ACME INC

Note: The red text is something you can edit, while the other sections will update automatically.
A founding round is a round where you register your company and distribute shares, for example, to employees. Registrati
A founding round is a round that takes place before investors are typically involved in the company.
"PRE" "POST" ------->
FOUNDERS ROUND
Shareholder € Invested Shares € Invested Purchased
Founder 0 0 1056.5 105,650
Founder 2 0 0 1056.5 105,650
CTO 0 0 237 23,700
Employee 1 0 0 50 5,000
Employee 2 0 0 50 5,000
Employee 3 0 0 50 5,000

Total - €2,500.00 250,000

Price per share €0.0100
Pre-money value €0
Post-money value €2,500

The definition of a seed round has changed over the years, and now there are even Venture Capital seed funds that get in
Don’t focus on the name of the round, but rather on what you bring into the company.
Date closed 2018-04-02
"PRE" "POST" ------->
Angel round/ Seed round
Shareholder € Invested Shares € Invested Purchased
Founder €1,056.50 105,650 €0 -
Founder 2 €1,056.50 105,650 €0 -
CTO €75.00 23,700 €0 -
Employee 1 €50.00 5,000 €0 -
Employee 2 €50.00 5,000 €0 -
Employee 3 €50.00 5,000 €0 -
Angel Investor 1 €50,000.00 31,250
Angel Investor 2 €25,000.00 15,625
Angel Investor 3 €12,500.00 7,813
Angel Investor 4 €12,500.00 7,813
-
-
-
-
Total €2,338 250,000 €100,000.00 62,500
Price per share €1.60 Add the desired share
Pre-money value €400,000 price here.
Post-money value €500,000

Mikäli et ole uskomattoman kasvun edessä joudut mitä luultavammin tekemään vielä yhden tai kaksi kierrosta ennen niin s
Alla oleva kierros on vähän isompi kuin edellinen ja sen tarkoitus on luoda edellytyksen kasvuun siten että päästään isomp
Date closed 2018-04-02 Option pool 35,000

"PRE" "POST" ------->

Seed Round 2 Shares
Shareholder € Invested Shares € Invested Purchased
 Founder €1,057 105,650 €0 -
Founder 2 €1,057 105,650 €0 -
CTO €75 23,700 €0 -
Employee 1 €50 5,000 €0 -
Employee 2 €50 5,000 €0 -
Employee 3 €50 5,000 €0.00 -
Angel Investor 1 €50,000 31,250 €25,000.00 2,631.58
Angel Investor 2 €25,000 15,625 €15,000 1,578.95
Angel Investor 3 €12,500 7,813 €5,000.00 526.32
Angel Investor 4 €12,500 7,813 €5,000.00 526.32
Angel Investor 5 €0 0 €50,000.00 5,263.16
Angel Investor 6 €0 0 €50,000.00 5,263.16
Angel Investor 7 €0.00 -
Seed fund €550,000.00 57,894.74
-
Option pool -
-
Total €102,338 312,500 €700,000 73,684.21
Price per share €9.50
Pre-money value €2,968,750
Post-money value €3,668,750

Onnittelut, tässä vaiheessa olet päässyt Series A-kierrokseen ja firmallasi on luultavasti hyvät tulevaisuuden näkymät.
Tämän kierroksen mekaniikka on vähän monimutkaisempi kuin edellisten ja vaatii hieman osakassopimusmuutoksia koska
Date closed 2018-04-02 Option pool 35,000

"PRE" "POST" ------->

Series A Shares
Shareholder € Invested Shares € Invested Purchased
Founder €1,057 105,650 €0 -
Founder 2 €1,057 105,650 €0 -
CTO €75 23,700 €0 -
Employee 1 €75 5,000 €0 -
Employee 2 €50 5,000 €0 -
Employee 3 €50 5,000 €0 -
Angel Investor 1 €50 5,000 €0 -
Angel Investor 2 €75,000 33,882 €0 -
Angel Investor 3 €40,000 17,204 €0 -
Angel Investor 3 €17,500 6,791 €0 -
Angel Investor 4 €17,500 8,339 €0 -
Angel Investor 5 €50,000 5,263 €50,000.00 1,250
Angel Investor 6 €50,000 5,263 €50,000.00 1,250
Angel Investor 7 €0 0 €0.00 -
Seed fund €550,000 57,895 €300,000.00 7,500
€0 0 -
Option pool €0 35,000 -
-
Venture Capital 1 €5,000,000 125,000
-
-
-
-
-
Total €802,413 424,636 €5,400,000 135,000
Price per share €40.00
Pre-money value €16,985,456
Post-money value €22,385,456

