VC INVEST

Financial model for investors in a Venture Capital Fund

disclaimer
The accompanying material (the Material) is being provided to certain persons (the Recipients) on the basis that such Material has been prepared by THE FUND ("THE FUND") and is being provided to each of the Recipients for informational purposes only and THE FUND accepts no duty of care to such persons with regard to the Material. None of the Recipients is entitled to rely on such Material for any purpose, including without limitation, providing any professional advice to any person or making any decision relating to or in connection with the transaction to which the Material relates and no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) is or will be accepted by THE FUND or any of its affiliates or any of their respective employees or agents (the FUND Parties) in relation thereto THE FUND and each of the FUND Parties expressly disclaim any and all liability which may arise from the Material having been provided to any of the Recipients or for any consequence whatsoever should any such Recipient rely upon any Material. Each Recipient is deemed to have waived any claim for liability against THE FUND or any of the FUND Parties that may otherwise arise out of or in connection with the provision of the Material. The Material remains the full property of THE FUND and may not be released to any third party without the prior written permission of THE FUND .

vc invest-

inputs & assumptions

Working EXCEL version available to download ($30) at:

http://store.payloadz.com/details/961679-documents-and-forms-spreadsheets-vc-financial-model.html

Units Revenues Assumptions Term of the fund Final Closing (within 6 months from the legal set-up of the Fund) Yes/No Duration of the Fund (8 to 10 years) Years Extension of the Fund (1 or 2 years) Years Accept Extension Yes/No Duration Investment period Years Extension of Investment period (1 or 2 years) Years Accept Extension Yes/No Commited Capital Commited Capital by core investors Commited Capital by other investors Total Commited Capital Initial Drawndown Initial Drawndown Working excel Capital Increases ("Capital Calls") available to Capital Increases ("Capital Calls") download. Cumulative Drawndowns See avobe Cumulative Drawndowns Capital Gains Gains Amount per investment average Euro 000s 1.200

year1

year2

year3

year4

year5

year6

year7

year8

yes 10 2 No 4 1 No

Euro 000s Euro 000s Euro 000s % Euro 000s % Euro 000s % Euro 000s

16.272 5.288 21.560 15,8%

15,8% 2.571 38,80% 9.201 54,6% 11.772

17,00% 3.665 71,6% 15.437

17,00% 3.665 88,6% 19.102

11,40% 2.458 100,0% 21.560

0,0% 100,0% 21.560

0,0% 100,0% 21.560

0,0% 100,0% 21.560

0,0% 100,0% 21.560

# investments / year. (objective) companies # investments / year. ( int number) companies Cumulative # of investments Invested capital per year Cumulative invested capital Invested capital per year/ Commited Capital Cumulative invested capital/Commited Capital Average IRR pare deal average term to deinvest per deal ( 3 to 5 years) Multiple on invested capital # of deals deinvested per year Cumulative deals deinvested Investments (companies) in portfolio Cumulative Deinvestments/ deals in portfolio Deinvested Capital per year (cost) Cumulative Deinvested Capital (cost) Invested Capital in portfolio (cost) Deinvested Capital per year (cost+gains) Cumulative Deinvested Capital (cost+gains) Gains/(Looses) Cumulative Gains/(Looses)

# # # Euro 000s Euro 000s % % % years x # # # % Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s

6,0 6,0 6 7.400 7.400 34,3% 34,3% 15,0% 4 1,75 6 0,0% 7.400 -

3,0 3,0 9 3.900 11.300 18,1% 52,4%

3,0 3,0 12 3.600 14.900 16,7% 69,1%

3,0 3,0 15 3.600 18.500 16,7% 85,8%

15 18.500 0,0% 85,8%

15 18.500 0,0% 85,8%

15 18.500 0,0% 85,8%

15 18.500 0,0% 85,8%

9 0,0% 11.300 -

12 0,0% 14.900 -

15 0,0% 18.500 -

2 2 13 13,3% 2.600 2.600 15.900 7.468 7.468 4.868 4.868

7 9 6 60,0% 8.700 11.300 7.200 35.586 43.054 26.886 31.754

3 12 3 80,0% 3.600 14.900 3.600 6.296 49.350 2.696 34.450

3 15 100,0% 3.600 18.500 6.296 55.647 2.696 37.147

Revenues Assumptions Cont'd Dividends % on invested capital Dividends received Debtors

% Euro 000s Euro 000s

0,0% -

vc invest-

inputs & assumptions

Working EXCEL version available to download ($30) at:

http://store.payloadz.com/details/961679-documents-and-forms-spreadsheets-vc-financial-model.html

