I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
2,165,184
|
2,308,960
|
7,848,004
|
2. Payment to suppliers
|
-2,200,303
|
-2,317,099
|
-9,174,448
|
3. Payroll
|
-930
|
-1,227
|
-148,593
|
4. Interest expense
|
-6,995
|
-7,934
|
-111,294
|
5. Business income tax paid
|
-597
|
-615
|
-41
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
1,750
|
23,550
|
4,284
|
8. Other payments from oprerating activities
|
-2,697
|
-23,659
|
-59,962
|
Net cashflow from operating activities
|
-44,588
|
-18,023
|
-1,642,049
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
-6,384
|
2. Proceeds from disposals of fixed assets
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-32,000
|
-160,000
|
4. Proceeds from sales of debt instruments of other entities
|
30,000
|
|
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
100,000
|
7. Dividends and interest received
|
4,208
|
2,008
|
3,947
|
Net cashflow from investing activities
|
34,208
|
-29,992
|
-62,438
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
552,267
|
454,040
|
3,094,040
|
4. Repayments of borrowing
|
-545,810
|
-405,204
|
-2,416,280
|
5. Purchases of fixed assets and investment properties
|
|
|
|
6. Repayments of financial leases
|
|
|
|
7. Dividends paid
|
|
|
|
8. Purchase of funds
|
|
|
|
Net cashflow from financing activities
|
6,458
|
48,836
|
677,760
|
Net cashflow of the year
|
-3,923
|
821
|
-1,026,728
|
Cash and cash equivalents at the beginning of year
|
4,226
|
303
|
1,038,024
|
Effect of foreign exchange differences
|
|
|
46
|
Cash and cash equivalents at the end of year
|
303
|
1,124
|
11,343
|