I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
694,306
|
11,205
|
14,924
|
16,861
|
9,826
|
2. Payment to suppliers
|
-42,100
|
-2,656
|
-4,041
|
-4,098
|
-2,647
|
3. Payroll
|
-18,920
|
-4,799
|
-5,414
|
-6,322
|
-4,085
|
4. Interest expense
|
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
|
0
|
0
|
0
|
0
|
6. VAT Paid
|
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
29,058
|
11,768
|
14,361
|
7,577
|
5,604
|
8. Other payments from oprerating activities
|
-30,265
|
-14,180
|
-19,180
|
-14,801
|
-8,540
|
Net cashflow from operating activities
|
7,124
|
1,337
|
649
|
-783
|
158
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-60
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
|
0
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
-60
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
-6,451
|
-2,007
|
-120
|
-19
|
0
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-16,451
|
-2,007
|
-120
|
-19
|
0
|
Net cashflow of the year
|
613
|
-670
|
529
|
-802
|
158
|
Cash and cash equivalents at the beginning of year
|
|
1,491
|
821
|
1,350
|
548
|
Effect of foreign exchange differences
|
2
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
1,491
|
821
|
1,350
|
548
|
707
|