I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
448,412
|
2. Payment to suppliers
|
-331,866
|
3. Payroll
|
-40,432
|
4. Interest expense
|
-26,051
|
5. Business income tax paid
|
-6,951
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
47,548
|
8. Other payments from oprerating activities
|
-72,234
|
Net cashflow from operating activities
|
18,426
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-45,205
|
2. Proceeds from disposals of fixed assets
|
52
|
3. Purchases of debt instruments of other entities
|
-245
|
4. Proceeds from sales of debt instruments of other entities
|
7,572
|
5. Investment in other entities
|
-640
|
6. Proceeds from disinvestment in other entities
|
|
7. Dividends and interest received
|
189
|
Net cashflow from investing activities
|
-38,277
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
|
2. Purchase issued shares from other entities
|
|
3. Proceeds from borrowings
|
366,335
|
4. Repayments of borrowing
|
-349,214
|
5. Purchases of fixed assets and investment properties
|
|
6. Repayments of financial leases
|
|
7. Dividends paid
|
0
|
8. Purchase of funds
|
|
Net cashflow from financing activities
|
17,121
|
Net cashflow of the year
|
-2,729
|
Cash and cash equivalents at the beginning of year
|
16,898
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
14,168
|