NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 1 - GENERAL
|
A. |
Creations
Inc. (hereinafter: the “Company”) was established as a private company under the laws of the State of Delaware on May
13, 2019. The Company’s core business is providing investment services for mutual funds and portfolio management services for
individuals and institutions. It operates as a portfolio manager through its wholly owned subsidiaries. |
The
Company has three wholly owned subsidiaries. Ocean Yetsira Ltd. (hereinafter: “Ocean Yetsira”) which was established as a
private Israeli corporation in December 2017, Yetsira Investment House Ltd. (hereinafter: “Yetsira”) which was established
as a private Israeli corporation in November 2016 and Ocean Partners Y.O.D.M (hereinafter: “Ocean”) following its acquisition
(See note 1B).
See
note 1c.regarding planning for sailing these regarding.
On
January 29, 2018 Ocean Yetsira became the sole stockholder of Yetsira by means of a share exchange agreement (the “Yetsira Exchange”),
under which the issued and outstanding shares of Yetsira were exchanged for shares of Ocean Yetsira on a one-to-one basis.
On
July 3, 2019 the Company entered into a share exchange agreement (the “Holdings Exchange”) pursuant to which all of the outstanding
shares of Ocean Yetsira were exchanged for shares of the Company at a rate of 1:809 (the “Exchange Ratio”), with Ocean Yetsira
stockholders each receiving the same proportional ownership in the Company as they had held in Ocean Yetsira immediately prior to the
agreement. On the execution of the agreement and exchange of shares, Ocean Yetsira became a wholly owned subsidiary of the Company.
|
B. |
On
August 19, 2020, Ocean Yetsira entered into share purchase agreement with certain shareholders of Ocean, an Israeli corporation that
provides mutual funds investment management services for several mutual funds, under which upon consummation of certain conditions
Ocean Yetsira would purchase 7.5% of the outstanding and issued shares of Ocean for total cash consideration of NIS 300 (approximately
$87) (the “Cash Consideration”). |
On
September 7, 2020, Ocean Yetsira entered into a share exchange agreement (the “Share Exchange Agreement”) by and among Ocean
Yetsira, Ocean, and certain shareholders of Ocean (“Ocean Shareholders”), under which upon the consummation of certain conditions,
Ocean Yetsira would purchase the remaining 92.5% of the shares of Ocean for a total equity consideration which represents 35.4% of the
issued share capital of the Company on a fully diluted basis as of the Closing Date (as defined below) (the “Equity Consideration”),
which comprised of the following:
|
1. |
1,254,498
shares of common stock of the Company. |
|
|
|
|
2. |
1,254,498
warrants to purchase the same number of shares of common stock of the Company (the “Warrants”). The Warrants are convertible
into shares of Common Stock over a period of three-years at an exercise price of $1.00 per share, with the price per share subject
to standard anti-dilution adjustments. |
Ocean
Yetsira consummated the aforesaid acquisition at September 28, 2020 (the “Closing Date”). The financial position and results
of operation relating to periods following the Closing Date include the financial position and results of operations of Ocean.
|
C. |
On
April 17, 2022, the board of directors approved a resolution as to matters of ongoing conduct such as signatory rights, voting etc.
In addition, compensation of officers was updated. Also, non-committal guidelines for future transactions regarding sale of main
activity to related parties and sale of holdings by those parties were discussed, these guidelines are pursuant to completion of
legal structuring, compliance issues and more. |
On
February 9, 2023, after the balance sheet date, the Company entered into a share exchange agreement (the “Share Exchange Agreement”)
by and among Aharon Barkai & Co. Ltd. (the “Purchasers”) through its controllers Yaniv Aharon and Dan Barkai, and an
agreement for the purchase of Shares and Capital Notes (the “Purchase Agreement”), whereby the Company sold all of the capital
stock and capital notes of Ocean Yezira Ltd. (“Ocean”) in exchange for the payment of an aggregate of ILS 2,061,930 (approximately
$586,000) and the return of 1,254,498 shares of common stock of the Company and 1,254,498 warrants to purchase common stock owned by
the Purchasers. The transactions contemplated in the Purchase Agreement and the Share Exchange Agreement are collectively referred to
as the “Transaction”). Mr. Aharon is a director of the Company. The Capital Notes in the amount of ILS 2,165,800 (approximately
$615,000) which are owed to the Company by Ocean will be repaid by the Purchasers at closing as well. The closing of the transaction
was subject to the approval of the Court of Family Affairs to allow the Executor of the Estate of Guy Nissenson to sign upon behalf of
the Estate and to approval of the Company’s stockholders. On March 20, 2023, such approval was obtained.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 1 - GENERAL (CONT.)
|
D. |
On
August 31, 2020, the Company’s registration statement on Form S-1 was declared effective by the U.S. Securities and Exchange
Commission. As at the date of filing this report, the Company’s shares have not begun to be quoted on the OTCQB. |
|
|
|
|
E. |
The
figures in the financial statements are stated in U.S. Dollars in thousands unless otherwise mentioned. |
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
The
financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S.
GAAP”).
A. Use of Estimates in Preparation of Financial Statements
The
preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions.
The Company’s management believes that the estimates, judgments and assumptions used are reasonable based upon information available
at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of expenses during the reporting
period. Actual results could differ from those estimates.
B. Principles of consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany balances and transactions
have been eliminated in consolidation.
C. Functional currency
The
functional currency of the Company is the U.S. dollar, which is the currency of the primary economic environment in which it operates.
