I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
331,305
|
2. Payment to suppliers
|
-283,625
|
3. Payroll
|
-39,901
|
4. Interest expense
|
-2,372
|
5. Business income tax paid
|
-351
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
57,791
|
8. Other payments from oprerating activities
|
-72,089
|
Net cashflow from operating activities
|
-9,243
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-6,527
|
2. Proceeds from disposals of fixed assets
|
-90,234
|
3. Purchases of debt instruments of other entities
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
14,050
|
5. Investment in other entities
|
-2,000
|
6. Proceeds from disinvestment in other entities
|
4,000
|
7. Dividends and interest received
|
77,983
|
Net cashflow from investing activities
|
-2,728
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
0
|
2. Purchase issued shares from other entities
|
0
|
3. Proceeds from borrowings
|
93,649
|
4. Repayments of borrowing
|
-81,889
|
5. Purchases of fixed assets and investment properties
|
0
|
6. Repayments of financial leases
|
0
|
7. Dividends paid
|
-84
|
8. Purchase of funds
|
0
|
Net cashflow from financing activities
|
11,676
|
Net cashflow of the year
|
-294
|
Cash and cash equivalents at the beginning of year
|
100,737
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
100,443
|