|
I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
372,996
|
366,591
|
|
2. Payment to suppliers
|
-404,395
|
-427,131
|
|
3. Payroll
|
-3,463
|
-6,378
|
|
4. Interest expense
|
-11,248
|
-12,191
|
|
5. Business income tax paid
|
-548
|
-784
|
|
6. VAT Paid
|
|
0
|
|
7. Other receipts from operating activities
|
36,357
|
205,098
|
|
8. Other payments from oprerating activities
|
-17,985
|
-154,200
|
|
Net cashflow from operating activities
|
-28,286
|
-28,995
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
|
-1,264
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
5. Investment in other entities
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
7. Dividends and interest received
|
|
0
|
|
Net cashflow from investing activities
|
|
-1,264
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
3,070
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
3. Proceeds from borrowings
|
233,647
|
264,789
|
|
4. Repayments of borrowing
|
-206,462
|
-237,135
|
|
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
|
27,186
|
30,724
|
|
Net cashflow of the year
|
-1,100
|
465
|
|
Cash and cash equivalents at the beginning of year
|
1,183
|
82
|
|
Effect of foreign exchange differences
|
0
|
12
|
|
Cash and cash equivalents at the end of year
|
82
|
560
|