I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
316,307
|
|
|
2. Payment to suppliers
|
-265,255
|
|
|
3. Payroll
|
-25,268
|
93,892
|
|
4. Interest expense
|
-24,312
|
|
|
5. Business income tax paid
|
|
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
1,307,599
|
2,500
|
|
8. Other payments from oprerating activities
|
-1,323,272
|
|
|
Net cashflow from operating activities
|
-14,201
|
|
|
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
|
630
|
|
|
Net cashflow from investing activities
|
630
|
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
699,108
|
|
|
4. Repayments of borrowing
|
-688,832
|
|
|
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
|
10,276
|
2,500
|
|
Net cashflow of the year
|
-3,294
|
-771,180
|
|
Cash and cash equivalents at the beginning of year
|
28,618
|
93,892
|
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
25,324
|
86,180
|
|