I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
13,311
|
16,808
|
19,761
|
9,613
|
3,112
|
2. Payment to suppliers
|
-11,575
|
-12,544
|
-11,603
|
-8,707
|
-2,652
|
3. Payroll
|
-268
|
-3,904
|
-1,507
|
-1,335
|
-246
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
-436
|
0
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
7,523
|
-2,958
|
501
|
2,066
|
411
|
8. Other payments from oprerating activities
|
-9,465
|
3,997
|
-6,967
|
-2,414
|
-1,619
|
Net cashflow from operating activities
|
-910
|
1,399
|
185
|
-777
|
-995
|
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
|
66
|
138
|
18
|
30
|
5
|
Net cashflow from investing activities
|
66
|
138
|
18
|
30
|
5
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
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
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
Net cashflow of the year
|
-845
|
1,537
|
203
|
-747
|
-989
|
Cash and cash equivalents at the beginning of year
|
1,086
|
241
|
1,778
|
1,981
|
2,481
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
241
|
1,778
|
1,981
|
1,234
|
1,492
|