SHORT TERM LOAN (Tables)

3 Months Ended

Mar. 31, 2022

Debt Disclosure [Abstract]

SCHEDULE OF FAIR VALUE DISTRIBUTION OF LIABILITY AND EQUITY COMPONENTS

The allocation of the proceeds to the fair value distribution of the liability and equity components on the transactions date was as follows:

Instrument	Fair Value		% of total fair		Allocated amount
Loan		55,200		49.45		49,246
Shares		54,000		50.55		50,340
Total		109,200		100		99,586

SCHEDULE OF COMPOSITION OF SHORT TERM LOAN

The composition of short term loan balance as of the transaction is as follows:

Principal amount	69
Discount on Short term loan	(19	)
Short term loan, Net	50