I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
1,116,593
|
2. Payment to suppliers
|
-1,008,735
|
3. Payroll
|
-33,524
|
4. Interest expense
|
-21,217
|
5. Business income tax paid
|
-1,907
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
0
|
8. Other payments from oprerating activities
|
-24,297
|
Net cashflow from operating activities
|
26,912
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-3,608
|
2. Proceeds from disposals of fixed assets
|
1,392
|
3. Purchases of debt instruments of other entities
|
-54,600
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
5. Investment in other entities
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
7. Dividends and interest received
|
4,126
|
Net cashflow from investing activities
|
-52,690
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
0
|
2. Purchase issued shares from other entities
|
0
|
3. Proceeds from borrowings
|
1,010,222
|
4. Repayments of borrowing
|
-981,545
|
5. Purchases of fixed assets and investment properties
|
0
|
6. Repayments of financial leases
|
0
|
7. Dividends paid
|
-20,251
|
8. Purchase of funds
|
0
|
Net cashflow from financing activities
|
8,426
|
Net cashflow of the year
|
-17,352
|
Cash and cash equivalents at the beginning of year
|
23,446
|
Effect of foreign exchange differences
|
7
|
Cash and cash equivalents at the end of year
|
6,100
|