|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
5,132
|
2,259
|
1,903
|
2,774
|
2,428
|
|
2. Payment to suppliers
|
-3,208
|
-251
|
-77
|
-187
|
-795
|
|
3. Payroll
|
-139
|
-16
|
-16
|
-16
|
-16
|
|
4. Interest expense
|
0
|
0
|
0
|
|
|
|
5. Business income tax paid
|
0
|
0
|
0
|
|
|
|
6. VAT Paid
|
0
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
610
|
932
|
303
|
|
|
|
8. Other payments from oprerating activities
|
-1,347
|
-811
|
-582
|
-483
|
-541
|
|
Net cashflow from operating activities
|
1,047
|
2,112
|
1,531
|
2,088
|
1,076
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
-5
|
|
|
|
2. Proceeds from disposals of fixed assets
|
300
|
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
|
0
|
1
|
0
|
0
|
0
|
|
Net cashflow from investing activities
|
300
|
1
|
-5
|
0
|
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
|
0
|
864
|
138
|
58
|
|
|
4. Repayments of borrowing
|
-1,686
|
-2,854
|
-1,853
|
-1,078
|
-342
|
|
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
|
-1,686
|
-1,990
|
-1,716
|
-1,020
|
-342
|
|
Net cashflow of the year
|
-339
|
122
|
-190
|
1,068
|
734
|
|
Cash and cash equivalents at the beginning of year
|
546
|
212
|
334
|
145
|
1,212
|
|
Effect of foreign exchange differences
|
5
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
212
|
334
|
145
|
1,212
|
1,946
|
