I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
4,734
|
5,238
|
2. Payment to suppliers
|
-611
|
-104
|
3. Payroll
|
-2,345
|
-2,787
|
4. Interest expense
|
0
|
0
|
5. Business income tax paid
|
-504
|
-373
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
2,499
|
3,240
|
8. Other payments from oprerating activities
|
-2,499
|
-2,279
|
Net cashflow from operating activities
|
1,274
|
2,934
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
124
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
8
|
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
|
-4,000
|
-2,000
|
6. Proceeds from disinvestment in other entities
|
3,000
|
0
|
7. Dividends and interest received
|
4
|
4
|
Net cashflow from investing activities
|
-872
|
-1,988
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
Net cashflow of the year
|
402
|
946
|
Cash and cash equivalents at the beginning of year
|
1,643
|
1,508
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
2,045
|
2,454
|