700 |
-598277 |
|
179700 |
73000 |
-525277 |
0 |
|
Income tax from fringe benefits |
-707 |
-12078 |
20 |
12785 |
|
0 |
0 |
| Social tax |
-23284 |
-300467 |
467 |
259701 |
|
-64050 |
467 |
|
Health insurance |
-15134 |
-196331 |
213 |
196032 |
|
-15433 |
213 |
| VAT |
|
|
257 |
|
|
0 |
|
|
Total |
-262151 |
-1481513 |
1148 |
948429 |
73000 |
-722235 |
871 |
9. Net sales
| Net sales |
1997 |
1996 |
|
Total net sales |
10,572,183 |
5,733,284 |
| |
|
|
|
Including domestic market: |
10,572,183 |
5,733,284 |
| Transaction fee |
4,227,146 |
1,292,222 |
|
Annual payment |
1,607,118 |
1,102,941 |
| Maintenance fee
of the accounts of legal persons |
1,544,646 |
891,366 |
|
Registration of securities |
963,676 |
1,075,238 |
| Maintenance fee
of the accounts of private persons |
433,110 |
306,710 |
|
Other services |
1,796,487 |
1,064,807 |
|
|