XML 36 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Changes in Shareholders’ Equity - USD ($)
$ in Thousands
Ordinary Shares
Additional paid-in-capital
Retained earnings (Accumulated deficit)
Total
Balance at Dec. 31, 2019 $ 232 $ (49) $ 183
Balance (in Shares) at Dec. 31, 2019 2,893,125      
Profit (loss) for the year     112 112
Transactions with shareholders 55 55
Balance at Dec. 31, 2020 287 63 350
Balance (in Shares) at Dec. 31, 2020 2,893,125      
Profit (loss) for the year (1,540) (1,540)
Share-based compensation to service provider 75 75
Issuance of ordinary shares 1,250 1,250
Share-based compensation 60 60
Transactions with shareholders 1,058 1,058
Balance at Dec. 31, 2021 2,730 (1,477) 1,253
Balance (in Shares) at Dec. 31, 2021 2,893,125      
Profit (loss) for the year (2,201) (2,201)
Debt extinguishment of shareholders’ loans (Note 10d) 769 769
Issuance of ordinary shares upon initial public offering, net of issuance costs 6,194 6,194
Issuance of ordinary shares upon initial public offering, net of issuance costs (in Shares) 3,717,473      
Issuance of warrants to third party upon initial public offering 26 26
Conversion of shareholder loans (Note 12i) 3,461 3,461
Conversion of shareholder loans (Note 12i) (in Shares) 1,463,619      
Reclassification of derivative warrant liabilities to equity (Note 9c) 3,319 3,319
Balance at Dec. 31, 2022   $ 16,499 $ (3,678) $ 12,821
Balance (in Shares) at Dec. 31, 2022 8,074,217