In accordance with ASC 830, “Foreign Currency Matters” (ASC 830), monetary balances denominated in or linked to foreign currency
are stated on the basis of the exchange rates prevailing at the applicable balance sheet date. For foreign currency transactions included
in the statement of operations, the exchange rates applicable on the relevant transaction dates are used. Gains or losses arising from
changes in the exchange rates used in the translation of such transactions and from the remeasurement of monetary balance sheet items
are carried as financing income or expenses.
The
functional currency of Ocean Yetsira, Yetsira and Ocean is the New Israeli Shekel (“NIS”) and their financial statements
are included in the consolidation based on translation into US dollars. Accordingly, assets and liabilities were translated from NIS
to US dollars using year-end exchange rates, and income and expense items were translated at average exchange rates during the year.
Gains or losses resulting from translation adjustments are reflected in stockholders’ equity, under “Accumulated Other Comprehensive
Income”.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
C. (Continued)
SCHEDULE OF TRANSLATION ADJUSTMENTS
| |
December 31, | | |
December 31, | |
| |
2022 | | |
2021 | |
Official exchange rate of NIS 1 to US dollar | |
| 0.284 | | |
| 0.322 | |
D. Merger of entities under common control
The
Company accounted for the exchanges of shares completed under the Yetsira Exchange and the Holdings Exchange pursuant to ASC 805-50 “Transactions
between Entities under Common Control”. Accordingly, all prior financial information has been presented to reflect this transaction
as a “pooling of interests” as of the earliest period presented under common control.
When
accounting for a transfer of assets or exchange of shares between entities under common control, the entity that receives the net assets
or the equity interests shall initially measure the recognized assets and liabilities transferred at their carrying amounts in the accounts
of the transferring entity at the date of transfer. If the receiving entity issues equity interests in the exchange, the equity interests
issued are recorded at an amount equal to the carrying amount of the net assets transferred, even if the fair value of the equity interests
issued is reliably determinable.
The
annual consolidated financial statements of the receiving entity shall report results of operations for the period in which the transfer
occurs as though the transfer of net assets or exchange of equity interests had occurred at the beginning of the period in which common
control was established. Results of operations for that period will thus comprise those of the previously separate entities combined
from the beginning of the period in which common control was established to the date the transfer is complete, and those of the combined
operations from that date to the end of the period.
E. Cash and cash equivalents
The
Company considers all highly liquid investments, which include short-term bank deposits that are not restricted as to withdrawal or use,
and short-term debentures, with original periods to maturity not exceeding three months, to be cash equivalents.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
F. Accounts receivable
Accounts
receivable are reported at their outstanding unpaid principal balances net of an allowance for uncollectible accounts. The Company provides
for allowances for uncollectible receivables based on management’s estimate of uncollectible amounts considering age, collection
history, and any other factors considered appropriate. The Company writes off accounts receivable against the allowance for doubtful
accounts when a balance is determined to be uncollectible. At both December 31, 2022 and 2021, the Company determined that an allowance
for doubtful accounts was not needed.
G. Property and equipment, net
Property
and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated using the straight-line method over the
estimated useful lives of the assets at the following annual rates
SCHEDULE
OF ESTIMATED USEFUL LIVES ASSETS
| |
% | |
Computers and equipment | |
| 33 | |
Vehicle | |
| 15 | |
When
an asset is retired or otherwise disposed of, the related carrying value and accumulated depreciation are removed from the respective
accounts and the net difference less any amount realized from disposition is reflected in the statements of operations.
H. Impairment of long-lived assets
Property
and equipment subject to amortization are reviewed for impairment in accordance with ASC 360, “Accounting for the Impairment or
Disposal of Long-Lived Assets”, whenever events or changes in circumstances indicate that the carrying amount of an asset may not
be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future
undiscounted cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized
is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. During the years ended December
31, 2022 and 2021, no impairment losses were recorded.
I. Revenue recognition
The
Company accounts for revenue under ASC 606, Revenue from Contracts with Customers (“ASC 606”). Under the guidance, the Company
determines revenue recognition through the following five steps:
|
■ |
Identification
of the contract, or contracts, with a customer; |
|
■ |
Identification
of the performance obligations in the contract; |
|
■ |
Determination
of the transaction price; |
|
■ |
Allocation
of the transaction price to the performance obligations in the contract; and |
|
■ |
Recognition
of revenue when, or as, the Company satisfies a performance obligation. |
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Asset
Management and Investments Fees (Gross): The Company earns Asset management and investment fees from its contracts with its clients.
These fees are primarily earned over time on a daily basis and are generally assessed based on fixed percentage of the Assets Under Management
(AUM). Other related services provided include investment banking and consulting for which the Company’s fees, which are based
on a fixed fee schedule, are recognized when the services are rendered.
All
of the Company’s revenues is from contracts with customers. Customers are invoiced at the end of the month.
Contract
Assets and Liabilities
A
contract asset is an entity’s right to payment for goods and services already transferred to a customer if that right to payment
is conditional on something other than the passage of time. Generally, an entity will recognize a contract asset when it has fulfilled
a contract obligation but must perform other obligations before being entitled to payment.
A
contract liability is an entity’s obligation to transfer goods or services to a customer at the earlier of (1) when the customer
prepays consideration or (2) the time that the customer’s consideration is due for goods and services the entity will yet provide.
Generally, an entity will recognize a contract liability when it receives a prepayment.
At
both December 31, 2022 and 2021, contract assets and liabilities were $0.
J. Fair value of financial instruments
The
carrying amounts reported in the balance sheets for cash and cash equivalents, bank deposits, other current assets and accounts receivables
and accounts payable approximate their fair market value based on the short-term maturity of these instruments. The Company did not have
any non-financial assets or liabilities that are measured at fair value on a recurring basis as of December 31, 2022 and 2021.
