“Bren Mr Flynn To discuss: EV of business£112m Less debt and costs of£31k =£27million each Tom got his full£27million SF got£10million and rolled over into new co. I need to receive my balance of£17 million before his 7% starts. Future EV Less bank debt of£73million Less bank warrant of 3% less management scheme of 7% Means he gets 7% of 40% after£17million . Give me a call to discuss if you don’t follow. Stuart Fraser”