|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
16,831
|
9,875
|
4,890
|
8,195
|
16,007
|
|
2. Payment to suppliers
|
-2,515
|
-2,727
|
-2,910
|
-1,677
|
-1,741
|
|
3. Payroll
|
-726
|
-639
|
-1,048
|
0
|
-363
|
|
4. Interest expense
|
-1,154
|
-1,056
|
-1,015
|
-1,156
|
-1,046
|
|
5. Business income tax paid
|
-230
|
|
-193
|
0
|
0
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
1,567
|
871
|
1,328
|
447
|
252
|
|
8. Other payments from oprerating activities
|
-4,716
|
-1,588
|
-1,588
|
-795
|
-8,024
|
|
Net cashflow from operating activities
|
9,057
|
4,736
|
-536
|
5,013
|
5,084
|
|
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
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
0
|
|
5. Investment in other entities
|
0
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
1
|
1
|
1
|
0
|
1
|
|
Net cashflow from investing activities
|
1
|
1
|
1
|
0
|
1
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
0
|
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
0
|
|
0
|
|
3. Proceeds from borrowings
|
0
|
|
0
|
|
0
|
|
4. Repayments of borrowing
|
-11,000
|
-4,100
|
-2,500
|
-500
|
-10,500
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
3,000
|
|
7. Dividends paid
|
0
|
|
|
|
0
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-11,000
|
-4,100
|
-2,500
|
-500
|
-7,500
|
|
Net cashflow of the year
|
-1,943
|
636
|
-3,035
|
4,513
|
-2,415
|
|
Cash and cash equivalents at the beginning of year
|
5,090
|
3,147
|
3,783
|
748
|
5,261
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
3,147
|
3,783
|
748
|
5,261
|
2,846
|