K. Marketable securities
Marketable
securities represent equity investments in common stocks mutual funds. Equity investments in unconsolidated entities, other than those
accounted for using the equity of accounting, are generally measured at fair value. Realized and unrealized gains and losses are included
in net income.
Fair
Value Measurements
The
Company values its investments under the provisions of FASB ASC Topic 820, “Fair Value Measurements and Disclosures” (“ASC
820”), which defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit
price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants
on the measurement date. ASC 820 also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used
to measure fair value:
Level
1 - Quoted prices in active markets for identical assets or liabilities.
Level
2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that
are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term
of the assets or liabilities.
Level
3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or
liabilities.
L. Severance pay
The
groups liability for severance pay is calculated according to Section 14 of the Israeli Severance Compensation Act, 1963 (“Section
14”), pursuant to which Holdings’ severance pay liability to its employees is fully discharged by monthly deposits to pension
fund accounts in the employees’ names, at a rate of 8.33% of the employees’ monthly salary. Under Israeli employment law,
payments in accordance with Section 14 release Holdings from any future severance payment obligations in respect of those employees.
The fund is made available to the employee at the time the employer-employee relationship is terminated, regardless of the cause of termination.
The severance pay liabilities and deposits under Section 14 are not reflected in the consolidated balance sheets as the severance pay
risks have been irrevocably transferred to the severance funds.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
M. Income taxes
The
Company accounts for income taxes under ASC 740, “Income Taxes”. Under the asset and liability method of ASC 740, deferred
tax assets and liabilities are determined based on temporary differences between the bases of certain assets and liabilities for income
tax and financial reporting purposes. The deferred tax assets and liabilities are classified according to the financial statement classification
of the assets and liabilities generating the differences.
The
Company maintains a valuation allowance with respect to deferred tax assets. The Company establishes a valuation allowance based upon
the potential likelihood of realizing the deferred tax asset and taking into consideration the Company’s financial position and
results of operations for the current period. Future realization of the deferred tax benefit depends on the existence of sufficient taxable
income within the carry-forward period under the Federal tax laws. Changes in circumstances, such as the Company generating taxable income,
could cause a change in judgment about the realizability of the related deferred tax asset. Any change in the valuation allowance will
be included in income in the year of the change in estimate.
The
Company accounts for uncertainties in income taxes under the provisions of ASC 740-10-05 which clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements and certain recognition thresholds must be met before a tax
position is recognized. An entity may only recognize or continue to recognize tax positions that meet a “more likely-than-not”
threshold. As of December 31, 2022 and 2021, the Company does not believe it has any uncertain tax positions that would require either
recognition or disclosure in the accompanying financial statements. The Company recognizes interest and penalties related to uncertain
income tax positions in other expense.
N. Concentrations of credit risks
Financial
instruments that potentially subject the Company to credit risk consist of cash and cash equivalents and restricted bank deposit. Cash
and cash equivalents and the restricted bank deposit are invested mainly in USD and NIS in banks in Israel and the United States. Such
funds in United States may be in excess of insured limits and are not insured in other jurisdictions. Management believes that the financial
institutions that hold the Company’s investments are financially sound and, accordingly, minimal credit risk exists with respect
to these investments.
The
Company has no off-balance-sheet concentrations of credit risk such as foreign exchange contracts, option contracts or other foreign
hedging arrangements.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
O. Basic and diluted net loss per share
The
Company computes net loss per share in accordance with ASC 260, “Earnings per share.” Basic loss per share is computed by
dividing net loss attributable to common stockholders by the weighted-average number of common shares outstanding during the period,
net of the weighted average number of treasury shares (if any).
Diluted
loss per common share is computed similarly to basic loss per share, except that the denominator is increased to include the number of
additional potential common shares that would have been outstanding if the potential common shares had been issued and if the additional
common shares were dilutive. Potential common shares are excluded from the computation for a period in which a net loss is reported or
if their effect is anti-dilutive. The Company’s potential common shares consist of stock warrants issued to certain investors and
their potential dilutive effect is considered using the treasury method.
The
total numbers of shares related to outstanding stock warrants that have been excluded from the calculation of the diluted net loss per
share due to their anti-dilutive effect was 3,544,242 and 3,544,242 for both of the years ended December 31, 2022 and 2021.
P. Legal and other contingencies
The
Company accounts for its contingent liabilities in accordance with ASC 450 “Contingencies” under which a provision is recorded
when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. With respect to legal
matters, provisions are reviewed and adjusted to reflect the impact of negotiations, estimated settlements, legal rulings, advice of
legal counsel and other information and events pertaining to a particular matter. As of December 31, 2022 and 2021, the Company is not
a party to any litigation that could have a material adverse effect on the Company’s business, financial position, results of operations
or cash flows.
Legal
costs incurred in connection with loss contingencies are expensed as incurred.
Q. Warrants
Warrants
that were granted by the Company to investors through private placement transactions and to the Holdings stockholders under the Holdings
Exchange are classified as a component of permanent equity since they are freestanding financial instruments
that are legally detachable and separately exercisable, contingently exercisable, do not embody an obligation for the Company to repurchase
its own shares, and permit the holders to receive a fixed number of shares of
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
common
stock upon exercise. In addition, the warrants must require physical settlement and may not provide any guarantee of value or return.
Fully vested and non-forfeitable warrants that meet these criteria are initially recorded at their grant date fair value and are not
subsequently re-measured.
R. Leases
The
Company accounts for leases under the guidance of FASB Accounting Standards Codification, or ASC, Topic 842, Leases, or ASC 842, which
requires the recognition of the right-of-use assets and related operating and finance lease liabilities on the balance sheet and the
disclosure of key information about certain leasing arrangements.
