XML 55 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Income and Expenses (Tables)
12 Months Ended
Dec. 31, 2022
Analysis of income and expense [abstract]  
Schedule of Operating Expenses

in CHF thousands

For the Years Ended December 31,

 

 

Research and Development Expenses

 

General and Administrative Expenses

 

Total Operating Expenses

 

 

2022

 

2021

 

2020

 

2022

 

2021

 

2020

 

2022

 

2021

 

2020

 

Personnel expense

 

(4,608

)

 

(4,407

)

 

(3,826

)

 

(4,449

)

 

(2,416

)

 

(1,771

)

 

(9,057

)

 

(6,823

)

 

(5,597

)

Payroll

 

(4,313

)

 

(4,189

)

 

(3,612

)

 

(3,939

)

 

(2,306

)

 

(1,657

)

 

(8,252

)

 

(6,495

)

 

(5,269

)

Share-based compensation

 

(295

)

 

(218

)

 

(214

)

 

(510

)

 

(110

)

 

(114

)

 

(804

)

 

(328

)

 

(328

)

Operating expenses

 

(17,616

)

 

(5,161

)

 

(5,510

)

 

(6,615

)

 

(2,208

)

 

(2,221

)

 

(24,231

)

 

(7,369

)

 

(7,732

)

External service providers

 

(17,205

)

 

(4,786

)

 

(5,154

)

 

(2,294

)

 

(1,681

)

 

(1,744

)

 

(19,499

)

 

(6,467

)

 

(6,898

)

Other operating expenses

 

(184

)

 

(189

)

 

(167

)

 

(4,249

)

 

(478

)

 

(438

)

 

(4,433

)

 

(667

)

 

(606

)

Depreciation of PPE

 

(111

)

 

(78

)

 

(89

)

 

(20

)

 

(10

)

 

(15

)

 

(132

)

 

(88

)

 

(104

)

Depreciation of right-of-use assets

 

(116

)

 

(108

)

 

(99

)

 

(52

)

 

(39

)

 

(24

)

 

(167

)

 

(147

)

 

(124

)

Total

 

(22,224

)

 

(9,568

)

 

(9,337

)

 

(11,064

)

 

(4,624

)

 

(3,992

)

 

(33,288

)

 

(14,192

)

 

(13,329

)

Schedule of Finance Income

Finance income

 

 

 

 

 

 

in CHF thousands

For the Years Ended December 31,

 

 

2022

 

2021

 

2020

 

Interest income

 

126

 

 

21

 

 

10

 

Total finance income

 

126

 

 

21

 

 

10

 

Schedule of Finance Expense

Finance expense

 

 

 

 

 

 

in CHF thousands

For the Years Ended December 31,

 

 

2022

 

2021

 

2020

 

Interest expense accrued on Series B and C preferred shares

 

(6,343

)

 

(4,996

)

 

(2,560

)

Interests on lease liabilities

 

(45

)

 

(49

)

 

(50

)

Interest expense

 

(54

)

 

(75

)

 

(18

)

Total finance expense

 

(6,442

)

 

(5,120

)

 

(2,628

)

Schedule of Total Tax (Expense)

 

For the Years Ended December 31,

 

in CHF thousands

2022

 

 

2021

 

2020

 

Current income tax (expense) / benefit

 

(90

)

 

 

(22

)

 

(1

)

Deferred tax (expense) / income

 

35

 

 

 

(5

)

 

(82

)

Total tax (expense) / income reported in the income statement

 

(55

)

 

 

(27

)

 

(83

)

Schedule of Reconciliation of Profit (Loss) Multiplied by Weighted Average Applicable Tax Rate

 

For the Years Ended December 31,

 

in CHF thousands

2022

 

 

2021

 

2020

 

Groups average expected tax rate

 

13.9

%

 

 

13.6

%

 

13.6

%

Accounting loss before income tax

 

(38,643

)

 

 

(18,524

)

 

(14,790

)

Taxes at weighted average income tax

 

5,380

 

 

 

2,521

 

 

1,997

 

Effect of unrecorded tax losses

 

(4,468

)

 

 

(1,869

)

 

(1,732

)

Effect of non deductible expenses

 

(968

)

 

 

(679

)

 

(348

)

Total tax income / (expense) reported in the income statement

 

(55

)

 

 

(27

)

 

(83

)

Schedule of Group Reportable Losses Maturity Below is the maturity of the Group reportable losses:

 

 

As of December 31,

 

in CHF thousands

2022

 

 

2021

 

2025

 

16,733

 

 

 

16,733

 

2026

 

13,113

 

 

 

13,113

 

2027

 

12,437

 

 

 

12,437

 

2028

 

14,865

 

 

 

14,865

 

2029

 

31,790

 

 

 

-

 

Total

 

88,938

 

 

 

57,148

 

Schedule of Deductible Temporary Differences for which No Deferred Tax Asset is Recognised

The Group did not recognize the following temporary differences:

 

 

As of December 31,

 

in CHF thousands

2022

 

 

2021

 

Pension

 

91

 

 

 

845

 

Tax losses in Switzerland

 

88,938

 

 

 

57,148

 

Leasing

 

(125

)

 

 

(85

)

Intangible asset

 

(4,025

)

 

 

(4,025

)

Total

 

84,879

 

 

 

53,883

 

Schedule of Deferred Taxes

 

For the Years Ended December 31,

 

The balance sheet contains the following

2022

 

 

2021

 

Deferred tax assets

 

24

 

 

 

-

 

Deferred tax liabilities

 

-

 

 

 

(11

)