I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
180,644
|
2. Payment to suppliers
|
-23,179
|
3. Payroll
|
-2,572
|
4. Interest expense
|
-2,427
|
5. Business income tax paid
|
-794
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
10,736
|
8. Other payments from oprerating activities
|
-7,831
|
Net cashflow from operating activities
|
154,577
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-38
|
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
|
56,000
|
5. Investment in other entities
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
7. Dividends and interest received
|
2,904
|
Net cashflow from investing activities
|
58,866
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
0
|
2. Purchase issued shares from other entities
|
0
|
3. Proceeds from borrowings
|
0
|
4. Repayments of borrowing
|
-26,000
|
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
|
-26,000
|
Net cashflow of the year
|
187,442
|
Cash and cash equivalents at the beginning of year
|
15,423
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
202,866
|