I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
3,036
|
|
2,172
|
2. Payment to suppliers
|
-817,170
|
-146,928
|
-184,766
|
3. Payroll
|
-5,836
|
-2,077
|
-11,225
|
4. Interest expense
|
|
|
|
5. Business income tax paid
|
|
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
1,060,169
|
29,887
|
178,344
|
8. Other payments from oprerating activities
|
-25,110
|
-86,003
|
-298,878
|
Net cashflow from operating activities
|
215,088
|
-205,121
|
-314,354
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-161,167
|
-555,543
|
-40,523
|
2. Proceeds from disposals of fixed assets
|
|
|
|
3. Purchases of debt instruments of other entities
|
-1,125,000
|
-26,500
|
-402,819
|
4. Proceeds from sales of debt instruments of other entities
|
1,125,000
|
31,000
|
300,300
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
|
|
|
Net cashflow from investing activities
|
-161,167
|
-551,043
|
-143,042
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
580,000
|
|
384,000
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
177,160
|
250,242
|
246,746
|
4. Repayments of borrowing
|
-232,160
|
-26,379
|
0
|
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
|
525,000
|
223,863
|
630,746
|
Net cashflow of the year
|
578,921
|
-532,301
|
173,351
|
Cash and cash equivalents at the beginning of year
|
56,628
|
635,549
|
103,248
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
635,549
|
103,248
|
276,599
|