I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
11,245
|
8,571
|
4,804
|
2. Payment to suppliers
|
-7,433
|
-6,315
|
-1,982
|
3. Payroll
|
-1,803
|
-1,907
|
-1,500
|
4. Interest expense
|
-11
|
0
|
0
|
5. Business income tax paid
|
0
|
-50
|
-9
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
576
|
446
|
51
|
8. Other payments from oprerating activities
|
-1,592
|
-1,276
|
-1,162
|
Net cashflow from operating activities
|
983
|
-532
|
202
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
7. Dividends and interest received
|
7
|
4
|
0
|
Net cashflow from investing activities
|
7
|
4
|
0
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
500
|
0
|
0
|
4. Repayments of borrowing
|
-500
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
0
|
Net cashflow of the year
|
989
|
-528
|
202
|
Cash and cash equivalents at the beginning of year
|
916
|
1,905
|
1,378
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
1,905
|
1,378
|
1,579
|