|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
1,202
|
|
203
|
381
|
323
|
|
2. Payment to suppliers
|
-16
|
-34
|
-409
|
-33
|
-42
|
|
3. Payroll
|
-118
|
-116
|
-247
|
-66
|
-119
|
|
4. Interest expense
|
0
|
|
0
|
-171
|
|
|
5. Business income tax paid
|
|
|
|
0
|
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
12
|
32
|
-8
|
12
|
-35
|
|
8. Other payments from oprerating activities
|
-256
|
-49
|
-210
|
-983
|
-275
|
|
Net cashflow from operating activities
|
824
|
-167
|
-671
|
-860
|
-149
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
-200
|
-1,000
|
0
|
0
|
-450
|
|
4. Proceeds from sales of debt instruments of other entities
|
300
|
|
0
|
1,600
|
450
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
-17
|
19
|
-19
|
0
|
32
|
|
Net cashflow from investing activities
|
83
|
-981
|
-19
|
1,600
|
32
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
|
|
|
0
|
|
|
4. Repayments of borrowing
|
|
|
|
-850
|
|
|
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
|
|
|
|
-850
|
|
|
Net cashflow of the year
|
907
|
-1,148
|
-690
|
-110
|
-117
|
|
Cash and cash equivalents at the beginning of year
|
2,166
|
3,074
|
1,926
|
1,236
|
1,125
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
3,074
|
1,926
|
1,236
|
1,125
|
1,009
|
