Primary ordinary-share round; excludes convertibles, preferences and secondary sales. Pre-round pool uses previous equity; post-round pool uses final total.
Scenario result
Estimate based on your assumptions
New investor ownership20 %
Final employee pool
0 %
Post-money valuation
€5,000,000.00
Breakdown by period
Period
Previous ownership%
Post-round ownership%
1
60
48
2
40
32
Export inputs and results
Your calculations, always at hand
Save your scenarios in My company and continue working on them later.
Up to three private scenarios saved in this tab until it closes. Export a copy to keep it; they are not published or saved to your account.
Model version 1.0.0
Method and assumptions
Primary ordinary-share round; excludes convertibles, preferences and secondary sales. Pre-round pool uses previous equity; post-round pool uses final total.
Examples are illustrative. Profitability excludes recoverable indirect taxes; use consistent periods. Results depend on your inputs. No automatic legal rates are applied.
A new regulation can create needs for analysis, training, technology, or process redesign. However, a commercial opportunity exists only if customers are willing to pay to address them.