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.
Transform sales from a manual effort into a predictable system: define your ICP with data, standardize the process, and measure the real ROI of each channel to grow without losing profitability.
A practical guide for small and medium-sized businesses looking to professionalize their after-sales service. Learn how to define metrics, integrate channels, and standardize processes to ensure retention from the very first interaction.
Your own website, marketplaces, direct sales, or distributors: compare each option against your customers, costs, operational capacity, and access to data before expanding your channels.