XML 77 R44.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2019
Financial Instruments [Abstract]  
Schedule of classification and linkage terms of financial instruments

   NIS   Linked to the U.S. dollar   Linked to the Euro and other   Total 
December 31, 2019                
Cash   348    3,536    10    3,894 
Restricted deposits   377    31    -    408 
Trade receivables   -    1,586    230    1,816 
Other receivables   10    226    -    236 
    735    5,379    240    6,354 
Financial liabilities at amortized cost   4,503    6,740    13    11,256 
Total net financial assets (liabilities)   (3,768)   (1,361)   227    (4,902)
                     
December 31, 2018                    
Cash   583    3,169    1    3,753 
Restricted deposits   347    21    -    368 
Trade receivables   -    1,079    234    1,313 
Other receivables   10    205    -    215 
    940    4,474    235    5,649 
Financial liabilities at amortized cost   2,850    1,880    1    4,731 
Total net financial assets (liabilities)   (1,910)   2,594    234    918 
Schedule of sensitivity analysis of changes in exchange rate of dollar

   Profit (loss) from the change 
   Thousands USD 
Increase at a rate of 5%   (189)
Increase at a rate of 10%   (377)
Decrease at a rate of 5%   189 
Decrease at a rate of 10%   377 
Schedule of fair value of financial instruments position

   December 31, 2019 
   Level 1   Level 2   Level 3 (*)   Total 
   Thousands USD   Thousands USD   Thousands USD   Thousands USD 
Financial liabilities:                
                 
Warrants       -    793    1,364    2,157 
Convertible notes   -    -    1,223    1,223 
Financial derivatives   -    -    318    318 
Total   -    793    2,905    3,698 
Schedule of fair value sensitivity aalysis of financial instruments

   Profit
(loss) from
the change
 
   Thousands USD 
Volatility +10%   17 
Volatility -10%   48 
Share price +10%   (361)
Share price -10%   424 
Schedule of fair value of financial liabilities

   2019 
   Fair value through profit or loss 
   Warrants   Convertible notes   Financial derivatives   Total 
   Thousands USD   Thousands USD   Thousands USD   Thousands USD 
Financial liabilities:                
Balance as at January 1, 2019   -    -    -    - 
Initial fair value (*)   1,902    1,569    805    4,276 
Amount reclassified to equity due to note conversion   -    (1,991)   -    (1,991)
amounts recorded as finance expenses (income)   (538)   1,645    (487)   620 
Balance as at December 31, 2019 (**)   1,364    1,223    318    2,905 

 

(*) The initial fair value is presented net of the difference between the fair value and the consideration received, see note 11.B.4.

 

(**) Presented net of the loss not initially recognized- as of December 31, 2019- $4,717,000.

Schedule of repayment dates of financial liabilities

   First year   More than a year   Total 
   Thousands USD   Thousands USD   Thousands USD 
December 31, 2019            
Trade payables   850    -    850 
Other payables   3,547    28    3,575 
Lease liabilities   -    2,089    2,089 
Liability in respect of government grants   -    1,044    1,044 
    4,397    3,161    7,558 
December 31, 2018               
Trade payables   1,414    -    1,414 
Other payables   2,150    28    2,178 
Other long-term liabilities   -    244    244 
Liability in respect of government grants   -    895    895 
    3,564    1,167    4,731