I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
10,689
|
7,584
|
7,207
|
8,147
|
9,059
|
2. Payment to suppliers
|
-2,492
|
-2,961
|
-2,500
|
-2,571
|
-2,713
|
3. Payroll
|
-4,490
|
-4,245
|
-3,879
|
-3,495
|
-3,711
|
4. Interest expense
|
-107
|
-60
|
-73
|
-84
|
-94
|
5. Business income tax paid
|
0
|
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
1,133
|
718
|
814
|
1,349
|
255
|
8. Other payments from oprerating activities
|
-2,999
|
-2,402
|
-1,661
|
-2,529
|
-2,314
|
Net cashflow from operating activities
|
1,733
|
-1,366
|
-91
|
817
|
482
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
-665
|
2. Proceeds from disposals of fixed assets
|
0
|
|
193
|
|
336
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
|
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
|
15
|
15
|
2
|
28
|
28
|
Net cashflow from investing activities
|
15
|
15
|
194
|
28
|
-300
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
2,876
|
2,484
|
2,383
|
3,579
|
1,389
|
4. Repayments of borrowing
|
-3,040
|
-2,417
|
-2,381
|
-3,574
|
-2,054
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-164
|
67
|
2
|
5
|
-665
|
Net cashflow of the year
|
1,584
|
-1,284
|
105
|
851
|
-483
|
Cash and cash equivalents at the beginning of year
|
166
|
1,750
|
467
|
572
|
1,423
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,750
|
467
|
572
|
1,423
|
940
|