I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
897,294
|
2,597,051
|
2. Payment to suppliers
|
-828,869
|
-2,053,616
|
3. Payroll
|
-14,411
|
-57,793
|
4. Interest expense
|
-10,470
|
-34,054
|
5. Business income tax paid
|
-166
|
-6,682
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
224,181
|
1,375,124
|
8. Other payments from oprerating activities
|
-271,033
|
-1,395,681
|
Net cashflow from operating activities
|
-3,474
|
424,349
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-1,156
|
-2,828
|
2. Proceeds from disposals of fixed assets
|
|
-9
|
3. Purchases of debt instruments of other entities
|
-14
|
-36
|
4. Proceeds from sales of debt instruments of other entities
|
20,040
|
10,126
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
2,256
|
46
|
Net cashflow from investing activities
|
21,126
|
7,299
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
6
|
|
2. Purchase issued shares from other entities
|
-128
|
|
3. Proceeds from borrowings
|
532,995
|
1,470,518
|
4. Repayments of borrowing
|
-537,845
|
-1,845,473
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
0
|
|
7. Dividends paid
|
0
|
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
-4,850
|
-374,955
|
Net cashflow of the year
|
12,802
|
56,693
|
Cash and cash equivalents at the beginning of year
|
55,573
|
32,660
|
Effect of foreign exchange differences
|
21
|
|
Cash and cash equivalents at the end of year
|
68,396
|
87,331
|