I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
356,191
|
2. Payment to suppliers
|
-289,412
|
3. Payroll
|
-19,904
|
4. Interest expense
|
-7,334
|
5. Business income tax paid
|
-4,994
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
129,840
|
8. Other payments from oprerating activities
|
-155,105
|
Net cashflow from operating activities
|
9,283
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-420
|
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
|
-10,000
|
6. Proceeds from disinvestment in other entities
|
0
|
7. Dividends and interest received
|
1,569
|
Net cashflow from investing activities
|
-8,852
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
0
|
2. Purchase issued shares from other entities
|
0
|
3. Proceeds from borrowings
|
80,442
|
4. Repayments of borrowing
|
-120,471
|
5. Purchases of fixed assets and investment properties
|
0
|
6. Repayments of financial leases
|
0
|
7. Dividends paid
|
0
|
8. Purchase of funds
|
0
|
Net cashflow from financing activities
|
-40,029
|
Net cashflow of the year
|
-39,598
|
Cash and cash equivalents at the beginning of year
|
185,452
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
100,388
|