|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
4,705
|
5,157
|
5,709
|
8,950
|
13,346
|
|
2. Payment to suppliers
|
-1,677
|
-1,309
|
-1,533
|
-1,087
|
-12,629
|
|
3. Payroll
|
-1,042
|
-1,607
|
-967
|
-1,276
|
-1,225
|
|
4. Interest expense
|
0
|
-455
|
|
-427
|
-220
|
|
5. Business income tax paid
|
0
|
|
-1,493
|
|
0
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
63
|
525
|
28
|
8,461
|
41
|
|
8. Other payments from oprerating activities
|
-882
|
-1,015
|
-1,699
|
-5,609
|
-722
|
|
Net cashflow from operating activities
|
1,168
|
1,296
|
45
|
9,012
|
-1,409
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
-10,010
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
10,010
|
|
5. Investment in other entities
|
0
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
495
|
134
|
15
|
5,409
|
703
|
|
Net cashflow from investing activities
|
495
|
134
|
15
|
-4,601
|
10,713
|
|
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
|
0
|
|
|
|
0
|
|
4. Repayments of borrowing
|
-390
|
-390
|
-390
|
-390
|
-12,522
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
0
|
|
|
|
0
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-390
|
-390
|
-390
|
-390
|
-12,522
|
|
Net cashflow of the year
|
1,273
|
1,040
|
-330
|
4,021
|
-3,217
|
|
Cash and cash equivalents at the beginning of year
|
4,224
|
5,497
|
6,537
|
6,207
|
10,228
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
5,497
|
6,537
|
6,207
|
10,228
|
7,010
|