I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
6,590
|
80,730
|
82,004
|
4,069
|
7,628
|
2. Payment to suppliers
|
-4,818
|
-377,477
|
-74,946
|
-6,470
|
-286,993
|
3. Payroll
|
-252
|
-331
|
-510
|
-549
|
-536
|
4. Interest expense
|
|
-1,152
|
-3,237
|
-288
|
|
5. Business income tax paid
|
-87
|
0
|
|
-500
|
-1,342
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
8,931
|
177,239
|
59,030
|
175,132
|
284,541
|
8. Other payments from oprerating activities
|
-4,343
|
-123,362
|
-60,602
|
-171,179
|
-904
|
Net cashflow from operating activities
|
6,020
|
-244,352
|
1,739
|
215
|
2,394
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
40,000
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-100,000
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
226,000
|
|
|
|
5. Investment in other entities
|
-59,755
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
13,770
|
79,570
|
|
|
|
7. Dividends and interest received
|
0
|
0
|
0
|
|
|
Net cashflow from investing activities
|
-5,985
|
205,570
|
0
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
38,500
|
74,800
|
|
|
4. Repayments of borrowing
|
|
|
-77,000
|
-200
|
-2,150
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
-1
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
38,500
|
-2,201
|
-200
|
-2,150
|
Net cashflow of the year
|
35
|
-283
|
-462
|
15
|
244
|
Cash and cash equivalents at the beginning of year
|
26
|
995
|
712
|
296
|
317
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
62
|
712
|
250
|
317
|
562
|