I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
16,695
|
|
2. Payment to suppliers
|
|
|
3. Payroll
|
16,695
|
|
4. Interest expense
|
-79,910
|
|
5. Business income tax paid
|
-1,065
|
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
|
-58,083
|
8. Other payments from oprerating activities
|
|
|
Net cashflow from operating activities
|
|
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
|
|
Net cashflow from investing activities
|
|
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
16,695
|
64,669
|
4. Repayments of borrowing
|
-79,910
|
-119,548
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
-1,065
|
-1,915
|
7. Dividends paid
|
|
-1,289
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-64,211
|
-58,083
|
Net cashflow of the year
|
-14,224
|
-214
|
Cash and cash equivalents at the beginning of year
|
470,212
|
943,318
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
53,541
|
943,104
|