I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
71,010
|
71,840
|
2. Payment to suppliers
|
-47,320
|
-74,374
|
3. Payroll
|
-2,425
|
-2,222
|
4. Interest expense
|
-1,994
|
-2,405
|
5. Business income tax paid
|
0
|
-1,438
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
1,458
|
13,857
|
8. Other payments from oprerating activities
|
-9,307
|
-15,741
|
Net cashflow from operating activities
|
11,421
|
-10,482
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-2,512
|
2,209
|
2. Proceeds from disposals of fixed assets
|
0
|
19,069
|
3. Purchases of debt instruments of other entities
|
0
|
-10,600
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
7,000
|
5. Investment in other entities
|
0
|
-150
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
0
|
112
|
Net cashflow from investing activities
|
-2,511
|
17,641
|
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
|
39,879
|
70,289
|
4. Repayments of borrowing
|
-46,506
|
-64,764
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
-258
|
-11,453
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-6,885
|
-5,928
|
Net cashflow of the year
|
2,025
|
1,231
|
Cash and cash equivalents at the beginning of year
|
2,474
|
4,499
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
4,499
|
5,730
|