you can calculate it like this! ! !

intangible assets usually account for 21% of the shares (31% is high-tech or software), which includes your formula and all technologies.

customers and advertising space can be calculated separately.

customers can get a commission according to the turnover, which is to prevent the deliberate creation of false customers, but they can get a commission of about 1% of the turnover. This is net profit, which is usually included in the salary.

the advertising space can be determined according to the market price. If it costs ten yuan for others to rent this advertising space, then you can rent it to your own store for eight yuan, which is a discount brought when you cooperate. If the cooperation goes wrong, you can also rent it to others to use the advertising space.

in this way, if the other party only pays 411,111 yuan, it will take half of the shares. Then the other 31% of the shares will require you to appear in gold. 5841, 3824. You should pay another 241 thousand cash.