|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
235,619
|
218,311
|
251,809
|
235,958
|
240,856
|
|
2. Payment to suppliers
|
-659,713
|
-177,595
|
-181,326
|
-191,763
|
-189,780
|
|
3. Payroll
|
-109,388
|
-40,025
|
-25,144
|
-25,298
|
-42,999
|
|
4. Interest expense
|
9,358
|
-1,358
|
-1,641
|
-1,196
|
-938
|
|
5. Business income tax paid
|
-254
|
-3,928
|
|
-1,941
|
0
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
1,111
|
298
|
377
|
668
|
14,465
|
|
8. Other payments from oprerating activities
|
3,267
|
-9,748
|
-7,420
|
-9,118
|
7,758
|
|
Net cashflow from operating activities
|
-520,000
|
-14,046
|
36,656
|
7,310
|
29,363
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10,557
|
-10,557
|
8,749
|
-320
|
109
|
|
2. Proceeds from disposals of fixed assets
|
655
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
0
|
-34,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
0
|
|
|
5. Investment in other entities
|
|
|
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
-683
|
|
|
0
|
3
|
|
Net cashflow from investing activities
|
-10,585
|
-10,557
|
8,749
|
-320
|
-34,388
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
757,465
|
209,064
|
181,780
|
203,628
|
204,196
|
|
4. Repayments of borrowing
|
-213,947
|
-187,247
|
-218,074
|
-201,098
|
-204,468
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
3,733
|
|
|
0
|
|
|
7. Dividends paid
|
-13,500
|
|
-6,534
|
-6,879
|
87
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
533,751
|
21,817
|
-42,828
|
-4,349
|
-185
|
|
Net cashflow of the year
|
3,166
|
-2,785
|
2,577
|
2,641
|
-5,211
|
|
Cash and cash equivalents at the beginning of year
|
654
|
3,820
|
1,035
|
3,611
|
6,252
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
3,820
|
1,035
|
3,611
|
6,252
|
1,042
|