I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
260,139
|
205,719
|
2. Payment to suppliers
|
-215,391
|
-175,737
|
3. Payroll
|
-10,210
|
-5,031
|
4. Interest expense
|
-29,409
|
-28,500
|
5. Business income tax paid
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
98
|
226
|
8. Other payments from oprerating activities
|
-7,989
|
-8,476
|
Net cashflow from operating activities
|
-2,763
|
-11,799
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-97
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
6
|
8
|
Net cashflow from investing activities
|
-92
|
8
|
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
|
85,711
|
170,480
|
4. Repayments of borrowing
|
-79,998
|
-155,005
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
5,713
|
15,475
|
Net cashflow of the year
|
2,858
|
3,684
|
Cash and cash equivalents at the beginning of year
|
3,340
|
6,198
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
6,198
|
9,882
|