Nyt kasvat entistä nopeammin ja sijoittajat investoivat nyt rahaa jotta pääset uusille markkinoille tai ostamaan muita firmoja
Kuten huomaat, omistuksesi on ns dilutoitu jo aika paljon mutta firmasi arvo on noussut merkittävästi.
Date closed 2018-04-02
"PRE" "POST" ------->
Series B Shares
Shareholder € Invested Shares € Invested Purchased
Founder 1,057 105,650 €0 -
Founder 2 1,057 105,650 €0 -
CTO 23,700 €0 -
Employee 1 75 5,000 €0 -
Employee 2 50 5,000 €0 -
Employee 3 50 5,000 €0 -
Angel Investor 1 50 5,000 €0 -
Angel Investor 2 75,000 33,882 €0 -
Angel Investor 3 40,000 17,204 €0 -
Angel Investor 3 17,500 6,791 €0 -
Angel Investor 4 17,500 8,339 €0 -
Angel Investor 5 50,000 6,513 €0 -
Angel Investor 6 100,000 6,513 €0 -
Angel Investor 7 0 0 €0 -
Seed fund 850,000 65,395 €0 -
0 0 0 €0 -
Option pool 0 35,000 €0 -
0 0 0 €0 -
Venture Capital 1 5,000,000 125,000 €3,000,000 30,000
Venture Capital 2 0 0 €13,000,000 130,000
0 0 €0 -
-
-
-
-
-
-
-
Total €6,152,338 559,636 €16,000,000 160,000
Price per share €100.00
Pre-money value €55,963,639
Post-money value €71,963,639
le, to employees. Registration costs 2,500 EUR (2019). Ownership

2% 2%
Shares % Ownership
2%
105,650 42.3% Founder
105,650 42.3% 9% Founder 2
23,700 9.5% CTO
5,000 2.0% Employee 1
42%
5,000 2.0% Employee 2
5,000 2.0% Employee 3

250,000 100.0% 42%

apital seed funds that get involved right at the early stages.

Ownership
2.50% 2.50%
5.00%
Total owned
Shares % Ownership
10.00% Fo
105,650.00 33.81% 33.81%
105,650.00 33.81% 1.60% Fo
23,700.00 7.58% 1.60%
5,000.00 1.60% 1.60% CT
5,000.00 1.60% Em
5,000.00 1.60%
Em
31,250.00 10.00%
15,625.00 5.00% 7.58% Em
7,812.50 2.50% An
7,812.50 2.50%
- 0.00% An
- 0.00% An
- 0.00%
- 0.00% 33.81% An
312,500 100.0%
Add the desired share
price here.

kaksi kierrosta ennen niin sanottua Series A-rundia.

Ownership
n siten että päästään isompaan kierrokseen.
Fully diluted Yes Yes
No 8.31%

Total Owned
Shares % Ownership 25.08%
13.75%

1.25%
1.25%
1.98%
1.98%
 8.31%

25.08%
13.75%
105,650 25.08%
105,650 25.08%
1.25%
23,700 5.63% Yes
1.25%
5,000 1.19%
1.98%
5,000 1.19%
5,000 1.19% 1.98%
4.08%
33,882 8.04%
17,204 4.08%
8,339 1.98% 8.04% 25.08%
8,339 1.98%
5,263 1.25% 1.19%
1.19% 5.63%
5,263 1.25%
- 0.00% 1.19%
57,895 13.75%
- 0.00%
35,000 8.31%
- 0.00%
421,184 100.0%

