I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
3,677,687
|
4,500,727
|
2. Payment to suppliers
|
-3,815,276
|
-4,530,331
|
3. Payroll
|
-4,298
|
-5,298
|
4. Interest expense
|
-15,284
|
-13,616
|
5. Business income tax paid
|
2,086
|
-2,100
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
408,821
|
82,769
|
8. Other payments from oprerating activities
|
-277,363
|
-38,730
|
Net cashflow from operating activities
|
-23,627
|
-6,580
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-108,029
|
-93
|
2. Proceeds from disposals of fixed assets
|
355
|
980
|
3. Purchases of debt instruments of other entities
|
-118,070
|
-27,452
|
4. Proceeds from sales of debt instruments of other entities
|
103,870
|
65,452
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
582
|
2,489
|
Net cashflow from investing activities
|
-121,292
|
41,376
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
7,500
|
8,650
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
993,135
|
1,567,163
|
4. Repayments of borrowing
|
-869,617
|
-1,595,299
|
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
|
131,018
|
-19,486
|
Net cashflow of the year
|
-13,900
|
15,311
|
Cash and cash equivalents at the beginning of year
|
50,941
|
37,040
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
37,040
|
52,351
|