|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
|
2,286
|
4,266
|
19,721
|
5,888
|
|
2. Payment to suppliers
|
-11
|
-2,715
|
-2,035
|
-1,637
|
-2,508
|
|
3. Payroll
|
134
|
-1,508
|
-1,933
|
-2,548
|
-2,069
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
28
|
|
-356
|
-214
|
-67
|
|
6. VAT Paid
|
251
|
|
|
|
|
|
7. Other receipts from operating activities
|
-1,101
|
7
|
661
|
550
|
58
|
|
8. Other payments from oprerating activities
|
627
|
-316
|
-2,138
|
-2,239
|
-1,328
|
|
Net cashflow from operating activities
|
-73
|
-2,246
|
-1,535
|
13,633
|
-26
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,224
|
|
-14,491
|
-7,999
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
4,000
|
|
-14,000
|
-7,000
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
9,000
|
29,400
|
15,600
|
450
|
|
|
5. Investment in other entities
|
-7,104
|
-13,689
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
-2,190
|
12,040
|
13,710
|
2,243
|
839
|
|
Net cashflow from investing activities
|
2,482
|
27,751
|
820
|
-12,307
|
839
|
|
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
|
|
-25,634
|
-331
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
|
-25,634
|
-331
|
0
|
|
|
Net cashflow of the year
|
2,409
|
-129
|
-1,047
|
1,326
|
813
|
|
Cash and cash equivalents at the beginning of year
|
2,375
|
1,725
|
1,596
|
549
|
1,875
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
1,725
|
1,596
|
549
|
1,875
|
2,688
|