Incentive programs
| 2020/2023 Board members | # shares* | Exercise price* | Maturity | SEK if exercised |
|---|
| Michael Mattsson | 3 968 870 | 0,73 | 2023-05-20 | 2 897 275 |
| Jörgen Olsson | 1 700 944 | 0,73 | 2023-05-20 | 1 241 689 |
| Sven-Erik Bucht | 1 417 454 | 0,73 | 2023-05-20 | 1 034 741 |
| Jane Lundgren Ericsson | 1 417 454 | 0,73 | 2023-05-20 | 1 034 741 |
| Former Board member | 453 585 | 0,73 | 2023-05-20 | 331 117 |
| Former Board member | 1 417 454 | 0,73 | 2023-05-20 | 1 034 741 |
| Total | 10 375 761 | | | 7 574 306 |
| 2020/2023 Management and key persons | # shares* | Exercise price* | Maturity | SEK if exercised* |
|---|
| AL Miljökonsult AB (Anders Lundkvist) | 850 472 | 0,73 | 2023-05-20 | 620 845 |
| Total | 850 472 | | | 620 845 |
| 2020/2023 bis Board member | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Lars Seiz | 1 417 454 | 1,17 | 2023-07-24 | 1 658 421 |
| Total | 1 417 454 | | | 1 658 421 |
| 2020/2023 bis Management and key persons | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Anna Tyni | 850 472 | 1,17 | 2023-07-24 | 995 052 |
| Glenn Nilsson | 850 472 | 1,17 | 2023-07-24 | 995 052 |
| Other key persons | 2 000 000 | 1,17 | 2023-07-24 | 2 340 000 |
| Total | 3 700 944 | | | 4 330 104 |
| 2021/2024 Board members | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Jörgen Olsson | 3 000 000 | 1,27 | 2024-12-20 | 3 810 000 |
| Markus Petäjäniemi (Lemape AB) | 1 250 000 | 1,27 | 2024-12-20 | 1 587 500 |
| Lars Seiz | 3 280 000 | 1,27 | 2024-12-20 | 4 165 600 |
| Jane Lundgren Ericsson | 2 000 000 | 1,27 | 2024-12-20 | 2 540 000 |
| Sven-Erik Bucht | 2 000 000 | 1,27 | 2024-12-20 | 2 540 000 |
| Former Board member | 720 000 | 1,27 | 2024-12-20 | 914 400 |
| Total | 12 250 000 | | | 15 557 500 |
| 2021/2024 Management and key persons | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Anna Tyni | 500 000 | 1,27 | 2024-12-20 | 635 000 |
| Michael Mattsson | 3 250 000 | 1,27 | 2024-12-20 | 4 127 500 |
| AL Miljökonsult AB (Anders Lundkvist) | 1 250 000 | 1,27 | 2024-12-20 | 1 587 500 |
| Glenn Nilsson | 1 250 000 | 1,27 | 2024-12-20 | 1 587 500 |
| Marcello Imaña | 500 000 | 1,27 | 2024-12-20 | 635 000 |
| Other key persons | 1 000 000 | 1,27 | 2024-12-20 | 1 270 000 |
| Other employees | 330 000 | 1,27 | 2024-12-20 | 419 100 |
| Total | 8 080 000 | | | 10 261 600 |
| 2022/2025 Management and key persons | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Anna Tyni | 1 000 000 | 1,65 | 2025-12-18 | 1 650 000 |
| Other key persons and employees | 4 140 000 | 1,65 | 2025-12-18 | 6 831 000 |
| Total | 5 140 000 | | | 8 481 000 |
| 2022/2025 Board members | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Jörgen Olsson | 5 000 000 | 1,65 | 2025-12-18 | 8 250 000 |
| Markus Petäjäniemi (Lemape AB) | 750 000 | 1,65 | 2025-12-18 | 1 237 500 |
| Lars Seiz | 2 000 000 | 1,65 | 2025-12-18 | 3 300 000 |
| Jane Lundgren Ericsson | 2 000 000 | 1,65 | 2025-12-18 | 3 300 000 |
| Ing-Marie Andersson Drugge | 500 000 | 1,65 | 2025-12-18 | 825 000 |
| Michael Mattsson | 381 130 | 1,65 | 2025-12-18 | 628 865 |
| Total | 10 631 130 | | | 17 541 365 |
| 2022/2025 Upcoming CEO | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Henrik Ager | 10 000 000 | 1,65 | 2025-12-18 | 16 500 000 |
| Total | 10 000 000 | | | 16 500 000 |
| 2022/2026 warrant program | # shares | Exercise price | Maturity | SEK if exercised |
|---|
| Other key persons and employees | 1 300 000 | 2,00 | 2026-05-29 | 2 600 000 |
| Total | 1 300 000 | | | 2 600 000 |
*# of shares and exercise price re-calculated due to rights issue 2019 (where applicable) and/or 2021.
| Total (SEK) to Copperstone if warrants fully exercised | 85 087 040 |
| Total possible dilution, warrants number of shares | 63 715 761 |
| Total possible dilution, convertibles | 18 410 146 |
| Total number of outstanding shares in Copperstone | 1 542 092 776 |
| Total possible dilution from warrants and convertibles, % | 5.06% |