XML 72 R5.htm IDEA: XBRL DOCUMENT v3.20.4
Statements of Changes in Stockholders' Deficit - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Proceeds on Account of Shares [Member]
Accumulated Deficit [Member]
Total Company's Stockholders' Equity [Member]
Non-controlling Interests [Member]
Total
Beginning balance at Dec. 31, 2018 $ 132 $ 8,852,461 $ (26,275) $ 105,000 $ (8,713,091) $ 218,227 $ (6,712) $ 211,515
Beginning balance, shares at Dec. 31, 2018 1,318,422              
Issuance of shares for cash $ 14 945,679 (105,000) 840,693 840,693
Issuance of shares for cash, shares 140,171              
Value of warrant issued in convertible loans 97,406 97,406 97,406
Stock based compensation 434,025 434,025 4,645 438,670
Comprehensive loss for the year (1,971,417) (1,971,417) (18,986) $ (1,990,403)
Exercise of options, shares              
Ending balance at Dec. 31, 2019 $ 146 10,329,571 (26,275) (10,684,508) (381,066) (21,053) $ (402,119)
Ending balance, shares at Dec. 31, 2019 1,458,593              
Issuance of shares for cash $ 5 349,995       350,000   350,000
Issuance of shares for cash, shares 45,876              
Value of warrant issued in convertible loans   34,696       34,696   34,696
Stock based compensation   487,402       487,402 5,217 492,619
Comprehensive loss for the year         (1,593,139) (1,593,139) (13,441) (1,606,580)
Conversion of convertible loans $ 7 585,924       585,931   585,931
Conversion of convertible loans, shares 67,369              
Exercise of warrants $ 2 59,998       60,000   60,000
Exercise of warrants, shares 28,572              
Exercise of options $ 1 19,999       20,000   $ 20,000
Exercise of options, shares 6,350             6,350
Ending balance at Dec. 31, 2020 $ 161 $ 11,867,585 $ (26,275)   $ (12,277,647) $ (436,176) $ (29,277) $ (465,453)
Ending balance, shares at Dec. 31, 2020 1,606,760