I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
2,128
|
13,031
|
5,145
|
5,813
|
2. Payment to suppliers
|
-1,076
|
-10,200
|
-6,358
|
-4,115
|
3. Payroll
|
-664
|
-1,031
|
-1,106
|
-958
|
4. Interest expense
|
0
|
|
|
|
5. Business income tax paid
|
0
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
7. Other receipts from operating activities
|
263
|
127
|
2
|
273
|
8. Other payments from oprerating activities
|
-4,251
|
-2,573
|
-232
|
-628
|
Net cashflow from operating activities
|
-3,600
|
-646
|
-2,550
|
384
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-1,100
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
200
|
|
|
5. Investment in other entities
|
-1,500
|
-7,240
|
-37,050
|
|
6. Proceeds from disinvestment in other entities
|
5,075
|
|
34,608
|
2,964
|
7. Dividends and interest received
|
0
|
61
|
0
|
195
|
Net cashflow from investing activities
|
3,575
|
-8,079
|
-2,442
|
3,159
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
8,949
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
6,865
|
2,852
|
4. Repayments of borrowing
|
0
|
|
-2,400
|
-6,858
|
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
|
0
|
8,949
|
4,465
|
-4,006
|
Net cashflow of the year
|
-25
|
225
|
-527
|
-463
|
Cash and cash equivalents at the beginning of year
|
377
|
1,531
|
1,146
|
619
|
Effect of foreign exchange differences
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
352
|
1,755
|
619
|
157
|