XML 92 R49.htm IDEA: XBRL DOCUMENT v3.21.2
Tax (Tables)
12 Months Ended
Dec. 31, 2020
Income Tax Disclosure [Abstract]  
Schedule of reconciliation of the statutory rate to the effective tax rate

Reconciliation of effective tax rate:

 

2020
$

 

2019
$

Tax computed on the loss before tax at a tax rate of 22.0%

 

(1,592

)

 

(4,175

)

Foreign rate differential

 

4

 

 

10

 

Non-deductible expenses, share-based payments

 

135

 

 

73

 

Non-deductible expenses, other

 

151

 

 

2

 

Tax value of derivative warrants

 

(491

)

 

(436

)

Tax deduction on exercise of employee warrants

 

—

 

 

(8

)

Special tax deduction on research and development expenses

 

(323

)

 

(17

)

Other adjustments

 

(123

)

 

(47

)

Adjustment of tax concerning previous years

 

3

 

 

(522

)

Change in valuation allowance

 

75

 

 

543

 

Effective tax rate (30%/24%)

 

(2,161

)

 

(4,577

)

Schedule of components of income (loss) before income taxes
 

Year ended December 31,

(in $1,000’s)

 

2020
$

 

2019
$

Denmark

 

(7,003

)

 

(18,102

)

Sweden

 

(4

)

 

136

 

United States

 

(227

)

 

(1,011

)

   

(7,234

)

 

(18,977

)

Schedule of components of the (benefit) provision for income taxes from operations
 

Year ended December 31,

(in $1,000’s)

 

2020
$

 

2019
$

Current:

   

 

   

 

Denmark

 

(908

)

 

(826

)

Sweden

 

30

 

 

—

 

United States

 

3

 

 

9

 

Total

 

(875

)

 

(817

)

Deferred:

   

 

   

 

Denmark

 

(1,286

)

 

(3,760

)

Sweden

 

—

 

 

—

 

United States

 

—

 

 

—

 

Total

 

(1,286

)

 

(3,760

)

   

(2,161

)

 

(4,577

)

Schedule of deferred tax comprises

Deferred tax comprises:

 

2020
$

 

2019
$

Property, plant and equipment

 

21

 

 

16

 

Intangible assets

 

(5,869

)

 

(5,324

)

Net operating losses

 

6,163

 

 

4,301

 

Total deferred tax

 

315

 

 

(1,007

)

Valuation allowance

 

(920

)

 

(844

)

Net deferred tax liabilities

 

(603

)

 

(1,851

)

Schedule of tax on profit/loss for the year

Tax on profit/loss for the year:

 

2020
$

 

2019
$

Current income tax expense (benefit)

 

(36

)

 

530

 

Change in deferred tax

 

(1,286

)

 

(3,760

)

Adjustment of tax concerning previous years

 

3

 

 

(522

)

Tax received under the tax credit scheme

 

(842

)

 

(825

)

Tax expense (benefit) on profit/loss for the year

 

(2,161

)

 

(4,577

)