I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
168,518
|
78,841
|
4,804
|
7,762
|
10,429
|
2. Payment to suppliers
|
-187,249
|
-62,393
|
-3,491
|
-5,744
|
-2,721
|
3. Payroll
|
-1,531
|
-1,532
|
-1,251
|
-1,296
|
-1,745
|
4. Interest expense
|
-1,496
|
-1,157
|
0
|
|
|
5. Business income tax paid
|
|
-250
|
-382
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
26,250
|
38,013
|
105
|
12
|
22
|
8. Other payments from oprerating activities
|
-1,095
|
-2,213
|
-237
|
-574
|
-451
|
Net cashflow from operating activities
|
3,396
|
49,310
|
-452
|
160
|
5,533
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-100
|
|
0
|
|
|
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
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
-100
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
53,778
|
5,100
|
1,000
|
10,119
|
|
4. Repayments of borrowing
|
-55,612
|
-55,650
|
-1,000
|
-10,119
|
-500
|
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
|
-1,834
|
-50,550
|
0
|
0
|
-500
|
Net cashflow of the year
|
1,462
|
-1,240
|
-451
|
161
|
5,033
|
Cash and cash equivalents at the beginning of year
|
1,515
|
2,978
|
1,737
|
1,286
|
1,447
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
2,978
|
1,737
|
1,286
|
1,447
|
6,480
|