Company: SVREW
Filing Date: 2025-07-01
Form Type: F-1
Source: 0001213900-25-060400
Chunk: 36

Company: SaverOne 2014 Ltd.
Filing Date: 2025-07-01
Form: F-1
Chunk 36
---
 as adjusted) |     |                         |        - |   |     |               |       - |   |     |            |        - |   |     |               |       - |   |     |            |        - |   |     |                       |       - |   |
| Share capital and premium                                                                                                                                                                                                             |     |                         |  169,949 |   |     |               |  46,600 |   |     |            |  194,981 |   |     |               |  53,463 |   |     |            |  211,276 |   |     |                       |  57,931 |   |
| Capital reserves in respect of share-based payment                                                                                                                                                                                    |     |                         |   11,229 |   |     |               |   3,079 |   |     |            |   11,229 |   |     |               |   3,079 |   |     |            |   11,229 |   |     |                       |   3,079 |   |
| Accumulated deficit                                                                                                                                                                                                                   |     |                         | (170,548 | ) |     |               | (46,764 | ) |     |            | (170,548 | ) |     |               | (46,764 | ) |     |            | (170,548 | ) |     |                       | (46,764 | ) |
| Total shareholders’ capital equity                                                                                                                                                                                                    |     |                         |   10,630 |   |     |               |   2,915 |   |     |            |   35,662 |   |     |               |   9,778 |   |     |            |   51,957 |   |     |                       |  14,247 |   |

| (1) | Calculated using the exchange rate reported by the Bank of Israel for December 31, 2024, at the rate of one U.S. dollar per NIS 3.647. |

The number of Ordinary Shares
to be outstanding after this offering assumes that all 5,760,000,000 Ordinary Shares represented by 1,600,000 of our ADSs being registered
in this Registration Statement were sold or we may sell to Yorkville under the SEPA from time to time, offered by the Selling Shareholder
are sold and is based on 415,103,076 Ordinary Shares outstanding as of December 31,