|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
2,550
|
2,042
|
2,788
|
3,109
|
24,070
|
|
2. Payment to suppliers
|
-1,756
|
-2,743
|
-1,632
|
-5,342
|
-13,884
|
|
3. Payroll
|
-2,096
|
-2,007
|
-2,905
|
-3,416
|
-2,232
|
|
4. Interest expense
|
|
|
0
|
|
|
|
5. Business income tax paid
|
|
|
0
|
|
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
31,282
|
4,097
|
11,061
|
26,440
|
10,313
|
|
8. Other payments from oprerating activities
|
-1,287
|
-206,490
|
-5,042
|
-18,954
|
-159,821
|
|
Net cashflow from operating activities
|
28,693
|
-205,101
|
4,271
|
1,837
|
-141,553
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-2,318
|
-431
|
-184
|
-1,193
|
|
2. Proceeds from disposals of fixed assets
|
-2,053
|
2,053
|
0
|
-4
|
-1
|
|
3. Purchases of debt instruments of other entities
|
|
-1,823,694
|
-867,000
|
-82,685
|
-181,635
|
|
4. Proceeds from sales of debt instruments of other entities
|
-726,549
|
2,752,209
|
864,000
|
79,750
|
321,715
|
|
5. Investment in other entities
|
698,710
|
-698,710
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
|
7. Dividends and interest received
|
1,231
|
1,082
|
2,109
|
230
|
1,259
|
|
Net cashflow from investing activities
|
-28,661
|
230,621
|
-1,323
|
-2,893
|
140,145
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
0
|
|
|
|
4. Repayments of borrowing
|
|
-23,045
|
0
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
|
0
|
|
|
|
7. Dividends paid
|
|
|
0
|
|
|
|
8. Purchase of funds
|
|
|
0
|
|
|
|
Net cashflow from financing activities
|
|
-23,045
|
0
|
|
|
|
Net cashflow of the year
|
32
|
2,475
|
2,948
|
-1,055
|
-1,408
|
|
Cash and cash equivalents at the beginning of year
|
373
|
405
|
2,879
|
5,828
|
4,772
|
|
Effect of foreign exchange differences
|
|
|
0
|
0
|
|
|
Cash and cash equivalents at the end of year
|
405
|
2,879
|
5,828
|
4,772
|
3,364
|