I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
4,253,532
|
2. Payment to suppliers
|
-5,023,649
|
3. Payroll
|
-47,457
|
4. Interest expense
|
-23,021
|
5. Business income tax paid
|
-36,206
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
1,248,178
|
8. Other payments from oprerating activities
|
-402,209
|
Net cashflow from operating activities
|
-30,831
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-1,172
|
2. Proceeds from disposals of fixed assets
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
5. Investment in other entities
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
7. Dividends and interest received
|
398
|
Net cashflow from investing activities
|
-774
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
193,646
|
2. Purchase issued shares from other entities
|
0
|
3. Proceeds from borrowings
|
3,136,865
|
4. Repayments of borrowing
|
-3,320,872
|
5. Purchases of fixed assets and investment properties
|
0
|
6. Repayments of financial leases
|
0
|
7. Dividends paid
|
-14,632
|
8. Purchase of funds
|
0
|
Net cashflow from financing activities
|
-4,993
|
Net cashflow of the year
|
-36,598
|
Cash and cash equivalents at the beginning of year
|
68,267
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
31,669
|