Cap table — equity dilution

ownership structure after funding rounds: pre/post-money and founder dilution

Initial structure and rounds

Founder 1, %

Founder 2, %

ESOP, %

Round 1: investment, UAH

Round 1: pre-money, UAH

Round 2: investment, UAH

Round 2: pre-money, UAH

After round 1 (post-money 15 000 000,00 UAH)

Founder 1

48,00%

Founder 2

24,00%

ESOP

8,00%

Round 1 investor

20,00%

After round 2 (post-money 40 000 000,00 UAH)

Founder 1

38,40%

Founder 2

19,20%

ESOP

6,40%

Round 1 investor

16,00%

Round 2 investor

20,00%

Investor share = investment ÷ post-money. Each new round dilutes all previous owners proportionally — control erodes faster than it seems.

Over Cap table — verwatering

Cap table — verwatering — Cap-table-calculator: oprichtersaandelen, ESOP, financieringsrondes, pre/post-money en verwatering.. Business: Businesstools. Gebruik onze tools zonder registratie of software-installatie. Alle berekeningen gebeuren in uw browser — uw gegevens worden nooit naar een server gestuurd.