Uploaded / public · Published 2026-10-18

Synthetic Cedar — founder and investor ownership

A private-company cap table separates founder common, preferred investor shares and employee options.

Cap Table

EURk · Base · Model horizon: 2026-01-01 – 2031-12-31

Publication date records when this snapshot was published, not how current its assumptions are.

Fork creates an editable copy in this browser (maximum 5 local models). Analyze layers run again from the published operator inputs. Opening this page does not save a model locally.

Financial risks · Forecasts depend on assumptions. Investing can result in a total loss.

Published models are independently created by users. Scenarios and forecasts are hypothetical and depend on assumptions; actual outcomes may differ substantially. BalanceCheat does not verify or endorse the accuracy or reasonableness of user models and does not provide personalized investment advice. These tools support modeling, education, research and discussion. Do not base investment decisions solely on a published model. Investing can result in a total loss. Authors must comply with applicable laws, including relevant investment-recommendation and conflict-of-interest disclosures. Labels and disclaimers do not create a regulatory exemption.

Results were calculated by the publisher’s local engine. The server validates the snapshot structure but does not independently recalculate the financial model. Forking verifies results in the local engine.

Cap Table · Base

Modeling Rationale

Basic and Fully Diluted ownership answer different questions; options dilute the latter.

Key assumptions

Founders hold six million common shares in total; investor holds two million preferred and one million common; one million employee options. Manual equity value EUR 20m.

Notes

Entirely synthetic data for a fictional company. No real issuer or market data. Exercise: Inspect founder Basic versus Fully Diluted percentages and the value allocation.

Published inputs and structure

Input data uses full functional-currency amounts. Rates retain their native percentage convention. Result tables state their display units in the caption or beside each metric.

Calendar

Calendar (4)

Actual Years

Calculation

annual

Fiscal Year End

fiscalYearEnd (2)

Day: 31
Month: 12

Start Year

2026

This line currently uses the existing Simple assumptions.

This line currently uses the existing Simple assumptions. (7)

Allow Zero

true

Calendar

calendar (2)

Actual Years: 1
Start Year: 2026

Name

Published model

Opening debt

opening (13)

Accounts payable: 0
Accounts receivable: 0
Total assets: 0
Cash & Cash Equivalents: 0
Long-term debt: 0
Equity Value: 0
Inventory: 0
Other current assets: 0
Other current liabilities: 0
Other non-current assets: 0
Other non-current liabilities: 0
Property, plant & equipment: 0
Revenue: 0

Other CARate

Other CLRate

Year view

years (6)

0 (13)

Capital expenditure: 0
Depreciation & amortization: 0
Long-term debt: 0
Days inventory outstanding: 0
Days payable outstanding: 0
Days sales outstanding: 0
Gross margin: 0
Revenue growth: 0
Interest rate: 0
Dividend payout / net income: 0
Revenue: 0
SG&A / revenue: 0
Tax rate: 0

1 (13)

Capital expenditure: 0
Depreciation & amortization: 0
Long-term debt: 0
Days inventory outstanding: 0
Days payable outstanding: 0
Days sales outstanding: 0
Gross margin: 0
Revenue growth: 0
Interest rate: 0
Dividend payout / net income: 0
Revenue: 0
SG&A / revenue: 0
Tax rate: 0

2 (13)

Capital expenditure: 0
Depreciation & amortization: 0
Long-term debt: 0
Days inventory outstanding: 0
Days payable outstanding: 0
Days sales outstanding: 0
Gross margin: 0
Revenue growth: 0
Interest rate: 0
Dividend payout / net income: 0
Revenue: 0
SG&A / revenue: 0
Tax rate: 0

3 (13)

Capital expenditure: 0
Depreciation & amortization: 0
Long-term debt: 0
Days inventory outstanding: 0
Days payable outstanding: 0
Days sales outstanding: 0
Gross margin: 0
Revenue growth: 0
Interest rate: 0
Dividend payout / net income: 0
Revenue: 0
SG&A / revenue: 0
Tax rate: 0

4 (13)

Capital expenditure: 0
Depreciation & amortization: 0
Long-term debt: 0
Days inventory outstanding: 0
Days payable outstanding: 0
Days sales outstanding: 0
Gross margin: 0
Revenue growth: 0
Interest rate: 0
Dividend payout / net income: 0
Revenue: 0
SG&A / revenue: 0
Tax rate: 0

5 (13)

Capital expenditure: 0
Depreciation & amortization: 0
Long-term debt: 0
Days inventory outstanding: 0
Days payable outstanding: 0
Days sales outstanding: 0
Gross margin: 0
Revenue growth: 0
Interest rate: 0
Dividend payout / net income: 0
Revenue: 0
SG&A / revenue: 0
Tax rate: 0

Objects

Objects (0)

Driven by Advanced Model

Driven by Advanced Model (0)

Report model

Reports are private. A valid investment-recommendation report temporarily hides author text while the financial model remains available. Previously reviewed and approved text is not hidden again automatically; new evidence and formal notices remain reviewable. Do not include unnecessary personal information.