I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
1,300,284
|
2. Payment to suppliers
|
274,811
|
3. Payroll
|
-37,352
|
4. Interest expense
|
-4,319
|
5. Business income tax paid
|
-14,805
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
351,776
|
8. Other payments from oprerating activities
|
-1,895,348
|
Net cashflow from operating activities
|
-24,953
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
3,815
|
2. Proceeds from disposals of fixed assets
|
405
|
3. Purchases of debt instruments of other entities
|
3,896
|
4. Proceeds from sales of debt instruments of other entities
|
13,850
|
5. Investment in other entities
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
7. Dividends and interest received
|
-4,784
|
Net cashflow from investing activities
|
17,182
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
0
|
2. Purchase issued shares from other entities
|
-5,386
|
3. Proceeds from borrowings
|
-516,775
|
4. Repayments of borrowing
|
450,437
|
5. Purchases of fixed assets and investment properties
|
0
|
6. Repayments of financial leases
|
0
|
7. Dividends paid
|
69,786
|
8. Purchase of funds
|
0
|
Net cashflow from financing activities
|
-1,937
|
Net cashflow of the year
|
-9,708
|
Cash and cash equivalents at the beginning of year
|
113,497
|
Effect of foreign exchange differences
|
2,202
|
Cash and cash equivalents at the end of year
|
105,966
|