Leases
are classified as either finance leases or operating leases. A lease is classified as a finance lease if any one of the following criteria
are met: the lease transfers ownership of the asset by the end of the lease term, the lease contains an option to purchase the asset
that is reasonably certain to be exercised, the lease term is for a major part of the remaining useful life of the asset or the present
value of the lease payments equals or exceeds substantially all of the fair value of the asset. A lease is classified as an operating
lease if it does not meet any one of these criteria. Substantially all the Company’s operating leases are comprised of office space
leases and substantially all its finance leases are comprised of office furniture and technology equipment.
Lease
payments included in the measurement of the lease liability comprise the following: the fixed non-cancellable lease payments, payments
for optional renewal periods where it is reasonably certain the renewal period will be exercised, and payments for early termination
options unless it is reasonably certain the lease will not be terminated early.
Lease
expense for operating leases consists of the lease payments, and is recognized on a straight-line basis over the lease term. Included
in lease expense are any variable lease payments incurred in the period that were not included in the initial lease liability.
The
Company recognized a lease liability in the amount of the present value of the lease payments, and concurrently recognized right of use
assets in the same amount of the lease liability regarding a lease agreement classified as operating lease.
S. Intangible assets
Intangible
assets consist of existing customer relationships from the acquisition of Oceans (see Note 3). The Company accounts for intangible assets
at their historical cost and records amortization utilizing the straight-line method based upon their estimated useful lives. The estimated
useful life of customer relationships was determined internally by the management at 5.25-years period. Amortization expense in 2022
and 2021 amounted to $72 thousand and $74 thousand, respectively. The annual amortization for the next 3 years is expected to be in the
amount of $72 thousand a year.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
T. Goodwill
Goodwill
consists of the excess of cost over net assets acquired of Ocean. Goodwill is not amortized, but is tested at least annually for impairment,
or if circumstances change that will more likely than not reduce the fair value of the reporting unit below its carrying amount. The
Company performs annual impairment testing on a recurring basis in the last quarter of each year. Impairments, if any, are expensed in
the year incurred. The Company did not record an impairment in 2022 and 2021.
NOTE 3 - ACQUISITIONS
|
A. |
On
August 19, 2020, the Company entered into share purchase agreement with certain shareholders of Ocean, an Israeli corporation that
provides mutual funds investment management services for several mutual funds, under which upon consummation of certain conditions
the Company will purchase 7.5% of the outstanding and issued shares of Ocean for total cash consideration of NIS 300 (approximately
$87) (the “Cash Consideration”). |
The
Company consummated the aforesaid acquisition at August 19, 2020 (the “Closing Date”).
|
B. |
On
September 7, 2020, the Company entered into a share exchange agreement (the “Share Exchange Agreement”) by and among
Ocean Yetsira, Ocean, and certain shareholders of Ocean (“Ocean Shareholders”), |
under
which upon consummation of certain conditions the Company will purchase the remaining 92.5% of the shares of Ocean for a total equity
consideration which represents 35.4% of the issued share capital of the Company on a fully diluted basis as of the Closing Date (as defined
below) (the “Equity Consideration”), which comprised of the following:
|
3. |
1,254,498
shares of common stock of the Company; |
|
|
|
|
4. |
1,254,498
warrants to purchase the same number of shares of common stock of the Company (the “Warrants”). The Warrants are convertible
into shares of Common Stock over a period of three-years at an exercise price of $1.00 per share, with the price per share subject
to standard anti-dilution adjustments. |
The
Company consummated the aforesaid acquisition at September 28, 2020 (the “Closing Date”).
In
addition, the Company incurred acquisition related costs totaling $32 thousands, which are included in other expenses. Acquisition related
costs include banking, legal and accounting fees, as well as other external costs directly related to the acquisition.
The
acquisition implements the Company’s vision of becoming a leading investment company in Israel and delivering high quality management
and value to its clients and shareholders. By combining the two businesses, the Company will be able to expand its variety of mutual
funds and more than double its AUM. Moreover, Ocean has a large base of privet clients with high degree of customer loyalty which can
be used as a platform to enlarge the Company’s privet client’s portfolio management business.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 3 - ACQUISITIONS (CONT.)
Furthermore,
the acquisition brought a more diversified ability to the Company’s investment managers team and additional experience of the marketing
capabilities that can be used to advance the Company forward.
Under
business combination accounting principles, the total purchase price which including the Cash Consideration and Equity Consideration,
was allocated to Ocean’s net tangible and intangible assets based on their estimated fair values as set forth below. The excess
of the purchase price over the net tangible and identifiable intangible assets was recorded as goodwill. The goodwill is attributable
primarily to the strategic opportunities aforementioned. The related goodwill and intangible assets are not deductible for tax purposes.
The
allocation of the purchase price to assets acquired and liabilities assumed is as follows:
SUMMARY
OF ALLOCATION OF PURCHASE PRICE
| |
| | |
Cash | |
$ | 100 | |
Bank deposit | |
| 12 | |
Prepaid expenses and other current assets | |
| 50 | |
Property and equipment | |
| 33 | |
Accrued expenses and other current liabilities | |
| (13 | ) |
Deferred income taxes | |
| (84 | ) |
Intangible asset - Customer relationships (*) | |
| 363 | |
Goodwill | |
| 583 | |
| |
| | |
Total purchase price (**) | |
$ | 1,044 | |
|
(*) |
The
fair value of the customer relationships asset associated with Ocean acquisition amounted to $363 was based on market participant
approach to valuation, performed internally by the management using estimates and assumptions. The customer relationships represent
the existing relationships and agreements of Ocean with private portfolio clients. |
|
|
|
|
(**) |
The
fair value of the purchase price is comprised from Cash Consideration that was paid in total amount of $87 (see Note 3A) and Equity
Consideration in form of issuance of shares of units consists of Common Stock and warrants in total consideration of $957 which was
determined internally by the management as certain percentage of the Company’s managing assets. |
The
consolidated results of operations for the year ended December 31, 2020 include revenues and expenses related to Ocean business for the
fourth quarter of 2020.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 3 - ACQUISITIONS (CONT.)
