|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
8,559
|
27,424
|
4,774
|
871
|
151
|
|
2. Payment to suppliers
|
-6,411
|
-18,789
|
-1,908
|
-297
|
-381
|
|
3. Payroll
|
-156
|
-379
|
-131
|
-292
|
-144
|
|
4. Interest expense
|
|
-41
|
18
|
0
|
0
|
|
5. Business income tax paid
|
|
|
|
|
0
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
2,996
|
4,195
|
769
|
46
|
1,693
|
|
8. Other payments from oprerating activities
|
-4,352
|
-12,371
|
-3,619
|
-563
|
-1,237
|
|
Net cashflow from operating activities
|
636
|
39
|
-98
|
-235
|
81
|
|
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
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
0
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
|
|
|
|
0
|
|
Net cashflow from investing activities
|
|
|
|
|
0
|
|
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
|
|
|
|
|
0
|
|
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
|
|
|
|
|
0
|
|
Net cashflow of the year
|
636
|
39
|
-98
|
-235
|
81
|
|
Cash and cash equivalents at the beginning of year
|
428
|
406
|
445
|
279
|
44
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
1,064
|
445
|
279
|
44
|
84
|
