I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
3,599,095
|
3,408,290
|
2. Payment to suppliers
|
-2,460,633
|
-2,571,568
|
3. Payroll
|
-697,975
|
-711,150
|
4. Interest expense
|
-17,013
|
-12,501
|
5. Business income tax paid
|
-8,548
|
-20,813
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
132,516
|
98,485
|
8. Other payments from oprerating activities
|
-154,033
|
-145,853
|
Net cashflow from operating activities
|
393,407
|
44,892
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-73,199
|
-87,985
|
2. Proceeds from disposals of fixed assets
|
0
|
|
3. Purchases of debt instruments of other entities
|
-273,038
|
-166,200
|
4. Proceeds from sales of debt instruments of other entities
|
75,788
|
95,000
|
5. Investment in other entities
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
7. Dividends and interest received
|
4,223
|
4,712
|
Net cashflow from investing activities
|
-266,225
|
-154,473
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
3. Proceeds from borrowings
|
1,316,284
|
1,537,355
|
4. Repayments of borrowing
|
-1,452,520
|
-1,416,058
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
0
|
|
7. Dividends paid
|
0
|
-35,051
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
-136,236
|
86,246
|
Net cashflow of the year
|
-9,054
|
-23,335
|
Cash and cash equivalents at the beginning of year
|
72,169
|
61,863
|
Effect of foreign exchange differences
|
433
|
-412
|
Cash and cash equivalents at the end of year
|
61,863
|
38,116
|