|
C. |
In
connection with the Share Exchange Agreement as noted in Note 3B, on September 7, 2020, the Company and its current Chief Executive
Officer and Chairman and majority shareholder, and the Ocean Shareholders, entered into a shareholder agreement (the “Shareholder
Agreement”), under which certain minority rights and protections (including representation on the Company’s Board of
Directors) to Ocean Shareholders. |
NOTE 4 - ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS
Following
non-commital guidelines for future transactions regarding sale of main activity to related parties during 2022 (note 10.E.) and the agreement
after the balance sheet date described in note 1.C., As a result, the Company classified the operations of Ocean Yetsira, Yetsira and
Ocean (the held companies) as discontinued operations for the year ended December 31, 2022. And in accordance with the provisions of
ASC-205-20, The Company has retrospectively recast its consolidated statement of operations for the year ended December 31, 2021 presented.
In addition, those assets and liabilities associated with the discontinued operations of the held companies have been classified as held
for sale as of December 31, 2022. The Company has retrospectively recast its consolidated balance sheet as of December 31, 2021 for assets
and liabilities held for sale.
The
following table presents net carrying values related to the assets and liabilities that were classified as held for sale at December
31, 2022 and 2021 (in thousands) :
SCHEDULE
OF DISCONTINUED OPERATIONS HELD FOR SALE
| |
December 31, | | |
December 31, | |
| |
2022 | | |
2021 | |
Cash and cash equivalents | |
| 256 | | |
| 308 | |
Marketable securities | |
| 310 | | |
| 152 | |
Bank deposit | |
| 18 | | |
| 47 | |
Accounts receivable | |
| 102 | | |
| 102 | |
Other current assets | |
| 7 | | |
| 19 | |
Property and equipment, net | |
| 36 | | |
| 44 | |
Intangible assets, net | |
| 205 | | |
| 309 | |
Goodwill | |
| 574 | | |
| 649 | |
Loans granted to stockholders | |
| - | | |
| 14 | |
Operating right of use assets | |
| - | | |
| 55 | |
Total assets | |
| 1,508 | | |
| 1,699 | |
| |
| | | |
| | |
Accounts payable | |
| 50 | | |
| 90 | |
Related parties | |
| 33- | | |
| 120 | |
Operating lease liability – current portion | |
| - | | |
| 55 | |
Deferred taxes | |
| 47 | | |
| 71 | |
Capital note | |
| 637 | | |
| 637 | |
Total liabilities | |
| 767 | | |
| 973 | |
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 4 - ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS (CONT.)
The following table presents a reconciliation of the major
financial lines constituting the results of operations for discontinued operations to the income (loss) from discontinued operations presented
separately in the consolidated statements of operations (in thousands):
SCHEDULE
OF DISCONTINUED OPERATIONS INCOME STATEMENT
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Revenues | |
| 2,333 | | |
| 2,030 | |
Cost of revenues | |
| 1,288 | | |
| 1,186 | |
Gross profit | |
| 1,045 | | |
| 844 | |
| |
| | | |
| | |
Operating expenses: | |
| | | |
| | |
Marketing expenses | |
| (208 | ) | |
| (210 | ) |
General and administrative expenses | |
| (618 | ) | |
| (746 | ) |
| |
| | | |
| | |
Operating income (loss) | |
| 219 | | |
| (112 | ) |
| |
| | | |
| | |
Other income (expenses) – capital gain (loss) from marketable securities | |
| (40 | ) | |
| 14 | |
Financial income (expenses), net | |
| 3 | | |
| (1 | ) |
Income (loss) before income tax benefit | |
| 182 | | |
| (99 | ) |
Income tax benefit (expenses) | |
| 12 | | |
| 19 | |
| |
| | | |
| | |
Net income (loss) for the year | |
| 194 | | |
| (80 | ) |
NOTE 5 - ACCOUNTS RECEIVABLE
Refers
to discontinued operations
SCHEDULE
OF ACCOUNTS RECEIVABLE
| |
2022 | | |
2021 | |
| |
December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Trade accounts receivable in respect of mutual funds and portfolio management | |
$ | 102 | | |
$ | 102 | |
Accounts
Receivable | |
| 102 | | |
$ | 102 | |
NOTE 6 - PROPERTY AND EQUIPEMENT
Depreciation
expense was approximately $7 thousand and $7 thousand for the years ended December 31, 2022 and 2021, respectively.
Fixed assets at December 31, 2022 and 2021 in the amount of
$36 thousand and $44 thousand, respectively, are included in assets held for sale. The depreciation expense for the years ended December
31, 2022 and 2021 are classified as part of income (loss) from discontinued operations.
NOTE 7 - INTANGIBLE ASSETS
|
A. |
Customer relations in the amount of $363 thousand that was acquired by the company through the acquisition of Ocean have a economic useful life of 5.25 years and are measured at cost less accumulated amortization. The company recognized amortization of $72 thousand and $74 thousand during 2022 and 2021 regarding customer relations.
