I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
|
|
|
42,989
|
|
2. Payment to suppliers
|
-16
|
0
|
0
|
-41,048
|
|
3. Payroll
|
-69
|
|
-69
|
-69
|
-33
|
4. Interest expense
|
|
|
|
|
-69
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
|
|
|
40,000
|
|
8. Other payments from oprerating activities
|
|
-619
|
0
|
-43,167
|
-24
|
Net cashflow from operating activities
|
-85
|
-619
|
-69
|
-1,295
|
-126
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
|
0
|
0
|
0
|
0
|
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
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
|
|
|
Net cashflow of the year
|
-85
|
-619
|
-69
|
-1,295
|
-126
|
Cash and cash equivalents at the beginning of year
|
4,860
|
4,775
|
3,584
|
3,517
|
2,223
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
4,775
|
3,584
|
3,515
|
2,223
|
2,097
|