|
禹洲集團控股有限公司, 01628.HK - 綜合現金流量表 |
2020-12 |
2019-12 |
2018-12 |
2017-12 |
2016-12 |
2015-12 |
2014-12 |
2013-12 |
2012-12 |
2011-12 |
2010-12 |
2009-12 |
2008-12 |
2007-12 |
2006-12 |
經營活動之現金流量 |
-341,932 |
700,816 |
9,694,311 |
6,952,733 |
9,021,748 |
2,097,005 |
2,240,393 |
1,703,213 |
2,895,188 |
42,568 |
-716,456 |
705,883 |
209,046 |
-780,654 |
-229,339 |
投資回報及融資費用之現金流量 |
-5,451,646 |
-4,360,131 |
-3,354,739 |
-3,380,407 |
-1,636,277 |
-1,652,702 |
-1,480,898 |
-1,045,756 |
-736,142 |
-713,640 |
-328,095 |
-120,609 |
-276,484 |
-110,246 |
-196,804 |
已收利息 |
540,503 |
385,481 |
337,292 |
95,234 |
84,156 |
85,110 |
53,744 |
53,622 |
30,426 |
15,022 |
8,818 |
2,084 |
1,254 |
2,179 |
1,135 |
已付利息 |
-5,170,018 |
-4,338,458 |
-3,018,064 |
-2,034,990 |
-1,562,772 |
-1,295,125 |
-1,129,863 |
-868,331 |
-641,580 |
-504,268 |
-178,267 |
-122,665 |
-156,738 |
-87,752 |
-27,729 |
已收股息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-822,131 |
-407,154 |
-673,967 |
-1,440,651 |
-157,661 |
-442,687 |
-404,779 |
-231,047 |
-124,988 |
-224,394 |
-158,646 |
-28 |
-121,000 |
-24,673 |
-170,210 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-947,701 |
-2,607,003 |
-3,856,230 |
-2,500,862 |
-1,643,569 |
-1,354,819 |
-816,503 |
-876,323 |
-660,000 |
-279,655 |
-232,872 |
-202,896 |
-160,395 |
-57,813 |
-52,163 |
投資活動之現金流量 |
-8,837,301 |
-18,943,915 |
-1,587,838 |
-10,157,319 |
-7,953,657 |
-1,401,172 |
-771,884 |
-1,816,282 |
-1,570,930 |
-1,166,661 |
-180,081 |
-46,194 |
-142,966 |
-676,008 |
-390,615 |
增添固定資產 |
-130,788 |
-23,988 |
-108,549 |
-884,787 |
-885,744 |
-345,539 |
-573,091 |
-408,315 |
-348,019 |
-192,617 |
-171,388 |
-52,617 |
-122,510 |
-195,102 |
-386,724 |
出售固定資產 |
7,242 |
1,873 |
3,434 |
212,058 |
717,777 |
0 |
16,932 |
130,899 |
6,437 |
110,723 |
2,775 |
0 |
0 |
0 |
0 |
投資增加 |
-788,750 |
-6,451,199 |
-9,132,426 |
-7,445,418 |
-4,171,985 |
-880,944 |
-330,632 |
0 |
-173,414 |
-6,000 |
0 |
0 |
-17,159 |
-478,152 |
-2,478 |
投資減少 |
1,528,994 |
3,016,736 |
159,882 |
110,990 |
1,195,988 |
0 |
-714,393 |
0 |
80,000 |
0 |
0 |
0 |
0 |
0 |
0 |
與關聯人士之現金流量 |
2,614,070 |
4,728,433 |
-83,720 |
-232,298 |
73,500 |
24,500 |
1,112,000 |
0 |
0 |
0 |
-1,787 |
-195,426 |
104,489 |
433,688 |
165,841 |
其他 |
-12,068,069 |
-20,215,770 |
7,573,541 |
-1,917,864 |
-4,883,193 |
-199,189 |
-282,700 |
-1,538,866 |
-1,135,934 |
-1,078,767 |
-9,681 |
201,849 |
-107,786 |
-436,442 |
-167,254 |
融資活動前之現金流量 |
-15,578,580 |
-25,210,233 |
895,504 |
-9,085,855 |
-2,211,755 |
-2,311,688 |
-828,892 |
-2,035,148 |
-71,884 |
-2,117,388 |
-1,457,504 |
336,184 |
-370,799 |
-1,624,721 |
-868,921 |
融資活動之現金流量 |
11,159,025 |
25,707,551 |
10,553,422 |
8,754,702 |
6,472,447 |
3,967,401 |
6,595,154 |
2,177,316 |
1,952,473 |
777,531 |
2,548,933 |
1,043,224 |
425,893 |
1,559,588 |
943,041 |
新增貸款 |
11,169,620 |
15,187,751 |
11,475,283 |
11,007,802 |
15,531,092 |
9,782,456 |
4,627,407 |
5,207,754 |
2,169,558 |
2,474,043 |
3,541,456 |
1,683,440 |
960,000 |
1,490,000 |
1,030,000 |
償還貸款 |
-9,506,732 |
-9,701,191 |
-10,248,133 |
-3,763,282 |
-8,681,757 |
-4,087,894 |
-2,461,798 |
-3,543,890 |
-1,733,862 |
-1,697,055 |
-990,736 |
-1,818,893 |
-638,597 |
-364,100 |
-252,800 |
定息/債項工具融資 |
11,957,125 |
24,830,041 |
9,807,780 |
4,307,986 |
1,669,956 |
0 |
3,317,545 |
1,802,191 |
1,516,777 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
-5,092,358 |
-9,360,361 |
-2,000,000 |
-3,917,313 |
-2,120,344 |
-1,638,112 |
0 |
-1,288,739 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
26,758 |
22,878 |
1,612,131 |
1,351,807 |
0 |
623,172 |
0 |
0 |
0 |
543 |
0 |
1,374,103 |
1 |
0 |
0 |
與關聯人士之現金流量 |
2,614,070 |
4,728,433 |
-83,720 |
-232,298 |
73,500 |
24,500 |
1,112,000 |
0 |
0 |
0 |
-1,787 |
-195,426 |
104,489 |
433,688 |
165,841 |
其他 |
-9,458 |
0 |
-9,919 |
0 |
0 |
-736,721 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
-4,419,555 |
497,318 |
11,448,926 |
-331,153 |
4,260,692 |
1,655,713 |
5,766,262 |
142,168 |
1,880,589 |
-1,339,857 |
1,091,429 |
1,379,408 |
55,094 |
-65,133 |
74,120 |
年初之現金及現金等同項目 |
28,455,729 |
27,162,230 |
15,596,239 |
15,598,588 |
10,973,268 |
9,295,977 |
3,507,940 |
3,330,425 |
1,440,378 |
2,719,446 |
1,570,026 |
196,547 |
137,967 |
167,678 |
98,580 |
外匯兌換率變動之影響/(其他) |
-449,672 |
796,181 |
117,065 |
328,804 |
364,628 |
21,578 |
21,775 |
35,347 |
9,458 |
60,789 |
57,991 |
-5,929 |
3,486 |
35,422 |
-5,022 |
年終之現金及現金等同項目 |
23,586,502 |
28,455,729 |
27,162,230 |
15,596,239 |
15,598,588 |
10,973,268 |
9,295,977 |
3,507,940 |
3,330,425 |
1,440,378 |
2,719,446 |
1,570,026 |
196,547 |
137,967 |
167,678 |
貨幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
單位 |
千 |
千 |
千 |
千 |
千 |
千 |
核數師意見 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|