I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
28,131
|
17,132
|
1,000
|
2. Payment to suppliers
|
-16,984
|
-24,568
|
-1,493
|
3. Payroll
|
-2,733
|
-988
|
-160
|
4. Interest expense
|
-6
|
0
|
0
|
5. Business income tax paid
|
-875
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
1,359
|
1,027
|
1,050
|
8. Other payments from oprerating activities
|
-5,999
|
-262
|
-337
|
Net cashflow from operating activities
|
2,893
|
-7,659
|
60
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-219
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
-900
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
2,224
|
6,000
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
7. Dividends and interest received
|
62
|
0
|
0
|
Net cashflow from investing activities
|
1,167
|
6,000
|
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
|
1,000
|
5,945
|
0
|
4. Repayments of borrowing
|
-1,000
|
-4,302
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
7. Dividends paid
|
-2,490
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-2,490
|
1,643
|
0
|
Net cashflow of the year
|
1,570
|
-16
|
60
|
Cash and cash equivalents at the beginning of year
|
974
|
62
|
47
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
2,544
|
47
|
107
|