I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
170
|
1,168
|
1,810
|
1,298
|
1,025
|
2. Payment to suppliers
|
-731
|
430
|
-393
|
-731
|
-501
|
3. Payroll
|
351
|
-1,063
|
478
|
-959
|
0
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
0
|
0
|
0
|
0
|
-266
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
0
|
95
|
-29
|
39
|
22
|
8. Other payments from oprerating activities
|
-408
|
-188
|
575
|
-797
|
-37
|
Net cashflow from operating activities
|
-619
|
443
|
2,442
|
-1,151
|
243
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
14
|
-14
|
14
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
-1,000
|
-2,000
|
3,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
-4,480
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
29
|
33
|
-45
|
112
|
0
|
Net cashflow from investing activities
|
29
|
-953
|
-2,059
|
-1,354
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
0
|
0
|
0
|
Net cashflow of the year
|
-589
|
-510
|
382
|
-2,504
|
243
|
Cash and cash equivalents at the beginning of year
|
4,488
|
3,899
|
3,389
|
3,771
|
1,267
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,899
|
3,389
|
3,771
|
1,267
|
1,510
|