|
I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
1,624,391
|
1,834,388
|
|
2. Payment to suppliers
|
-1,301,475
|
-1,205,236
|
|
3. Payroll
|
-15,651
|
-19,739
|
|
4. Interest expense
|
-20,065
|
-23,167
|
|
5. Business income tax paid
|
-9,000
|
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
7,805
|
70,722
|
|
8. Other payments from oprerating activities
|
-43,320
|
-57,265
|
|
Net cashflow from operating activities
|
242,684
|
599,703
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-213
|
-218
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
3. Purchases of debt instruments of other entities
|
-37,000
|
-738,724
|
|
4. Proceeds from sales of debt instruments of other entities
|
15,500
|
214,317
|
|
5. Investment in other entities
|
-156,000
|
-2,100
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
|
|
|
Net cashflow from investing activities
|
-177,713
|
-526,725
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
834,203
|
711,089
|
|
4. Repayments of borrowing
|
-928,662
|
-389,132
|
|
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
|
-94,459
|
321,957
|
|
Net cashflow of the year
|
-29,489
|
394,935
|
|
Cash and cash equivalents at the beginning of year
|
111,507
|
82,019
|
|
Effect of foreign exchange differences
|
|
0
|
|
Cash and cash equivalents at the end of year
|
82,019
|
476,954
|