I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
0
|
0
|
0
|
0
|
|
2. Payment to suppliers
|
-883
|
-123,522
|
-76,397
|
25,843
|
-175,817
|
3. Payroll
|
-90
|
-161
|
-204
|
-221
|
-644
|
4. Interest expense
|
0
|
-22,173
|
-9,949
|
-8,076
|
-16,003
|
5. Business income tax paid
|
0
|
-3,488
|
-460
|
-948
|
-6,178
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
|
7. Other receipts from operating activities
|
500
|
182,000
|
205,000
|
155,274
|
388,777
|
8. Other payments from oprerating activities
|
-179,890
|
-17,198
|
27,762
|
-32,546
|
-1,456
|
Net cashflow from operating activities
|
-180,363
|
15,458
|
145,753
|
139,327
|
188,680
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
-14,000
|
2. Proceeds from disposals of fixed assets
|
8
|
-8
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
|
7. Dividends and interest received
|
97
|
-97
|
146
|
263
|
|
Net cashflow from investing activities
|
106
|
-106
|
146
|
263
|
-14,000
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
0
|
|
4. Repayments of borrowing
|
0
|
-53,333
|
-53,333
|
-106,667
|
-106,667
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
|
Net cashflow from financing activities
|
0
|
-53,333
|
-53,333
|
-106,667
|
-106,667
|
Net cashflow of the year
|
-180,258
|
-37,981
|
92,565
|
32,924
|
68,013
|
Cash and cash equivalents at the beginning of year
|
374,704
|
194,447
|
156,466
|
249,031
|
281,955
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
194,447
|
156,466
|
249,031
|
281,955
|
349,968
|