XML 13 R2.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2021
Dec. 31, 2020
CURRENT ASSETS:    
Cash and cash equivalents $ 866 $ 411
Restricted cash 20
Prepaid expenses and other receivables 77 7
Total current assets 963 418
NON CURRENT ASSETS    
Right-of-use asset 46
Property and equipment, net 6
Total non-current assets 52
Total assets 1,015 418
CURRENT LIABILITIES    
Accounts payables 12 51
Convertible loans (Note 3) 2,994 1,128
Fair value of convertible component in convertible loans (Note 3) 222 610
Other accounts liabilities 110 100
Short term lease liability 20
Total current liabilities 3,358 1,889
LONG-TERM LIABILITIES    
Lease liability 29
Fair value of convertible component in convertible loans (Note 3) 502
Convertible loan (Note 3) 73
Total long-term liabilities 29 575
SHAREHOLDER’S DEFICIT (Note 5)    
Ordinary shares of $0.0001 par value Authorized: 500,000,000 shares at December 31, 2021 and December 31, 2020; Issued and Outstanding: 4,204,385 and 3,167,560 shares at December 31, 2021 and December 31, 2020, respectively 4 3
Additional Paid in capital 18,595 15,409
Accumulated deficit (21,077) (17,458)
Total shareholders’ deficit (2,478) (2,046)
Non-controlling interests 106
Total shareholders’ deficit (2,372) (2,046)
Total liabilities and shareholders’ deficit $ 1,015 $ 418