I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
69,431
|
52,815
|
2. Payment to suppliers
|
-42,099
|
-13,443
|
3. Payroll
|
-18,920
|
-20,621
|
4. Interest expense
|
-80
|
0
|
5. Business income tax paid
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
29,058
|
39,311
|
8. Other payments from oprerating activities
|
-30,265
|
-56,701
|
Net cashflow from operating activities
|
7,124
|
1,362
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-60
|
0
|
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
|
0
|
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
|
-60
|
0
|
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
|
0
|
0
|
4. Repayments of borrowing
|
-6,451
|
-2,146
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-6,451
|
-2,146
|
Net cashflow of the year
|
613
|
-785
|
Cash and cash equivalents at the beginning of year
|
877
|
1,491
|
Effect of foreign exchange differences
|
2
|
0
|
Cash and cash equivalents at the end of year
|
1,491
|
707
|