I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
9,165
|
4,825
|
10,183
|
|
|
2. Payment to suppliers
|
-966
|
-4,531
|
-12,846
|
-180
|
|
3. Payroll
|
-48
|
|
|
|
|
4. Interest expense
|
0
|
|
|
|
|
5. Business income tax paid
|
0
|
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
9,668
|
50
|
|
|
15
|
8. Other payments from oprerating activities
|
-11,438
|
|
-250
|
-2
|
-39
|
Net cashflow from operating activities
|
6,382
|
344
|
-2,914
|
-182
|
-24
|
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
|
0
|
|
|
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
1
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
5,250
|
|
|
7. Dividends and interest received
|
3
|
1
|
0
|
0
|
|
Net cashflow from investing activities
|
3
|
1
|
5,250
|
0
|
1
|
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
|
-7,742
|
-2,704
|
-2,543
|
|
-135
|
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
|
-7,742
|
-2,704
|
-2,543
|
|
-135
|
Net cashflow of the year
|
-1,357
|
-2,359
|
-206
|
-182
|
-158
|
Cash and cash equivalents at the beginning of year
|
3,681
|
2,918
|
559
|
353
|
171
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
2,323
|
559
|
353
|
171
|
13
|