Total Capital Gains Revenues/(Expenses) Financial Cash return Financial revenues average collection period Debtors Commissions & fees Assumptions Comisiones & fees Suscription fee % on total committed capital Total fee Management Fee % on Commited Capital Months whithin Investment period Fees whithin Investment period Months out of Investment period Fees out of Investment period Total Management fee in period Cumulative management fee Management Fee payments Cumulative payments Management fee Success Fee ("Carried Interest") IRR Objective Multiple objective on invested capital Deinvested to reach IRR objective (Invested)/Deinvested Shareholders IRR Total Success fee payments Cumulative payments success fee Total success fee generated Cumulative generated success fee

Units Euro 000s

year1 -

year2 -

year3 -

year4 -

year5 4.868

year6 26.886

year7 2.696

year8 2.696

% Euro 000s days Euro 000s

0,0% (10) 0 -

% Euro 000s % months Euro 000s months Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s % x Euro 000s Euro 000s % Euro 000s Euro 000s Euro 000s Euro 000s

0,5% 108 2,5% 11 501 501 501 501 501 7,0% 1,31 12 539 539 1.040 539 1.040 12 539 539 1.579 539 1.579 12 539 539 2.118 539 2.118 1 45 11 394 439 2.558 439 2.558 12 289 289 2.846 289 2.846 12 135 135 2.981 135 2.981 12 45 45 3.026 45 3.026 -

-7.400 -

-3.900 -

-3.600 -

-3.600 -

22.451

16.013

20,0% 3.915 3.915 1.259 5.174 1.259 6.433 6.433 6.433

Other expenses Assumptions Transaction expenses % on invested capital per year Investment realization expenses Creditors %on deinvested capital per year Deinvestment realization expenses Creditors Total transaction expenses Formation expenses Total amount Depreciation ( 5 years) Services & expenses prior to formation Other Operating expenses RPI

% Euro 000s Euro 000s % Euro 000s Euro 000s Euro 000s

0,0% 1,0% 75 75 356 356 63 63 63 63 -

Euro 000s Euro 000s Euro 000s

25

25 5 467

3,0%

vc invest-

inputs & assumptions

Working EXCEL version available to download ($30) at:

http://store.payloadz.com/details/961679-documents-and-forms-spreadsheets-vc-financial-model.html

Legal expenses Auditors Auditor expected increase Auditor Creditors # members of the board Remuneration/member/month Other / year TotalOther Operating expenses average payment period Creditors (except auditors and members of board) Taxes Corporation Tax rate Tax exemption ( capital gains) Tax exemption (dividends) Taxable Income Cumulative looses befor taxes Tax carryback usable next year due to looses The treasury creditor Increase /Decrease The Treasury Working Capital Assumptions Working Capital Debtors Creditors Working Capital Increase /Decrease Working Capital Dividends & Reserves Assumptions Dividends "Pay-out Ratio" Objective Earnings 10% Earnings Cumulative Earnings 20% Reserves Looses Looses compensating Cumulative looses Legal Reserve

Units Euro 000s Euro 000s Euro 000s Euro 000s # Euro 000s Euro 000s Euro 000s days Euro 000s

year1 18 1,5 17 9 1,5 12 37 -

year2 19 14 1,5 13 45 -

year3 19 19 1,6 13 52 -

year4 20 25 1,6 14 58 -

year5 20 22 1,7 14 56 -

year6 21 10 1,7 15 46 -

year7 21 5 1,8 15 42 -

year8 22 3 1,8 15 41 -

7 0,150 0 0

% % % Euro 000s Euro 000s Euro 000s

35,0% 99,0% 100,0% 1.128 1.128 1.718 1.718 2.313 2.313 2.915 2.915 2.915 2.915 2.915 6.801 3.885 -

Euro 000s

Euro 000s Euro 000s Euro 000s Euro 000s

% Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s

100,0% 2.354 1.128 1.128 1.128 (1.128) 3.087 589 589 1.718 (1.718) 3.820 596 596 2.313 (2.313) 4.312 602 602 2.915 (2.915) 4.293 429 429 3.792 (2.915) 429 26.195 2.620 3.049 2.052 2.052 2.457 246 3.294 1.332 1.332 3.294 3.885 3.885 3.885 (2.553)

vc invest- shareholders IRR

Working EXCEL version available to download ($ 37) at:
www.gazhoo.com
search: Venture Capital fund financial model

Units Shareholders Cash Flow Commited capital drawndowns Share Capital Copyreductions & paste on your Dividends paid navigator`s address bar Fund Liquidatin Total Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s

year 1 (11.772) (11.772)

year 2 (3.665) (3.665)

year 3 (3.665) (3.665)

year 4 (2.458) (2.458)

year 5 -

year 6 2.600 2.600

year 7 8.700 948 9.648

year 8 3.600 24.572 28.172

year 9 3.600 3.177 507 7.283

Shareholders IRR

14,1%

vc invest- P & L
Working EXCEL version available to download ($ 37) at:

