I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
23,299
|
13,011
|
2. Payment to suppliers
|
-10,361
|
-4,494
|
3. Payroll
|
-3,644
|
-2,165
|
4. Interest expense
|
-31
|
-164
|
5. Business income tax paid
|
-780
|
-421
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
1,305
|
614
|
8. Other payments from oprerating activities
|
-11,074
|
-8,526
|
Net cashflow from operating activities
|
-1,287
|
-2,144
|
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
|
-3,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
5,400
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
3
|
233
|
Net cashflow from investing activities
|
-2,997
|
5,633
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
5,662
|
1,021
|
4. Repayments of borrowing
|
-2,353
|
-2,907
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
-582
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
3,309
|
-2,468
|
Net cashflow of the year
|
-975
|
1,020
|
Cash and cash equivalents at the beginning of year
|
1,548
|
573
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
573
|
1,593
|