I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
13,012
|
12,150
|
11,302
|
14,113
|
13,216
|
2. Payment to suppliers
|
-11,785
|
-10,696
|
-10,166
|
-12,978
|
-12,315
|
3. Payroll
|
-1,035
|
-1,130
|
-751
|
-4,030
|
-1,700
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
-59
|
-112
|
|
0
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
30,002
|
|
540
|
0
|
0
|
8. Other payments from oprerating activities
|
-191
|
-270
|
-736
|
-122
|
-124
|
Net cashflow from operating activities
|
30,003
|
-4
|
77
|
-3,017
|
-922
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
112
|
|
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
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
-33,000
|
0
|
6. Proceeds from disinvestment in other entities
|
-30,000
|
|
|
37,710
|
0
|
7. Dividends and interest received
|
|
|
0
|
0
|
0
|
Net cashflow from investing activities
|
-30,000
|
|
0
|
4,822
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
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
|
|
|
|
|
|
Net cashflow of the year
|
3
|
-4
|
77
|
1,805
|
-922
|
Cash and cash equivalents at the beginning of year
|
4
|
7
|
3
|
80
|
1,885
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
7
|
3
|
80
|
1,885
|
962
|