I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
414,025
|
428,079
|
2. Payment to suppliers
|
-169,460
|
-204,909
|
3. Payroll
|
-68,686
|
-82,900
|
4. Interest expense
|
-6,810
|
-6,910
|
5. Business income tax paid
|
-3,320
|
-3,453
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
12,678
|
12,648
|
8. Other payments from oprerating activities
|
-88,976
|
-93,875
|
Net cashflow from operating activities
|
89,450
|
48,680
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-36,988
|
-85,251
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
-48,099
|
-31,099
|
4. Proceeds from sales of debt instruments of other entities
|
11,000
|
43,000
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
2,855
|
4,116
|
Net cashflow from investing activities
|
-71,232
|
-69,234
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
16,601
|
54,636
|
4. Repayments of borrowing
|
-26,239
|
-22,464
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
-2,936
|
-6,021
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-12,574
|
26,151
|
Net cashflow of the year
|
5,645
|
5,598
|
Cash and cash equivalents at the beginning of year
|
59,511
|
65,156
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
65,156
|
70,754
|