I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
135,249
|
113,019
|
2. Payment to suppliers
|
-156,274
|
-187,134
|
3. Payroll
|
-3,906
|
-3,085
|
4. Interest expense
|
-368
|
-303
|
5. Business income tax paid
|
-700
|
-330
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
4,068
|
1,287
|
8. Other payments from oprerating activities
|
-1,651
|
-186
|
Net cashflow from operating activities
|
-23,582
|
-76,732
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
-5,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
32,000
|
125,000
|
5. Investment in other entities
|
0
|
-45,000
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
618
|
5,933
|
Net cashflow from investing activities
|
27,618
|
85,933
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
12,832
|
4. Repayments of borrowing
|
-3,276
|
-12,705
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-3,276
|
127
|
Net cashflow of the year
|
760
|
9,328
|
Cash and cash equivalents at the beginning of year
|
12,719
|
13,479
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
13,479
|
22,807
|