XML 69 R46.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Instruments / Risk Management (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of detailed information about financial instruments [abstract]  
Schedule of Carrying Amounts of Financial Assets and Liabilities The following table shows the carrying amounts of financial assets and liabilities:

 

in CHF thousands

As of December 31,

 

Financial assets

2022

 

2021

 

Financial assets - non-current

 

50

 

 

52

 

Other current assets (without prepaids)

 

166

 

 

151

 

Accrued income

 

912

 

 

760

 

Cash and cash equivalents

 

19,786

 

 

46,277

 

Total

 

20,914

 

 

47,240

 

 

 

in CHF thousands

As of December 31,

 

Financial liabilities

2022

 

2021

 

Trade payables

 

3,867

 

 

824

 

Accrued expenses and other payables

 

8,011

 

 

3,045

 

Lease liabilities

 

633

 

 

770

 

Long-term financial debt related to preferred shares/accrued dividend

 

122,449

 

 

113,502

 

Total

 

134,960

 

 

118,141

 

Schedule of Net Debt of Liabilities

Below is the net debt table of liabilities from financing activities:

 

in CHF thousands

Preferred shares

 

Leasing

 

Total

 

Net debt as of December 31, 2020

 

(53,978

)

 

(833

)

 

(54,811

)

Cashflows

 

(56,096

)

 

147

 

 

(55,948

)

Interest calculated on Series B & C shares

 

(4,996

)

 

-

 

 

(4,996

)

Transaction costs related to 2021

 

834

 

 

-

 

 

834

 

Oculis SA office lease addition/remeasurement

 

-

 

 

(28

)

 

(28

)

Interest calculated on leases

 

-

 

 

(49

)

 

(49

)

Indexation for the period

 

-

 

 

(26

)

 

(26

)

FX revaluation

 

735

 

 

18

 

 

753

 

Net debt as of December 31, 2021

 

(113,502

)

 

(770

)

 

(114,272

)

Cashflows

 

(2,030

)

 

204

 

 

(1,826

)

Interest calculated on Series B & C shares

 

(6,343

)

 

-

 

 

(6,343

)

Transaction costs related to 2022

 

54

 

 

-

 

 

54

 

Interest calculated on leases

 

-

 

 

(45

)

 

(45

)

Indexation for the period

 

-

 

 

(70

)

 

(70

)

FX revaluation

 

(628

)

 

48

 

 

(580

)

Net debt as of December 31, 2022

 

(122,449

)

 

(633

)

 

(123,082

)

Schedule of Sensitivity Changes in Exchange Rate

The following table demonstrates the sensitivity of reasonably possible changes in ISK, EUR, USD and HKD exchange rate on the Group net result or on equity:

 

 

For the Years Ended / As of December 31,

 

in CHF thousands

2022

 

 

2021

 

Change in rate

Impact on loss

 

Impact on equity

 

 

Impact on loss

 

Impact on equity

 

+5% ISK

 

7

 

 

(16

)

 

 

(101

)

 

125

 

-5% ISK

 

(7

)

 

16

 

 

 

101

 

 

(125

)

+5% EUR

 

(4

)

 

99

 

 

 

(24

)

 

5

 

-5% EUR

 

4

 

 

(99

)

 

 

24

 

 

(5

)

+5% USD

 

7

 

 

138

 

 

 

(66

)

 

-

 

-5% USD

 

(7

)

 

(138

)

 

 

66

 

 

-

 

+5% HKD

 

-

 

 

(6

)

 

 

(1

)

 

(174

)

-5% HKD

 

-

 

 

6

 

 

 

1

 

 

174

 

Schedule of Financial Instruments Except Long Term Financial Liabilities and Lease Liabilities

All of the Company’s financial instruments, except long-term financial liabilities and the long-term portion of the lease liabilities are due within one year.

 

in CHF thousands

As of December 31, 2022

 

Less than one year

 

Over
one year

 

 

As of December 31, 2021

 

Less than one year

 

Over
one year

 

Trade payables

 

3,867

 

 

3,867

 

 

-

 

 

 

824

 

 

824

 

 

-

 

Accrued expenses and other payables

 

8,011

 

 

8,011

 

 

-

 

 

 

3,045

 

 

3,045

 

 

-

 

Long-term financial debt

 

170,988

 

 

-

 

 

170,988

 

 

 

167,113

 

 

-

 

 

167,113

 

Lease liability

 

743

 

 

149

 

 

594

 

 

 

845

 

 

199

 

 

646

 

Total

 

183,609

 

 

12,027

 

 

171,582

 

 

 

171,827

 

 

4,068

 

 

167,759