I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
4,889
|
5,843
|
3,721
|
4,608
|
3,817
|
2. Payment to suppliers
|
-4,815
|
-4,211
|
-3,814
|
-4,878
|
-3,968
|
3. Payroll
|
-568
|
-1,127
|
-498
|
-460
|
-614
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
0
|
-82
|
0
|
0
|
-60
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
2,273
|
726
|
1,016
|
2,298
|
670
|
8. Other payments from oprerating activities
|
-1,100
|
-1,141
|
-1,258
|
-1,907
|
-1,242
|
Net cashflow from operating activities
|
678
|
8
|
-834
|
-338
|
-1,397
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
-412
|
0
|
-220
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
500
|
-2,000
|
-1,500
|
0
|
-1,500
|
4. Proceeds from sales of debt instruments of other entities
|
1,166
|
2,025
|
1,520
|
1,648
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
300
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
0
|
0
|
0
|
0
|
1,536
|
Net cashflow from investing activities
|
1,966
|
25
|
-392
|
1,648
|
-184
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
-107
|
0
|
0
|
-79
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-107
|
0
|
0
|
-79
|
0
|
Net cashflow of the year
|
2,538
|
33
|
-1,226
|
1,231
|
-1,581
|
Cash and cash equivalents at the beginning of year
|
655
|
2,749
|
2,781
|
1,555
|
3,279
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,193
|
2,781
|
1,555
|
2,786
|
1,698
|