Intangible assets at December
31, 2022 and 2021 in the amount of $205 thousand and $309 thousand, respectively, are included in assets held for sale. The amortization
expense for the years ended December 31, 2022 and 2021 are classified as part of income (loss) from discontinued operations. |
|
|
|
|
B. |
Goodwill
in the amount of $583
thousand that was recognized by the company through the acquisition of Ocean (see Note 3). Goodwill amounted to $574
thousand and $649 thousand as of
December 31, 2022 and 2021, respectively and is included in assets held for
sale. This difference of the amounts is from foreign currency adjustments only. |
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 8 - LOANS GRANTED TO STOCKHOLDERS
In
2019, the Company entered into loan agreements with three of its stockholders, who also serve as service providers to Yetsira and Ocean
(see also Note 11C), under which the Company issued each of the three a loan of NIS41 thousand, for an aggregated total of NIS123 thousand
(approximately $34 thousand) (the “Loans”). The Loans bear interest at a rate of 1.45% per annum (the “Interest”).
The Loans are payable on the earlier of the stockholders’ request to repay, 90 days after the termination of such stockholders’
service agreements, or 30 days after the resignation of such stockholders from their positions as a service providers or 30 days upon
selling of 25% of the Company’s shares that are held by such stockholders.
During
2020, one of the stockholders service agreement was terminated and the loan of 12 thousand was fully repaid.
During
2021, one of the stockholders service agreement was terminated and the loan of 13
thousand was fully repaid.
There were no repayments in 2022.
Composition:
SCHEDULE
OF LOANS REPAYMENT INTEREST INCOME
| |
Year ended December 31, | | |
Year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Opening balance | |
$ | 12 | | |
$ | 14 | |
Interest income and exchange differences | |
| 1 | | |
| (2 | ) |
| |
| | | |
| | |
Closing balance | |
$ | 13 | | |
$ | 12 | |
NOTE 9 - COMMITMENT AND CONTINGENCIES
On
October 22, 2020, Ocean Yetsira entered into new Lease Agreement (the “New Lease Agreement”) with an unrelated third party,
for leasing premises which including 196 square meters and 4 parking spaces. The lease is for a term commencing December 1, 2020 throughout
November 30, 2022 (the “Leasing Period”), and Ocean Yetsira has the right to terminate the New Lease Agreement in an advance
notice of 3 months following the lapse of first 9 months of Leasing Period. The monthly lease fee amounted to NIS 65 (approximately $19)
for each square meter and NIS 750 (approximately $214) for each parking space. The monthly lease fee is linked to the index price customer.
In
addition, Ocean Yetsira has the right to extend the Leasing Period by additional 24 months, as long as advance notice of 6 months has
been provided before the ending of the Leasing Period.
Ocean
Yetsira pledged an amount of NIS 55 (approximately $16) to secure its commitments under the New Lease Agreement for a period commencing
the closing of the New Lease Agreement through 60 days following the New Lease Agreement’s termination date.
The
lease was capitalized under ASC 842: minimum payment $5 thousands, 24 months, interest rate 3.6%.
Total
lease expenses amounted to $55 thousands and $57 thousands for the years ended December 31, 2022 and 2021, respectively.
The
agreement term was ended in November 2022 and is renewed on a quarterly basis.
|
B. |
Following
the acquisition of Ocean, the mutual fund management activity of the group is managed through Ocean. |
On
September 24, 2020, Ocean entered into a new hosting agreement (the “New Hosting Agreement”) with Sigma Mutual Funds Ltd.
(“Sigma Mutual Funds”), an unrelated third party, under which Ocean receives hosting services from Sigma Mutual Funds and
provides fund portfolio management services for funds under the management of Sigma Mutual Funds. The New Hosting Agreement replaced
the Hosting Agreement signed with Mutual Funds Moduls.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 9 - COMMITMENT AND CONTINGENCIES (CONT.)
The
New Hosting Agreement term is for unlimited period commencing the date in which the Company’s funds are transferred from the former
funds administrator and may be terminate upon occurrence of events as determined in the New Hosting Agreement. As of November 9, 2020,
the Company’s funds were transferred from the former funds administrator and the New Hosting Agreement has entered into effect.
During
the years ended December 31, 2022 and 2021, the Company incurred hosting services and fund portfolio management services expenses in
total amount of $1,071 thousands
and $912 thousands
which were recorded as cost of revenues and classified as part of income (loss) from discontinued operations.
|
C. |
Yetsira
and Ocean Yetsira entered into Administration Service Agreements (the “Agreements”) with certain of the Company stockholders
(the “Service Providers”), under which the Service Providers will provide outsourced executive services over a period
of 12 months commencing from the Effective Date. In consideration of their services, the Service Providers will be entitled to (1)
monthly consideration which is subject to the volume of assets administered by Ocean Yetsira; (2) bonus awards as defined and under
conditions specified in the Agreements and (3) reimbursement of reasonable expenses that were incurred to perform the services. Following
the agreement described in Note 1.C., certain service providers operate through Creations. |
In
addition, the Service Providers are also committed to non-competition clauses over a period of twenty-four months commencing the Effective
Date (the “Non-Competition Period”). It was agreed that (1) upon termination of the Agreement by the Company, the Service
Providers will be entitled to their monthly based salary over the period commencing the termination period and through the Non-Competition
Period or (2) upon resignation of the Agreement by a Service Provider, the Service Provider will be entitled to 50% of his monthly based
salary over the period commencing the termination period and through the Non-Competition Period but the Company has the right to avoid
the payment by release the Service Provider from this commitment under the non-competition clause.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 9 - COMMITMENT AND CONTINGENCIES (CONT.)
|
D. |
On
June 18, 2021, Guy Nissensohn, the Company’s Chief Executive officer (“CEO”) and Acting Chief Financial Officer
(“CFO”), passed away. Following Mr. Nissensohn’s death, the Board of Directors (the “Board”) appointed
Niv Nissensohn to serve as interim CEO, effective immediately. Niv Nissensohn (Guy Nissensohn’s brother) assumed Guy Nissensohn’s
role as a director on the Board. Shmuel Yelshevich was appointed as Interim CFO of the Company, effective immediately. The Board
also appointed Yaniv Aharon as Chairman of the Board, effective immediately. |
On
November 24, 2021, shareholders constituting the majority voting power (the “Majority Shareholders”) of CREATIONS, INC. (the
“Company”) appointed Ilan Arad Keshet and Shmuel Yelshevich to serve, along with Yaniv Aharon as Directors (“Directors”)
of the Company.
