I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
20,489
|
22,579
|
26,087
|
24,234
|
2. Payment to suppliers
|
-9,945
|
-10,431
|
-9,950
|
-11,360
|
3. Payroll
|
-2,890
|
-3,092
|
-2,894
|
-3,828
|
4. Interest expense
|
-83
|
-104
|
-91
|
-25
|
5. Business income tax paid
|
-576
|
-408
|
-868
|
-446
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
3,493
|
2,865
|
5,072
|
5,073
|
8. Other payments from oprerating activities
|
-7,979
|
-7,642
|
-12,807
|
-8,367
|
Net cashflow from operating activities
|
2,507
|
3,768
|
4,549
|
5,282
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-2,195
|
-2,181
|
-1,099
|
-4,788
|
2. Proceeds from disposals of fixed assets
|
0
|
57
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
0
|
21
|
32
|
34
|
Net cashflow from investing activities
|
-2,195
|
-2,103
|
-1,067
|
-4,755
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
2,135
|
1,982
|
100
|
880
|
4. Repayments of borrowing
|
-1,624
|
-2,674
|
-1,470
|
-430
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
-1,220
|
-1,443
|
-1,140
|
-1,680
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-709
|
-2,136
|
-2,510
|
-1,230
|
Net cashflow of the year
|
-396
|
-471
|
972
|
-703
|
Cash and cash equivalents at the beginning of year
|
1,140
|
744
|
273
|
1,245
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
744
|
273
|
1,245
|
542
|