capital300 cap table template
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
capital300 cap table Template
2
3
4
InceptionSeedConvertible BridgeSeries A
5
ShareholderCapital paid in# of ordinary shares% ownership% ownership fd including ESOPsCapital paid in# of new sharesTotal # shares% ownership% ownership fd including ESOPsCapital paid in# of new sharesTotal # of shares% ownership% ownership fd including ESOPsCapital paid in# of new sharesTotal # of shares% ownership% ownership fd including ESOPs
6
7
Founder 125.00050,00%50,00%25.000,044,12%37,50%25.000,043,09%36,75%25.000,031,47%27,95%
8
Founder 220.00040,00%40,00%20.000,035,29%30,00%20.000,034,47%29,40%20.000,025,17%22,36%
9
10
Total non investors45.00090,00%90,00%45.00079,41%67,50%045.00077,55%66,15%045.00056,64%50,31%
11
-
12
Incubator 12.5005,00%5,00%2.500,04,41%3,75%2.500,04,31%3,68%2.500,03,15%2,79%
13
Incubator 22.5005,00%5,00%2.500,04,41%3,75%2.500,04,31%3,68%2.500,03,15%2,79%
14
15
Total Other funding5.00010,00%10,00%5.0008,82%7,50%5.0008,62%7,35%5.0006,29%5,59%
16
17
Business Angel 1100.000 €3.3333.3335,88%5,00%3.3335,74%4,90%03.3334,19%3,73%
18
Business Angel 2100.000 €3.3333.3335,88%5,00%101.863 € 1.358,00 4.6918,08%6,90%04.6915,90%5,24%
19
20
VC Fund 1 - 00,00%0,00% - 00,00%0,00%1.500.000 €10.71410.71413,48%11,98%
21
VC Fund 2 - 00,00%0,00% - 00,00%0,00%1.500.000 €10.71410.71413,48%11,98%
22
23
24
25
Total investors0,00%0,00%200.000 €6.6666.66611,76%10,00%101.863 €1.3588.02413,83%11,80%3.000.000 € 21.428 29.452 37,07%32,92%
26
27
Total ordinary & preferred shareholders50.000100,00%100,00%200.000 €6.66656.666100,00%85,00%101.863 €1.35858.024100,00%85,30%3.000.000 € 21.428 79.452 100,00%88,82%
28
Employee Option Pool0,00%10.00010.00015,00%10.00014,70% 10.000 11,18%
29
Total ESOPs00,00%10.00015,00%10.00014,70% 10.000 11,18%
30
31
Total 50.000100,00%100,00%200.000 €6.66666.666100,00%100,00%101.863 €1.35868.024100,00%100,00%3.000.000 € 21.428 89.452 100,00%100,00%
32
33
34
Valuation Seed
Convertible
Series A
Convertible
35
Price per share30,00 €75,00 €140,00 €
Convertible Entry
7/1/2018
36
Premoney nd1.500.000 €4.249.992 €8.123.360 €
Conversion Date
12/18/2018
37
Premoney fd incl new ESOPs1.500.000 €5.000.000 €9.523.360 €Interest4%
38
Postmoney nd1.699.980 €4.351.844 €11.123.280 €Cap5.000.000 €
39
Postmoney fd incl ESOPs1.999.980 €5.101.851 €12.523.280 €
40
Business Angel 2
100.000 €
41
Interest 1.863 €
42
total 101.863 €
43
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
Loading...
Main menu