I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
375
|
115
|
352
|
887
|
2,045
|
2. Payment to suppliers
|
-215
|
-53
|
-186
|
-139
|
-208
|
3. Payroll
|
-470
|
-208
|
-307
|
-577
|
-1,146
|
4. Interest expense
|
0
|
|
|
|
|
5. Business income tax paid
|
0
|
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
239
|
31
|
|
|
|
8. Other payments from oprerating activities
|
-1,023
|
-254
|
-172
|
-174
|
-228
|
Net cashflow from operating activities
|
-1,095
|
-369
|
-312
|
-4
|
462
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
1,000
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
8
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
1,008
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
100
|
|
|
|
4. Repayments of borrowing
|
0
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
0
|
100
|
|
|
|
Net cashflow of the year
|
-87
|
-269
|
-312
|
-4
|
462
|
Cash and cash equivalents at the beginning of year
|
2,421
|
2,334
|
2,065
|
1,753
|
1,750
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,334
|
2,065
|
1,753
|
1,750
|
2,212
|