Draw up an income statement and balance sheet for this company for 2011 and 2012.

2011		2012
Sales	$ 7,835	$ 8,409
Depreciation	1,125	1,126
Cost of goods sold	2,696	3,060
Other expenses	639	534
Interest	525	603
Cash	4,109	5,203
Accounts receivable	5,439	6,127
Short-term notes payable	794	746
Long-term debt	13,460	16,050
Net fixed assets	34,455	35,277
Accounts payable	4,316	4,185
Inventory	9,670	9,938
Dividends	956	1,051

For 2012, calculate the cash flow from assets, cash flow to creditors, and cash flow to stockholders.