I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
122,596
|
2. Payment to suppliers
|
-157,208
|
3. Payroll
|
-7,071
|
4. Interest expense
|
-4,044
|
5. Business income tax paid
|
0
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
1,536,474
|
8. Other payments from oprerating activities
|
-1,453,202
|
Net cashflow from operating activities
|
37,545
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
3. Purchases of debt instruments of other entities
|
-73,650
|
4. Proceeds from sales of debt instruments of other entities
|
29,850
|
5. Investment in other entities
|
-18,857
|
6. Proceeds from disinvestment in other entities
|
21,715
|
7. Dividends and interest received
|
0
|
Net cashflow from investing activities
|
-40,942
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
0
|
2. Purchase issued shares from other entities
|
0
|
3. Proceeds from borrowings
|
288,147
|
4. Repayments of borrowing
|
-232,827
|
5. Purchases of fixed assets and investment properties
|
0
|
6. Repayments of financial leases
|
0
|
7. Dividends paid
|
-7,550
|
8. Purchase of funds
|
0
|
Net cashflow from financing activities
|
47,771
|
Net cashflow of the year
|
44,374
|
Cash and cash equivalents at the beginning of year
|
55,962
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
100,336
|