|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
157
|
0
|
0
|
1,596
|
857
|
|
2. Payment to suppliers
|
-209,145
|
-9,814
|
10,086
|
-13,528
|
-92
|
|
3. Payroll
|
-129
|
-234
|
-10,585
|
10,191
|
-113
|
|
4. Interest expense
|
|
|
-447
|
447
|
-1,000
|
|
5. Business income tax paid
|
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
211,173
|
14,950
|
1,116
|
1,972
|
34,353
|
|
8. Other payments from oprerating activities
|
-774
|
-4,413
|
-86
|
-50
|
-58
|
|
Net cashflow from operating activities
|
1,282
|
489
|
85
|
628
|
33,948
|
|
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
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
|
Net cashflow from investing activities
|
|
|
|
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
-900
|
-425
|
-600
|
-450
|
-32,475
|
|
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
|
-900
|
-425
|
-600
|
-450
|
-32,475
|
|
Net cashflow of the year
|
382
|
64
|
-515
|
178
|
1,473
|
|
Cash and cash equivalents at the beginning of year
|
179
|
562
|
625
|
110
|
288
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
562
|
625
|
110
|
288
|
1,762
|