I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
30
|
2,624
|
2. Payment to suppliers
|
-30,400
|
-7,194
|
3. Payroll
|
-45
|
-290
|
4. Interest expense
|
|
|
5. Business income tax paid
|
|
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
100
|
682
|
8. Other payments from oprerating activities
|
-3
|
-388
|
Net cashflow from operating activities
|
-30,318
|
-4,566
|
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
|
-30,500
|
-400
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5. Investment in other entities
|
-793
|
-2,955
|
6. Proceeds from disinvestment in other entities
|
28,000
|
4,664
|
7. Dividends and interest received
|
35
|
97
|
Net cashflow from investing activities
|
-3,258
|
1,406
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
34,000
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
|
3,100
|
4. Repayments of borrowing
|
|
-100
|
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
|
34,000
|
3,000
|
Net cashflow of the year
|
424
|
-160
|
Cash and cash equivalents at the beginning of year
|
977
|
1,402
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
1,402
|
1,242
|