|
|
|
Number of shares |
|
|
in USD ‘000 |
|
||||||||||||||||||||||||||
|
|
|
Common shares |
|
|
Preferred A shares |
|
|
Preferred B shares |
|
|
Non- voting shares |
|
|
Total shares |
|
|
Share capital |
|
|
Share premium |
|
|
Total |
|
||||||||
|
January 1, 2016 |
|
|
2,215,434 |
|
|
|
7,706,777 |
|
|
|
11,079,549 |
|
|
|
347,113 |
|
|
|
21,348,873 |
|
|
|
1,694 |
|
|
|
99,597 |
|
|
|
101,291 |
|
|
Issuance of preferred A shares |
|
|
— |
|
|
|
325,000 |
|
|
|
— |
|
|
|
— |
|
|
|
325,000 |
|
|
|
26 |
|
|
|
2,366 |
|
|
|
2,392 |
|
|
Share issuance costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(33 |
) |
|
|
(33 |
) |
|
Issuance of non-voting shares to employees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
264,524 |
|
|
|
264,524 |
|
|
|
20 |
|
|
|
675 |
|
|
|
695 |
|
|
Offset of accumulated losses with share premium |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(30,639 |
) |
|
|
(30,639 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016 |
|
|
2,215,434 |
|
|
|
8,031,777 |
|
|
|
11,079,549 |
|
|
|
611,637 |
|
|
|
21,938,397 |
|
|
|
1,740 |
|
|
|
71,966 |
|
|
|
73,706 |
|
|
|
|
Number of shares |
|
|
in USD ‘000 |
|
||||||||||||||||||||||||||
|
|
|
Common shares |
|
|
Preferred A shares |
|
|
Preferred B shares |
|
|
Non- voting shares |
|
|
Total shares |
|
|
Share capital |
|
|
Share premium |
|
|
Total |
|
||||||||
|
January 1, 2017 |
|
|
2,215,434 |
|
|
|
8,031,777 |
|
|
|
11,079,549 |
|
|
|
611,637 |
|
|
|
21,938,397 |
|
|
|
1,740 |
|
|
|
71,966 |
|
|
|
73,706 |
|
|
Conversion of preferred and non-voting shares |
|
|
19,722,963 |
|
|
|
(8,031,777 |
) |
|
|
(11,079,549 |
) |
|
|
(611,637 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Issuance of shares - IPO |
|
|
6,450,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,450,000 |
|
|
|
496 |
|
|
|
96,254 |
|
|
|
96,750 |
|
|
Issuance of shares - PIPE |
|
|
7,500,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,500,000 |
|
|
|
592 |
|
|
|
59,408 |
|
|
|
60,000 |
|
|
Issuance of shares - Incentive Plan |
|
|
454,548 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
454,548 |
|
|
|
36 |
|
|
|
3,671 |
|
|
|
3,707 |
|
|
Share issuance costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,964 |
) |
|
|
(11,964 |
) |
|
December 31, 2017 |
|
|
36,342,945 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
36,342,945 |
|
|
|
2,864 |
|
|
|
219,335 |
|
|
|
222,199 |
|