I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
23,780
|
26,299
|
2. Payment to suppliers
|
-25,475
|
-16,163
|
3. Payroll
|
-334
|
-218
|
4. Interest expense
|
-34
|
-110
|
5. Business income tax paid
|
-36
|
-4
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
17,639
|
5
|
8. Other payments from oprerating activities
|
-11,602
|
-7,502
|
Net cashflow from operating activities
|
3,938
|
2,307
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-2,820
|
-1,992
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
225
|
0
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
0
|
0
|
Net cashflow from investing activities
|
-2,595
|
-1,992
|
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
|
2,602
|
3,581
|
4. Repayments of borrowing
|
-1,000
|
-3,203
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
1,602
|
378
|
Net cashflow of the year
|
2,945
|
693
|
Cash and cash equivalents at the beginning of year
|
1,202
|
395
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
4,147
|
1,088
|