I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
0
|
1,512
|
0
|
206
|
76
|
2. Payment to suppliers
|
-1,190
|
-705
|
-1,223
|
-79,504
|
-72,204
|
3. Payroll
|
-33
|
-50
|
-44
|
-33
|
-19
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
|
2
|
229
|
-30
|
|
8. Other payments from oprerating activities
|
-37
|
-99
|
-19
|
-239
|
-43
|
Net cashflow from operating activities
|
-1,260
|
659
|
-1,057
|
-79,599
|
-72,189
|
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
|
|
Net cashflow from investing activities
|
|
|
0
|
0
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
80,000
|
72,030
|
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
|
|
|
|
80,000
|
72,030
|
Net cashflow of the year
|
-1,260
|
659
|
-1,057
|
401
|
-160
|
Cash and cash equivalents at the beginning of year
|
1,728
|
469
|
1,127
|
71
|
471
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
469
|
1,127
|
71
|
471
|
312
|