I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
2,028
|
8,091
|
16,236
|
8,556
|
4,037
|
2. Payment to suppliers
|
-930
|
-2,194
|
-10,513
|
-2,305
|
-42
|
3. Payroll
|
-42
|
0
|
-117
|
-501
|
-270
|
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
|
-1,633
|
0
|
0
|
6,252
|
5,920
|
8. Other payments from oprerating activities
|
369
|
-4,968
|
-6,541
|
-6,218
|
-13,444
|
Net cashflow from operating activities
|
-208
|
930
|
-936
|
5,784
|
-3,799
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
5,225
|
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
|
-5,085
|
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
|
140
|
0
|
0
|
0
|
0
|
Net cashflow of the year
|
-68
|
930
|
-936
|
5,784
|
-3,799
|
Cash and cash equivalents at the beginning of year
|
102
|
34
|
964
|
28
|
5,812
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
34
|
964
|
28
|
5,812
|
2,012
|