I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
22,015
|
20,856
|
2. Payment to suppliers
|
-11,181
|
-12,068
|
3. Payroll
|
-4,623
|
-4,138
|
4. Interest expense
|
-566
|
-631
|
5. Business income tax paid
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
5,719
|
6,407
|
8. Other payments from oprerating activities
|
-7,576
|
-7,255
|
Net cashflow from operating activities
|
3,788
|
3,171
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-4
|
-10
|
2. Proceeds from disposals of fixed assets
|
67
|
6
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
0
|
0
|
Net cashflow from investing activities
|
64
|
-4
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
1,000
|
0
|
4. Repayments of borrowing
|
-2,482
|
-1,620
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
-18
|
-20
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-1,500
|
-1,640
|
Net cashflow of the year
|
2,352
|
1,527
|
Cash and cash equivalents at the beginning of year
|
5,474
|
7,826
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
7,826
|
9,353
|