GRAIXL Equity Structure

Non-Voting Equity Subscription - Professional Investment Opportunity

Deal Summary

€7M
Pre-Money Valuation
€500K-€1M
Target Raise (€1M)
€0.50
Price Per Share

Issuer Details

  • Issuer: Graixl OÜ (Estonia)
  • Security: Class B Non-Voting Ordinary Shares
  • Closing: Rolling closes permitted until 31 March 2026

Use of Proceeds

Tech & R&D 35%
Sales & Marketing 25%
Talent 20%
Operations 10%
Working Capital 10%

Current Ownership Structure

27.8%
Bhupinder
27.8%
Chandrakant
27.8%
Philippe C.
16.6%
Philippe T.

Share Structure Details

Total Issued Shares: 3,086

Post-Split Shares: 14,001,182

Share Split Ratio: 1:4,537

KPI Reserve: 2.4% (unissued)

Nominal Value: €0.01 per share

Current Valuation: €7,000,000

Investment Tiers & Allocations

Investment (€) Shares % of Company (Pre-Money) Investment Class
€25,000 50,000 0.357% Bronze
€100,000 200,000 1.43% Silver
€500,000 1,000,000 7.14% Gold
€1,000,000 2,000,000 14.29% Platinum

Key Investment Terms

  • Minimum ticket: €25,000
  • Price per share: €0.50 (post-split)
  • Economics identical to ordinary shares
  • No voting rights (Class B)
  • Pro-rata participation rights
  • Tag-along rights protection

ROI Projections (2028)

Low Scenario (2.9×)

€20M
Company Value
€1.45
Per Share Value
€25K → €72.5K

Base Scenario (4.3×)

€30M
Company Value
€2.15
Per Share Value
€25K → €107.5K

High Scenario (5.7×)

€40M
Company Value
€2.85
Per Share Value
€25K → €142.5K

Implementation Steps (Estonia)

Legal Process

1
Board Resolution

Approve share split 1:4,537, creation of Class B shares, and subscription terms

2
Update Articles of Association

Define Class B rights, new total shares, nominal value (€0.01)

3
File Amendment

File AoA amendment and board minutes on e-Business Register

Investment Process

4
Investor Documentation

Send Term Sheet + Subscription Agreement, collect KYC and funds

5
Share Allotment

Allot shares via board resolution, update register, issue certificates

6
Ongoing Management

Maintain investor list and provide quarterly updates

Ready to Invest in the Future of Recruitment?

Join GRAIXL in revolutionizing how the world hires through Voice AI technology.

Contact Investment Team Visit Website