I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
710,916
|
694,320
|
847,723
|
2. Payment to suppliers
|
-588,075
|
-760,374
|
-794,172
|
3. Payroll
|
-1,643
|
-1,002
|
-14,601
|
4. Interest expense
|
-10,153
|
-18,514
|
-27,521
|
5. Business income tax paid
|
-1,217
|
-3,901
|
-5,068
|
6. VAT Paid
|
0
|
|
|
7. Other receipts from operating activities
|
51,066
|
79,434
|
132,631
|
8. Other payments from oprerating activities
|
-34,175
|
-60,720
|
-138,957
|
Net cashflow from operating activities
|
126,721
|
-70,758
|
35
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
5. Investment in other entities
|
-108,000
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
|
|
|
Net cashflow from investing activities
|
-108,000
|
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
559,081
|
669,858
|
730,490
|
4. Repayments of borrowing
|
-574,569
|
-600,596
|
-732,662
|
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
|
-15,488
|
69,262
|
-2,172
|
Net cashflow of the year
|
3,233
|
-1,496
|
-2,137
|
Cash and cash equivalents at the beginning of year
|
734
|
4,184
|
2,688
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
3,968
|
2,688
|
551
|