Ownership
ulevaisuuden näkymät.
assopimusmuutoksia koska VC:t haluavat yleensä sitä.
Fully diluted
19%
22%
Total Owned
Shares % Ownership
105,650 18.88%
105,650 18.88%
23,700 4.23%
5,000 0.89%
5,000 0.89%
5,000 0.89% 6%
5,000 0.89%
33,882 6.05% 1
17,204 3.07%
6,791 1.21%
8,339 1.49%
6,513 1.16% 12%
6,513 1.16%
- 0.00%
65,395 11.69% 4%
- 0.00%
35,000 6.25% 1 3%
%1 1 6%
1 1
- 0.00% % 1%
% 1% 1% % %
125,000 22.34%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
559,636 100.0%
Ownership
 Ownership

e tai ostamaan muita firmoja nopeuttamaan kasvua.

8%

Total Owned
Shares % Ownership
105,650 14.68% 15%
105,650 14.68%
23,700 3.29%
5,000 0.69%
5,000 0.69%
5,000 0.69% 1%
1%
5,000 0.69%
33,882 4.71% 2%
17,204 2.39%
2%
6,791 0.94% 4%
8,339 1.16%
6,513 0.91%
6,513 0.91% 8%
- 0.00%
65,395 9.09%
- 0.00%
1% 5%
35,000 4.86% 1% 1%
1%
- 0.00%
155,000 21.54%
130,000 18.06%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
719,636 100.0%
p

Founder
Founder 2
CTO
42% Employee 1
Employee 2
Employee 3

rship

Founder
33.81%
Founder 2
CTO
Employee 1
Employee 2
Employee 3
Angel Investor 1
Angel Investor 2
Angel Investor 3
Angel Investor 4

wnership

Founder
Founder 2
25.08%
CTO
Employee 1
Employee 2
Employee 3
Angel Investor 1
Angel Investor 2
 Founder
Founder 2
25.08%
CTO
Employee 1
Employee 2
Employee 3
Angel Investor 1
Angel Investor 2
Angel Investor 3
Angel Investor 4
25.08% Angel Investor 5
Angel Investor 6
Angel Investor 7
Seed fund

Option pool

wnership

Founder
19% Founder 2
CTO
Employee 1
Employee 2
Employee 3
Angel Investor 1
Angel Investor 2
Angel Investor 3
Angel Investor 3
Angel Investor 4
Angel Investor 5
19%
Angel Investor 6
Angel Investor 7
Seed fund
Option pool

4%

1 1
1% 1% % %

Ownership
 Ownership

8%
Founder

24% Founder 2
CTO
Employee 1
Employee 2
Employee 3
Angel Investor 1
Angel Investor 2
Angel Investor 3
Angel Investor 3
24%
Angel Investor 4
Angel Investor 5

5% Angel Investor 6
1%
Angel Investor 7
Seed fund
Option pool
0
ACME INC
In this table you can see how your ownership is diluted as you grow and with additional capital injections. 1

DILUTION 0.9
Founders Angel round/ Seed 0.8
Shareholder Series A Series B
Round Seed round Round 2
Founder 42.26% 33.81% 25.08% 18.88% 14.68% 0.7
Founder 2 42.26% 33.81% 25.08% 18.88% 14.68% 42
0.6
CTO 9.48% 7.58% 5.63% 4.23% 3.29%
Employee 1 2.00% 1.60% 1.19% 0.89% 0.69% 0.5
Employee 2 2.00% 1.60% 1.19% 0.89% 0.69%
Employee 3 2.00% 1.60% 1.19% 0.89% 0.69% 0.4

0.3

0.2 42

0.1

0
Fou
Total 100% 80% 59% 45% 35% Ro
 1

0.9

0.8

0.7
42.26%
0.6 Employee 3
0.5 33.81% Employee 2
Employee 1
0.4 25.08% CTO
Founder 2
0.3 18.88% Founder
0.2 42.26% 14.68%
33.81%
25.08%
0.1 18.88% 14.68%
0
Founders Angel Seed Round Series A Series B
Round round/ Seed 2
round