I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
2,748
|
588,940
|
444,535
|
2. Payment to suppliers
|
-25,250
|
-525,275
|
-384,476
|
3. Payroll
|
-1,523
|
-40,962
|
-39,317
|
4. Interest expense
|
-4,432
|
-3,198
|
-4,393
|
5. Business income tax paid
|
0
|
-2,030
|
-2,501
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
148
|
16,963
|
9,649
|
8. Other payments from oprerating activities
|
-1,061
|
-44,549
|
-21,589
|
Net cashflow from operating activities
|
-29,370
|
-10,112
|
1,908
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-28,368
|
-3,578
|
-1,553
|
2. Proceeds from disposals of fixed assets
|
0
|
227
|
253
|
3. Purchases of debt instruments of other entities
|
-1,200
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
5. Investment in other entities
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
1,200
|
0
|
36
|
7. Dividends and interest received
|
122
|
82
|
|
Net cashflow from investing activities
|
-28,246
|
-3,269
|
-1,264
|
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
|
29,416
|
371,281
|
329,598
|
4. Repayments of borrowing
|
31,228
|
-352,655
|
-319,054
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
|
7. Dividends paid
|
-3,000
|
-8,040
|
-7,200
|
8. Purchase of funds
|
0
|
0
|
|
Net cashflow from financing activities
|
57,644
|
10,586
|
3,345
|
Net cashflow of the year
|
28
|
-2,796
|
3,989
|
Cash and cash equivalents at the beginning of year
|
0
|
4,371
|
1,575
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
28
|
1,575
|
5,564
|