I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
633,056
|
902,517
|
2. Payment to suppliers
|
-432,510
|
-483,313
|
3. Payroll
|
-20,526
|
-28,703
|
4. Interest expense
|
-7,857
|
-6,976
|
5. Business income tax paid
|
-445
|
-1,299
|
6. VAT Paid
|
|
0
|
7. Other receipts from operating activities
|
341,802
|
166,368
|
8. Other payments from oprerating activities
|
-334,629
|
-209,627
|
Net cashflow from operating activities
|
178,890
|
338,967
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
|
-628
|
2. Proceeds from disposals of fixed assets
|
|
0
|
3. Purchases of debt instruments of other entities
|
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
5. Investment in other entities
|
|
0
|
6. Proceeds from disinvestment in other entities
|
2,000
|
0
|
7. Dividends and interest received
|
27,376
|
15,706
|
Net cashflow from investing activities
|
29,376
|
15,078
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
0
|
2. Purchase issued shares from other entities
|
|
0
|
3. Proceeds from borrowings
|
272,287
|
56,837
|
4. Repayments of borrowing
|
-460,059
|
-443,158
|
5. Purchases of fixed assets and investment properties
|
|
0
|
6. Repayments of financial leases
|
|
0
|
7. Dividends paid
|
|
-3,860
|
8. Purchase of funds
|
|
0
|
Net cashflow from financing activities
|
-187,772
|
-390,181
|
Net cashflow of the year
|
20,494
|
-36,136
|
Cash and cash equivalents at the beginning of year
|
17,888
|
38,382
|
Effect of foreign exchange differences
|
|
0
|
Cash and cash equivalents at the end of year
|
38,382
|
2,246
|