I calculated the per share price using all outstanding shares and the £18m premises valuation.
The final Crowdcube calculation was done on a fully diluted basis, meaning they included employee stock options that have not yet been exercised.
The end result is a lower share price for Crowdcube investors, ie you get more shares for the same price. 