I. Cashflow from operating activities
|
|
1. Proceeds from sales
|
726,879
|
2. Payment to suppliers
|
-602,366
|
3. Payroll
|
-91,638
|
4. Interest expense
|
-2,619
|
5. Business income tax paid
|
-5,559
|
6. VAT Paid
|
0
|
7. Other receipts from operating activities
|
29,055
|
8. Other payments from oprerating activities
|
-74,324
|
Net cashflow from operating activities
|
-20,571
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
-2,060
|
2. Proceeds from disposals of fixed assets
|
|
3. Purchases of debt instruments of other entities
|
-337,400
|
4. Proceeds from sales of debt instruments of other entities
|
317,431
|
5. Investment in other entities
|
|
6. Proceeds from disinvestment in other entities
|
|
7. Dividends and interest received
|
36,302
|
Net cashflow from investing activities
|
14,273
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
|
2. Purchase issued shares from other entities
|
|
3. Proceeds from borrowings
|
72,164
|
4. Repayments of borrowing
|
-75,632
|
5. Purchases of fixed assets and investment properties
|
|
6. Repayments of financial leases
|
|
7. Dividends paid
|
-3,746
|
8. Purchase of funds
|
|
Net cashflow from financing activities
|
-7,215
|
Net cashflow of the year
|
-13,512
|
Cash and cash equivalents at the beginning of year
|
83,504
|
Effect of foreign exchange differences
|
0
|
Cash and cash equivalents at the end of year
|
69,992
|