| A | B | C | D | E | F | G | H | I | J | |
|---|---|---|---|---|---|---|---|---|---|---|
1 | Download this file to your computer to edit. Add or remove rows as necessary. Fill in the grey fields. Remove this row to print or save as .pdf | |||||||||
2 | ||||||||||
3 | Date | Jan-22 | ||||||||
4 | Round | C | ||||||||
5 | Series C Invested Capital (£M) | £2,500,000.00 | ||||||||
6 | Ownership Acquired by New Investors | 40% | ||||||||
7 | Pre-Money Valuation (£M) | 3,750,000 | ||||||||
8 | Post-Money Valuation (£M) | 6,250,000 | ||||||||
9 | ||||||||||
10 | ||||||||||
11 | Capitalisation Table | |||||||||
12 | Series C Investment Round 01/22 | |||||||||
13 | ||||||||||
14 | Investor | Shares | % Ownership | |||||||
15 | Common | Series A | Series B | Series C | Options | Total Shares | ||||
16 | Founder | 1,000 | 500 | 1,500 | 3.6% | |||||
17 | CEO | 2,000 | 600 | 2,600 | 6.3% | |||||
18 | CFO | 3,000 | 700 | 3,700 | 8.9% | |||||
19 | COO | 4,000 | 800 | 4,800 | 11.5% | |||||
20 | Former Employees | 5,000 | 5,000 | 12.0% | ||||||
21 | Series A Investor | 1,000 | 2,000 | 3,000 | 6,000 | 14.4% | ||||
22 | Series B Investor | 3,000 | 4,000 | 7,000 | 16.8% | |||||
23 | Series C Investor | 5,000 | 5,000 | 12.0% | ||||||
24 | Angel Investor | 6,000 | 6,000 | 14.4% | ||||||
25 | TOTAL | 21,000 | 1,000 | 5,000 | 12,000 | 2,600 | 41,600 | 100% | ||
26 | % TOTAL | 50.5% | 2.4% | 12.0% | 28.8% | 6.3% | 100.0% | |||
27 | ||||||||||