XML 38 R4.htm IDEA: XBRL DOCUMENT v3.22.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Share Capital
Other Contributed Capital
Reserves
Accumulated losses
Total
At beginning of the year at Dec. 31, 2018 $ 6 $ 9,716 $ (967) $ 7,328 $ 16,083
Net loss for the period       (7,832) (7,832)
Other comprehensive income for the Period     (408)   (408)
Total comprehensive loss for the Period     (408) (7,832) (8,240)
Shareholders' contributions   565      
New share issue   8,417      
Non-registered share capital   323      
At ending of year at Mar. 07, 2019 6 19,021 (1,375) (504) 17,148
At beginning of the year at Jan. 03, 2019 5       5
Net loss for the period       (17,878) (17,878)
Other comprehensive income for the Period     2,599   2,599
Total comprehensive loss for the Period     2,599 (17,878) (15,279)
Shareholders' contributions   48     48
New share issue 22,119 199,073     221,192
At ending of year at Dec. 31, 2019 22,124 199,121 2,599 (17,878) 205,966
Net loss for the period       (6,780) (6,780)
Other comprehensive income for the Period     36,761   36,761
Total comprehensive loss for the Period     36,761 (6,780) 29,981
Shareholders' contributions 5,100 58,653     63,753
New share issue 5,100 58,653      
At ending of year at Dec. 31, 2020 27,224 257,774 39,360 (24,658) 299,700
Net loss for the period       (38,339) (38,339)
Other comprehensive income for the Period     (37,659) 0 (37,659)
Total comprehensive loss for the Period     (37,659) (38,339) (75,998)
New share issue 3,740 245,543     249,283
Share based compensation program   2,691     2,691
At ending of year at Dec. 31, 2021 $ 30,964 $ 506,008 $ 1,701 $ (62,997) $ 475,676