Model and analyze cash flows for your investment funds (PE, VC, Credit, Search Funds). Get AI-powered insights and recommendations.
Analyzing your portfolio...
This may take a few seconds
Year | Capital Call (€) | Distribution (€) | Net Flow (€) | Cumulative (€) |
---|---|---|---|---|
2025 | € 1,530,333.33 | € 589,250.00 | € -941,083.33 | € -3,566,083.33 |
2026 | € 963,333.33 | € 682,000.00 | € -281,333.33 | € -3,847,416.67 |
2027 | € 363,333.33 | € 1,745,833.33 | € 1,382,500.00 | € -2,464,916.67 |
2028 | € 180,000.00 | € 1,706,125.00 | € 1,526,125.00 | € -938,791.67 |
2029 | € 180,000.00 | € 1,087,375.00 | € 907,375.00 | € -31,416.67 |
2030 | € 0.00 | € 1,189,041.67 | € 1,189,041.67 | € 1,157,625.00 |
2031 | € 0.00 | € 1,366,125.00 | € 1,366,125.00 | € 2,523,750.00 |
2032 | € 0.00 | € 813,750.00 | € 813,750.00 | € 3,337,500.00 |
2033 | € 0.00 | € 1,001,250.00 | € 1,001,250.00 | € 4,338,750.00 |
2034 | € 0.00 | € 656,250.00 | € 656,250.00 | € 4,995,000.00 |
2035 | € 0.00 | € 337,500.00 | € 337,500.00 | € 5,332,500.00 |
2036 | € 0.00 | € 337,500.00 | € 337,500.00 | € 5,670,000.00 |
Vintage | Fund Name | Type | Commitment (€) | Invested (€) | Received (€) | MOIC |
---|---|---|---|---|---|---|
2015 | Demo Fund 1 | PE | 500.000,00 | 483.000,00 | 158.000,00 | 1,8 |
2016 | Demo Fund 2 | PE 2nd | 550.000,00 | 500.000,00 | 250.000,00 | 1,6 |
2017 | Demo Fund 3 | VC | 600.000,00 | 550.000,00 | 300.000,00 | 2,1 |
2018 | Demo Fund 4 | Credit | 650.000,00 | 600.000,00 | 350.000,00 | 1,7 |
2019 | Demo Fund 5 | PE | 700.000,00 | 650.000,00 | 400.000,00 | 1,9 |
2020 | Demo Fund 6 | Search | 750.000,00 | 400.000,00 | 0,00 | 2,2 |
2021 | Demo Fund 7 | PE | 800.000,00 | 350.000,00 | 0,00 | 2,3 |
2022 | Demo Fund 8 | VC | 850.000,00 | 300.000,00 | 0,00 | 2,0 |
2023 | Demo Fund 9 | PE 2nd | 900.000,00 | 150.000,00 | 0,00 | 2,1 |
2024 | Demo Fund 10 | PE | 1.000.000,00 | 100.000,00 | 0,00 | 1,8 |