Units Revenues Gains from deinvestment operations Dividends (assets in portfolio) Total revenues % growth Expenses Suscription fee Management Fee Success Fee ("Carried Interest") Transactions expenses Other Operating expenses Other expenses Cap. Losses Total expenses % on revenues EBITDA % on revenues Depreciation EBIT % on revenues Financial revenues PRE-TAX INCOME % on revenues Taxes % effective Tax rate NET INCOME AFTER TAXES % on revenues

year 1

year 2

year 3

year 4

year 5

year 6

year 7

year 8

Euro 000s Euro 000s Euro 000s %

4.868 4.868 -

26.886 26.886 452,3%

2.696 2.696 -90,0%

2.696 2.696 0,0%

Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s % Euro 000s % Euro 000s Euro 000s % Euro 000s Euro 000s % Euro 000s % Euro 000s %

(108) (501) (37) (467) (1.113) (1.113) (5) (1.118) (10) (1.128) 0,0% (1.128) -

(539) (45) (584) (584) (5) (589) (589) 0,0% (589) -

(539) (52) (591) (591) (5) (596) (596) 0,0% (596) -

(539) (58) (597) (597) (5) (602) (602) 0,0% (602) -

(439) (75) (56) (570) 11,7% 4.298 88,3% (5) 4.293 88,2% 4.293 88,2% 0,0% 4.293 88,2%

(289) (356) (46) (691) 2,6% 26.195 97,4% 26.195 97,4% 26.195 97,4% 0,0% 26.195 97,4%

(135) (63) (42) (240) 8,9% 2.457 91,1% 2.457 91,1% 2.457 91,1% 0,0% 2.457 91,1%

(45) (6.433) (63) (41) (6.582) 244,1% (3.885) -144,1% (3.885) -144,1% (3.885) -144,1% 0,0% (3.885) -144,1%

Dividends ( ordinary & extraordinary) Pay-out Ratio

Euro 000s %

0,0%

0,0%

0,0%

0,0%

(948) 22,1%

(24.572) 93,8%

(3.177) 129,3%

0,0%

vc invest- Cash Flow

Units Net Income after Taxes Depreciation Increase/Decrease The Treasury Increase/Decrease of Working Capital Operations Cash Flow INVESTMENTS DEINVESTMENTS Formation expenses Investments Cash Flow Cash Flow before Financial Activities Success Fee Advance Payments Shared Capital Reduction Shared Capital Increase Fund Liquidation Financial Activities Cash Flow ash Flow before Dividends payment of Dividends Initial CASH CASH Increase /Reduction final CASH Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s

year 1 (1.128) 5 (1.123) (7.400) (25) (7.425) (8.548) 9.201 9.201 653 2.571 653 3.224

year 2 (589) 5 (584) (3.900) (3.900) (4.484) 3.665 3.665 (819) 3.224 (819) 2.404

year 3 (596) 5 (591) (3.600) (3.600) (4.191) 3.665 3.665 (525) 2.404 (525) 1.879

year 4 (602) 5 (597) (3.600) (3.600) (4.197) 2.458 2.458 (1.739) 1.879 (1.739) 140

year 5 4.293 5 4.298 2.600 2.600 6.898 (2.600) (2.600) 4.298 140 4.298 4.438

year 6 26.195 26.195 8.700 8.700 34.895 (3.915) (8.700) (12.615) 22.280 (948) 4.438 21.332 25.770

year 7 2.457 2.457 3.600 3.600 6.057 (1.259) (3.600) (4.859) 1.197 (24.572) 25.770 (23.375) 2.395

year 8 (3.885) (3.885) 3.600 3.600 (285) 5.174 (3.600) (507) 1.067 782 (3.177) 2.395 (2.395) -

vc invest- Balance sheets

opening balance sheet year 1 year 2 year 3 year 4 year 5 year 6 year 7 year 8

Units ASSETS Fixed Assets Formation expenses INVESTMENTS Total Fixed Assets Current Assets Cash Advance fees Debtors Total Current Assets TOTAL ASSETS

Euro 000s Euro 000s Euro 000s

20 7.400 7.420

15 11.300 11.315

10 14.900 14.910

5 18.500 18.505

15.900 15.900

7.200 7.200

3.600 3.600

Euro 000s Euro 000s Euro 000s Euro 000s Euro 000s

2.571 2.571 2.571

3.224 3.224 10.644

2.404 2.404 13.719

1.879 1.879 16.789

140 140 18.645

4.438 4.438 20.338

25.770 3.915 29.685 36.885

2.395 5.174 7.569 11.169

LIABILITIES Current Liabilities Dividends to pay-out The Treasury Creditor Creditors Totalcurrent liabilities Equity Share Capital Reserves ( looses or legal reserves)) Total equity TOTAL LIABILITIES

