I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
1,034
|
0
|
15
|
7
|
103
|
2. Payment to suppliers
|
-782
|
-96
|
-87
|
-85
|
-40
|
3. Payroll
|
0
|
0
|
0
|
-314
|
-85
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
0
|
0
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
120
|
329
|
0
|
1,588
|
3
|
8. Other payments from oprerating activities
|
-577
|
-140
|
-234
|
-1,060
|
-110
|
Net cashflow from operating activities
|
-205
|
92
|
-306
|
137
|
-129
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
180
|
0
|
294
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
180
|
0
|
295
|
0
|
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
|
-30
|
-30
|
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
|
-30
|
-30
|
Net cashflow of the year
|
-25
|
92
|
-11
|
107
|
-158
|
Cash and cash equivalents at the beginning of year
|
139
|
114
|
206
|
195
|
302
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
114
|
206
|
195
|
302
|
143
|