XML 69 R2.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current Assets    
Cash and cash equivalents $ 242,900 $ 290,815
Restricted cash (Note 2D) 22,395 38,194
Accounts receivable, net 147,941 64,003
Inventories 16,356 16,302
Other current assets (Note 3) 65,579 15,300
Total Current assets 495,171 424,614
Right Of Use asset arising from operating lease 14,700 48,982
Property and Equipment, Net (Note 4) 55,194 81,119
Funds in Respect of Employee Rights Upon Retirement 122,584 109,955
Total assets 687,649 664,670
Current Liabilities    
Short-term loan from banking institution (Note 7) 7,949 7,230
Current maturities of convertible loans 56,250  
Accounts payable 203,323 235,864
Other accounts liabilities (Note 5) 517,711 380,732
Total current liabilities 785,233 623,826
Fair Value of Convertible Component in Convertible Loans (Note 6) 54,970
Convertible Loans (Notes 6) 146,929 285,917
Long term from banking institution (Note 7) 8,115 14,955
Liability for employee rights upon retirement 157,855 142,091
Total liabilities 1,153,102 1,066,789
Stockholders' Deficit (Note 9)    
Common stocks of US$ 0.0001 par value each ("Common Stocks"): 495,000,000 shares authorized as of December 31, 2020 and 2019; issued and outstanding 1,606,760 and 1,458,593 shares as of December 31, 2020 and 2019, respectively. 161 146
Preferred stocks of US$ 0.0001 par value ("Preferred stocks"): 5,000,000 shares authorized as of December 31, 2020 and 2019; issued and outstanding 0 shares as of December 31, 2020 and 2019.
Additional paid-in capital 11,867,585 10,329,571
Foreign currency translation adjustments (26,275) (26,275)
Accumulated deficit (12,277,647) (10,684,508)
Stockholders' Equity (436,176) (381,066)
Non-controlling interests (29,277) (21,053)
Total stockholders' deficit (465,453) (402,119)
Total liabilities and stockholders' deficit $ 687,649 $ 664,670