| Net loss | -117.24K |
| Amortized property rights | |
| Cancellation of shares issued for property rights | |
| Deferred assets amortized | |
| Depreciation | |
| Donated management services | |
| Gain on settlement of debt | |
| Gain on disposal of subsidiary | |
| Investment written off | |
| Property rights written off | |
| Shares issued for services rendered | |
| Write down of investment to NRV | |
| Write down of property and equipment | |
| Increase/ (decrease) in short term loans | |
| Increase in prepaid expenses and deposits | |
| Increase in payables and accruals | |
| Net cash used in operating activities | 1.25K |
| Property rights acquired for resale | |
| Increase in deferred assets | |
| Purchase of property and equipment | |
| Purchase of securities | |
| Purchase of investment | |
| Net cash used in investment activities | |
| Increase in long term loan | |
| Issuance of stock | |
| Advances from related party | 0 |
| Net cash provided by financing activities | -319 |
| Net increase/ (decrease) in cash | 930 |
| Cash, beginning of year | |
| Cash, end of year | |