Euro 000s Euro 000s Euro 000s Euro 000s

948 948

24.572 24.572

3.177 3.177

Euro 000s Euro 000s Euro 000s Euro 000s

2.571 2.571 2.571

11.772 (1.128) 10.644 10.644

15.437 (1.718) 13.719 13.719

19.102 (2.313) 16.789 16.789

21.560 (2.915) 18.645 18.645

18.960 429 19.389 20.338

10.260 2.052 12.312 36.885

6.660 1.332 7.992 11.169

Check

Example of investment criteria to launch an scenario (I)

Stage of Development. Focus on expansion / development capital to finance the sustainable growth of the SMEs in the medium and long term. Exceptionally, investments in replacement capital, buyouts (LBOs, MBOs, MBIs), seed capital, and start-up capital will be considered. The last two will require the express authorization of Mbius Board of Directors to start any preliminary due diligence on the target company and, in any case, the total capital invested cannot represent more than 15% of the Funds committed capital. Target Size. Focus on investments from 1 million to approx. 6 million per transaction. Any other amount will require the express authorization of Board of Directors to start any preliminary due diligence on the target company. Nonetheless, we could participate in larger transactions co-investing with other Private Equity firms, with our investors, or with strategic partners that provide value to our portfolio companies. Business Plan. Investment in companies with a Business Plan based on reasonable assumptions, which reflects the business strategy in the long term (3 to 5 years) and permits achievement of the Funds return objectives. Management company intends to elaborate the Busi ness Plan alongside the management team and other existing shareholders as a first step of our value-added services. Valuation. The investment process includes a rigorous and detailed valuation of the potential portfolio companies. Management company considers that historical performance and realistic business prospects should support a reasonable valuation that permits achievement of the Funds return objectives. Nonetheless, we believe that success is driven by business fundamentals and capable people involved rather than by investing in undervalued situations. Management Team. strongly believes that associating with the right management team is critical for investment success. We look for highly qualified, motivated and experienced management teams, with a clear strategic and business vision of the company and the appropriate management plan to implement it. The deal structure will include the provision of management incentives to achieve business and financial objectives. Holding Period. Realization of capital gains in approximately 4 years per transaction to allow the portfolio companies to benefit from our valueadded services and our continuous support. In any case, the sale of our stake in our portfolio companies will be driven by return maximization. Industry Sectors. Focus on certain preferred sectors with superior growth potential: industrial products and services, energy, leisure & sports, media & contents, healthcare, elderly services, and environment. However, investment opportunities in other sectors will be considered based on the individual merits of each project. Diversification. The portfolio of companies will be comprised of a balanced number of investments in different sectors, avoiding excessive exposure to one in particular.

Working excel available to download. See at inputs sheet

Example of investment criteria to launch an scenario (II)

Minority Protection. Supermajority vote required to adopt certain relevant decisions to protect our minority interests when necessary. Nonetheless, the fund does not intervene in the day-to-day business operations of our portfolio companies. Representation. Proactive role in the Board of Directors of our portfolio companies to control and monitor their performance. Securities. Investment in securities allowed by the existing regulation that facilitate the maximization of the Funds returns. Mainly, e quity or participation loans. Exit. Incorporate analysis of options for realizations of gains as an integral component of an investment thesis, and continually review alternatives to take advantage of favourable monetization opportunities. Negotiation of exit rights at time of investment. Exclusivity. The management company will negotiate on an exclusive basis with our target companies from the beginning of the investment process. In general, competitive processes (auctions) focused on maximizing entry multiples and limiting the negotiation capacity will be expressly avoided. Geographic focus. Focus on investments in Europe SMEs. Exceptionally, we will consider co-investment opportunities in non-european companies if the fund is not the lead investor. It will require the express authorization of the Board of Directors to start any preliminary due diligence on the target company. Leverage. Use debt in the capital structure to enhance equity returns while allowing the company the flexibility to adapt to unforeseen economic conditions. Limited Number of Investments. The number of portfolio companies will be determined by the ability to control and monitor them successfully Expected Returns. The main objective is to obtain a gross IRR (before fees and expenses) of 25%-35% in each investment based on a reasonable Business Plan and a proactive monitoring of all portfolio companies. Assuming an investment holding period of approx. 4 years, this represents 2.4x-3.3x the capital invested in each transaction. In any case, all investments made by the Fund have to comply with the limitations and obligations contained in the articles 16 to 20 of the Spanish Law 1/1999, January 5th, regulating Private Equity funds and their management companies. These investment limitations include, among others: The obligation to invest at least 60% of the Funds assets in companies that meet the investment criteria. No more than 25% of the Funds assets may be invested on a single company, and no more than 35% may be invested in companies belonging to the same business group.

Working excel available to download. See at inputs sheet