Pay for work. Repay fixed works. Share the rest.

A five-stage waterfall: money in → real venue costs → equal work fees → optional cash retained in the business → temporary repayment + profit share → cash to each AB.

500k is the investment, not the cash repayment target. Removable kit stays owned by Our AB. The fixed-works balance is repaid here.

Bar guests / night80

Drinks / guest2.5

Cash to repayment50%

How to read itRead left → right. Click a stage to trace only that idea; nothing else disappears.

MONTH 1 · REPAYING FIXED WORKS

100%

Money inWork feesMoney backShared remainderWidth follows cash volume

Read left → right · Drag cards · Click to edit · Drag background to pan · Scroll to zoom

The repayment timeline M01

260k to repayM24

Our AB · this month

186,480 SEK

Owner AB · this month

102,160 SEK

Fixed works still to repay

175,680 SEK

240k in removable kit is separate.