|
I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
124,258
|
|
2. Payment to suppliers
|
-31,707
|
|
3. Payroll
|
-69,704
|
|
4. Interest expense
|
-3,060
|
|
5. Business income tax paid
|
-1,761
|
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
2,371
|
|
8. Other payments from oprerating activities
|
-9,697
|
|
Net cashflow from operating activities
|
10,700
|
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-1,955
|
|
2. Proceeds from disposals of fixed assets
|
180
|
|
3. Purchases of debt instruments of other entities
|
-56,170
|
|
4. Proceeds from sales of debt instruments of other entities
|
67,470
|
|
5. Investment in other entities
|
-60,000
|
|
6. Proceeds from disinvestment in other entities
|
20,000
|
|
7. Dividends and interest received
|
0
|
|
Net cashflow from investing activities
|
-30,475
|
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
3. Proceeds from borrowings
|
77,679
|
|
4. Repayments of borrowing
|
-88,881
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
-478
|
|
7. Dividends paid
|
0
|
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
-11,680
|
|
Net cashflow of the year
|
-31,455
|
|
Cash and cash equivalents at the beginning of year
|
24,779
|
|
Effect of foreign exchange differences
|
0
|
|
Cash and cash equivalents at the end of year
|
4,724
|