I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
5,559
|
6,846
|
3,785
|
3,635
|
4,199
|
2. Payment to suppliers
|
-5,001
|
-5,182
|
-9,224
|
-6,764
|
-3,723
|
3. Payroll
|
-949
|
-687
|
-861
|
-844
|
-817
|
4. Interest expense
|
|
|
|
-4
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
792
|
6,183
|
11,036
|
|
70
|
8. Other payments from oprerating activities
|
-1,001
|
-6,566
|
-752
|
-754
|
-372
|
Net cashflow from operating activities
|
-601
|
594
|
3,985
|
-4,730
|
-643
|
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
|
195
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
0
|
Net cashflow from investing activities
|
195
|
|
|
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
987
|
0
|
12
|
4,031
|
1,400
|
4. Repayments of borrowing
|
-540
|
-610
|
-1,000
|
-1,500
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
447
|
-610
|
-988
|
2,531
|
1,400
|
Net cashflow of the year
|
41
|
-16
|
2,997
|
-2,199
|
757
|
Cash and cash equivalents at the beginning of year
|
84
|
125
|
109
|
3,106
|
942
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
125
|
109
|
3,106
|
907
|
1,699
|