How can I build the simplest ever LBO model in Excel?

“How can I build a very simple LBO model?” This question was asked recently by a delegate on a financial modelling course.

You can see our attempt at building a very simple LBO model here: building an LBO model.

But is it the simplest ever? You can decide!