I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
12,469
|
4,070
|
2. Payment to suppliers
|
-8,341
|
-1,861
|
3. Payroll
|
-984
|
-1,550
|
4. Interest expense
|
-172
|
-171
|
5. Business income tax paid
|
-113
|
-56
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
509
|
474
|
8. Other payments from oprerating activities
|
-1,578
|
-1,853
|
Net cashflow from operating activities
|
1,790
|
-947
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
0
|
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
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
50
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
4. Repayments of borrowing
|
-481
|
-1,681
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
-3
|
-1
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-484
|
-1,631
|
Net cashflow of the year
|
1,306
|
-2,578
|
Cash and cash equivalents at the beginning of year
|
2,793
|
4,099
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
4,099
|
1,521
|