I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
3,089,332
|
2,925,073
|
2. Payment to suppliers
|
-2,772,142
|
-3,263,606
|
3. Payroll
|
-12,403
|
-33,577
|
4. Interest expense
|
-51,196
|
-49,936
|
5. Business income tax paid
|
-2,825
|
-2,565
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
990,729
|
1,496,840
|
8. Other payments from oprerating activities
|
-611,293
|
-659,117
|
Net cashflow from operating activities
|
630,201
|
413,112
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
|
-8,330
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
-14,920
|
-108,091
|
4. Proceeds from sales of debt instruments of other entities
|
10,000
|
15,921
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
688
|
130
|
Net cashflow from investing activities
|
-4,232
|
-100,369
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
34,000
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
2,410,795
|
3,503,859
|
4. Repayments of borrowing
|
-3,016,770
|
-3,701,139
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
-13,222
|
-26,607
|
7. Dividends paid
|
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-619,197
|
-189,887
|
Net cashflow of the year
|
6,772
|
122,856
|
Cash and cash equivalents at the beginning of year
|
5,836
|
11,440
|
Effect of foreign exchange differences
|
-1,169
|
194
|
Cash and cash equivalents at the end of year
|
11,440
|
134,490
|