On
November 24, 2021, Niv Nissenson resigned as Director, effective upon and simultaneously with the appointments of Mr. Arad and Mr. Yelshevich
as Directors. Mr. Nissenson’s resignation was not a result of any disagreement with the Company.
On
November 24, 2021, Niv Nissenson resigned as Interim CEO of Creations Inc, effective December 3rd, 2021.
On
December 17, 2021, the Board of Directors (the “Board”) of the “Company” appointed Shmuel Yelshevich to serve
as Chief Executive Officer, President, Treasurer and Secretary of the Company, effective December 20, 2021.
On
December 17, 2021, the Board appointed Ilan Arad to serve as Chairman of the Board, effective December 20, 2021.
On
December 17, 2021, the Board appointed each of Shmuel Yelshevich and Ilan Arad to serve on the boards of Ocean Yetsira, Ltd., Ocean Partners,
Y.O.D.M. and Yetsira Investment House, LTD (the “Subsidiaries”), each of which is a wholly-owned subsidiary of the Company,
with such appointments effective December 20, 2021.
NOTE 10 - STOCKHOLDERS’ EQUITY
The
holder of the shares of Common Stock are entitled to the following rights:
|
1. |
Right to participate and vote in the Company’s general meetings, whether regular or extraordinary. Each share will entitle its holder, when attending and participating in the voting in person or via agent or letter, to one vote; |
|
|
|
|
2. |
Right to share in distribution of dividends, whether in cash or in the form of bonus shares; the distribution of assets or any other distribution pro rata to the par value of the shares held by them; |
|
|
|
|
3. |
Right to a share in the distribution of the Company’s excess assets upon liquidation on a pro rata basis to the par value of the shares held by them. |
|
B. |
Issuance
of shares of Common Stock |
|
1. |
Following
the acquisition of the remaining 92.5% of the shares of Ocean (See Note 3B), the Company issued on September 28, 2020: |
|
A. |
1,254,498
shares of common stock of the Company; |
|
|
|
|
B. |
1,254,498
warrants to purchase the same number of shares of common stock of the Company (the “Warrants”). The Warrants are convertible
into shares of Common Stock over a period of three-years at an exercise price of $1.00 per share, with the price per share subject
to standard anti-dilution adjustments. |
|
2. |
In
connection with the Share Exchange Agreement as noted in Note 3B, on September 7, 2020, the Company and its current Chief Executive
Officer and Chairman and majority shareholder, and the Ocean Shareholders, entered into a shareholder agreement (the “Shareholder
Agreement”), under which certain minority rights and protections (including representation on the Company’s Board of
Directors) to Ocean Shareholders. |
SCHEDULE
OF WARRANTS
| |
2022 | | |
2021 | |
| |
| | |
| |
Outstanding as of January 1 | |
| 3,544,242 | | |
| 3,544,242 | |
Granted | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | |
| |
| | | |
| | |
Outstanding as of December 31 | |
| 3,544,242 | | |
| 3,544,242 | |
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 11 - EMPLOYEE BENEFITS
Refers
to discontinued operations
The
Company’s liability for severance pay is calculated according to Section 14 of the Israeli Severance Compensation Act, 1963 (“Section
14”), pursuant to which Holdings’ severance pay liability to its employees is fully discharged by monthly deposits to pension
fund accounts in the employees’ names, at a rate of 8.33% of the employees’ monthly salary. Under Israeli employment law,
payments in accordance with Section 14 release from any future severance payment obligations in respect of those employees. The fund
is made available to the employee at the time the employer-employee relationship is terminated, regardless of the cause of termination.
The severance pay liabilities and deposits under Section 14 are not reflected in the consolidated balance sheets as the severance pay
risks have been irrevocably transferred to the severance funds.
Severance
pay deposit expenses under Section 14 for the years ended December 31, 2022 and 2021 amounted to $10 thousand and $14 thousand, respectively.
NOTE 12 - TAXES ON INCOME
|
A. |
Taxation
under Various Laws |
|
1. |
Tax
rate applicable to Ocean Yetsira, Yetsira and Ocean is 23%. |
|
|
|
|
2. |
Tax
rates applicable to the Company: |
The
enactment of the Tax Cuts and Jobs Act (“Tax Act”) in December 2017, reduced the federal income tax rates from an average
of 35% to a 21% flat rate, beginning in the 2018 tax year. The Tax Act also includes a provision designed to currently tax global intangible
low-taxed income (“GILTI”), beginning in 2018 tax year. As the Company is currently in a loss position, there was no tax
effect in the current year. The Company will record the U.S. income tax effect of future GILTI inclusions in the period in which they
arise, if relevant.
After
the enactment of the Tax Act, the SEC issued Staff Accounting Bulletin No. 118 (“SAB 118”) which provided guidance on accounting
for the enactment effect of the Tax Act. SAB 118 addressed the application of U.S. GAAP in situations when a registrant does not have
the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for
certain income tax effects of the Tax Act. SAB 118 provided or a measurement period of up to one year from the Tax Act enactment date
for companies to complete their accounting under ASC 740. During the quarter ended December 31, 2019, the Company completed the accounting
for the income tax effects of the Tax Act, which resulted in an immaterial change in the net deferred tax asset, before valuation allowance,
at the enactment date.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 12 - TAXES ON INCOME (CONT.)
|
B. |
Net
operating losses carryforward |
As
of December 31, 2022, Ocean Yetsira, Yetsira and Ocean have accumulated net operating loss carryforwards for Israeli tax purposes in
the amount of approximately $1,381 thousand which may be carried forward and offset against taxable income in the future for an indefinite
period.
