I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
859,383
|
|
2. Payment to suppliers
|
-676,832
|
|
3. Payroll
|
-46,678
|
|
4. Interest expense
|
-6,992
|
|
5. Business income tax paid
|
-3,426
|
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
22,049
|
251
|
8. Other payments from oprerating activities
|
-31,574
|
|
Net cashflow from operating activities
|
115,930
|
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-18,764
|
|
2. Proceeds from disposals of fixed assets
|
834
|
|
3. Purchases of debt instruments of other entities
|
-17,166
|
|
4. Proceeds from sales of debt instruments of other entities
|
15,371
|
6,100
|
5. Investment in other entities
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
7. Dividends and interest received
|
318
|
-534
|
Net cashflow from investing activities
|
-19,407
|
251
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
3. Proceeds from borrowings
|
439,417
|
466,615
|
4. Repayments of borrowing
|
-528,522
|
-524,386
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
0
|
|
7. Dividends paid
|
-7,158
|
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
-96,264
|
-57,771
|
Net cashflow of the year
|
259
|
21,252
|
Cash and cash equivalents at the beginning of year
|
919
|
14,703
|
Effect of foreign exchange differences
|
611
|
|
Cash and cash equivalents at the end of year
|
1,789
|
35,956
|