I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
305,777
|
282,477
|
2. Payment to suppliers
|
-298,863
|
-306,111
|
3. Payroll
|
-1,636
|
-1,398
|
4. Interest expense
|
-389
|
-367
|
5. Business income tax paid
|
|
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
47,954
|
51,001
|
8. Other payments from oprerating activities
|
-45,063
|
-46,454
|
Net cashflow from operating activities
|
7,782
|
-20,852
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
-5,500
|
-1,000
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
201
|
3
|
Net cashflow from investing activities
|
-5,299
|
-997
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
68,776
|
128,765
|
4. Repayments of borrowing
|
-77,928
|
-108,657
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-9,152
|
20,108
|
Net cashflow of the year
|
-6,669
|
-1,741
|
Cash and cash equivalents at the beginning of year
|
8,759
|
2,090
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
2,090
|
349
|