As
of December 31, 2022, the Company (excluding subsidiaries) has accumulated net operating loss carryforwards for U.S. federal income tax
purposes of approximately $196 thousand which may be carried forward and offset against taxable income in the future for an indefinite
period. Utilization of the U.S. net operating losses may be subject to substantial annual limitations due to the “change in ownership”
provisions of the Internal Revenue Code of 1986 and similar state provisions. The annual limitation may result in the expiration of net
operating losses before utilization.
|
C. |
Income
taxes on foreign subsidiaries |
Foreign
subsidiaries are taxed according to the tax laws in their respective country of residence. Neither Israeli income taxes, foreign withholding
taxes nor deferred income taxes were provided in relation to undistributed earnings of the Company’s foreign subsidiaries. This
is because the Company has the intent and ability to reinvest these earnings indefinitely in the foreign subsidiaries and therefore those
earnings are continually redeployed in those jurisdictions.
Tax
expenses for the years ended December 31, 2022 and 2021 are as follows:
SCHEDULE
OF INCOME TAX EXPENSES
| |
2022 | | |
2021 | |
| |
December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Current tax | |
$ | 34 | | |
$ | 1 | |
Prior periods tax | |
| 40 | | |
| - | |
Income
tax expenses | |
$ | 74 | | |
$ | 1 | |
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 12 - TAXES ON INCOME (CONT.)
Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets are
as follows:
SCHEDULE
OF DEFERRED TAX ASSETS AND LIABILITIES
| |
2022 | | |
2021 | |
| |
Year Ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Deferred tax assets: | |
| | | |
| | |
Net operation loss carryforward | |
$ | 357 | | |
$ | 383 | |
| |
| | | |
| | |
Net deferred tax asset before valuation allowance | |
| 357 | | |
| 383 | |
Valuation allowance | |
| (357 | ) | |
| (383 | ) |
| |
| | | |
| | |
Net deferred tax asset | |
$ | - | | |
$ | - | |
| |
| 2022 | | |
| 2021 | |
| |
Year Ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Deferred tax liability: | |
| | | |
| | |
Customer relations intangible assets | |
$ | 47 | | |
$ | 71 | |
| |
| | | |
| | |
Net deferred tax liability | |
$ | 47 | | |
$ | 71 | |
The net deferred tax liability
at December 31, 2022 and 2021 are included in liabilities held for sale.
The
Company has a valuation allowance against a majority of its net deferred tax assets due to the uncertainty of realization of the deferred
tax assets due to the operating loss history of the Company. The Company currently provides a valuation allowance against deferred taxes
when it is more likely than not that some portion, or all of its deferred tax assets will not be realized. The valuation allowance could
be reduced or eliminated based on future earnings and future estimates of taxable income.
|
F. |
Reconciliation
of Income Taxes |
The
main reconciling item between the statutory tax rate of the Company and the effective tax rate is the recognition of valuation allowances
in respect to deferred taxes relating to accumulated net operating losses carried forward and temporary differences due to the uncertainty
of the realization of such deferred taxes.
CREATIONS
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars in thousands)
NOTE 12 - TAXES ON INCOME (CONT.)
|
G. |
The
components of profit and loss before taxes on income are as follows: |
SCHEDULE
OF COMPONENTS OF LOSS BEFORE TAXES ON INCOME
| |
| 2022 | | |
| 2021 | |
| |
Year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Foreign - discontinued operations | |
$ | 181 | | |
$ | (99 | ) |
Domestic - continuing operations | |
| (146 | ) | |
| (22 | ) |
| |
| | | |
| | |
Income (Loss) before taxes on income | |
$ | 35 | | |
$ | (121 | ) |
The
Company, Yetsira and Ocean Yetsira have not received final tax assessments for income tax purposes since incorporation. Ocean tax assessments
until 2017 are considered final.
NOTE 13 - FINANCIAL INCOME (EXPENSE), NET
Composition:
SCHEDULE
OF FINANCIAL EXPENSE, NET
| |
| 2022 | | |
| 2021 | |
| |
Year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Bank commissions and others | |
$ | - | | |
$ | 1 | |
Other | |
| 13 | | |
| - | |
| |
| | | |
| | |
Total financial expense, net | |
$ | 13 | | |
$ | 1 | |
NOTE 14 - RELATED PARTIES BALANCES AND TRANSACTIONS
|
A.
|
Balances
with related parties |
SCHEDULE
OF BALANCES WITH RELATED PARTIES
| |
| 2022 | | |
| 2021 | |
| |
December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Assets: | |
| | | |
| | |
Loans granted to stockholders (Note 9) | |
$ | 13 | | |
$ | 14 | |
| |
| | | |
| | |
Liabilities: | |
| | | |
| | |
Management fee payable to stockholders | |
$ | 67 | | |
$ | 120 | |
|
B. |
Transactions
with related parties |
SCHEDULE
OF TRANSACTIONS WITH RELATED PARTIES
| |
| 2022 | | |
| 2021 | |
| |
Year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Income: | |
| | | |
| | |
Income in respect to loans granted to stockholders | |
$ | 1 | | |
$ | - | |
| |
| | | |
| | |
Expenses: | |
| | | |
| | |
Management fee | |
$ | 406 | | |
$ | 273 | |