|
I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
1,755,660
|
|
2. Payment to suppliers
|
-938,018
|
|
3. Payroll
|
-23,655
|
|
4. Interest expense
|
-626
|
|
5. Business income tax paid
|
-4,823
|
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
111,452
|
|
8. Other payments from oprerating activities
|
-864,047
|
|
Net cashflow from operating activities
|
35,943
|
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-1,771
|
|
2. Proceeds from disposals of fixed assets
|
187
|
|
3. Purchases of debt instruments of other entities
|
-34,000
|
|
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
|
1,833
|
|
Net cashflow from investing activities
|
-33,751
|
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
|
|
4. Repayments of borrowing
|
-111,830
|
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
-19
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-111,849
|
|
Net cashflow of the year
|
-109,657
|
|
Cash and cash equivalents at the beginning of year
|
395,714
|
|
Effect of foreign exchange differences
|
0
|
|
Cash and cash equivalents at the end of year
|
286,058
|