ABCDEFGHIJKLMNOPQRSTUVWXY
1
2
Celsius Network Limited - Cap table analysis
3
15/09/2024
4
5
WorksheetNote
6
7
Cap tableConsolidation equity issue, price and valuation pre/post by round
8
9
Major holdersSummary of major holders
10
11
RoundsIssuance by class/series
12
13
RegisterShareholder Register
14
15
Sources/links
16
17
Companies House UK - Celsius Network Limited
18
19
6 May 2022 Statement of capital following allotment of shares 18 March 2022
20
21
8 Feb 2022 Celsius Network Limited confirmation statement (shareholder register)
22
23
3 Dec 2021 Celsius Network Limited - Replacement articles of association
24
25
3 Dec 2021 Celsius Network Limited - Members resolution
26
27
Other
28
29
7 July 2022
Celsius KeyFI Suit
30
31
NotesChangelog
32
33
Last update8 July 2022
13/5 - Only Cap Table sheet updated to reflect the additional issue per 6 May 2022 filings.
34
queries
jakal.intel@gmail.com
On 13 May additional filing has been lodged - details not available for up to ten days
35
Once disclosed all the sheets will be updated to reflect the disclosed changes.
36
Link (this document)
https://bit.ly/3LkgHRJ
15/6 - added financials (2019/2020)
37
30/6 - add note 16 from 2020 AR and make adjustment to net asset value ($1.5B to ($433m)
38
8/7 - financials to be reviewed as likely currency mismatch (GBP vs USD)
43
8/7 - [draft] some analysis on Celsius KeyFi LLC
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104