Company: COOT
Filing Date: 2025-12-04
Form Type: F-1
Source: 0001493152-25-026209
Chunk: 92

Company: Australian Oilseeds Holdings Ltd
Filing Date: 2025-12-04
Form: F-1
Chunk 92
---
      |   4,654,036 |   |     |      |     907,569 |   |     |      |  7,652,517 |
| EQUITY                                                               |     |        |     |      |             |   |     |      |             |   |     |      |            |
| Share capital                                                        |     |     12 |     |      |       4,029 |   |     |      |       3,562 |   |     |      |      2,860 |
| Share premium                                                        |     |     12 |     |      |  22,292,939 |   |     |      |  17,064,658 |   |     |      |  2,579,627 |
| Foreign currency translation reserve                                 |     |        |     |      |     (19,969 | ) |     |      |           - |   |     |      |          - |
| (Accumulated losses) Retained earnings                               |     |        |     |      | (19,247,033 | ) |     |      | (17,950,222 | ) |     |      |  3,712,333 |
| Total (deficit) equity attributable to equity holders of the Company |     |        |     |      |   3,029,966 |   |     |      |    (882,002 | ) |     |      |  6,294,820 |
| Non-controlling interest                                             |     |        |     |      |   1,624,070 |   |     |      |   1,789,571 |   |     |      |  1,357,697 |
| TOTAL EQUITY                                                         |     |        |     |      |   4,654,036 |   |     |      |     907,569 |   |     |      |  7,652,517 |

<div align='center'>The accompanying notes are an integral part of these consolidated financial statements</div>

| F-3 |

<div align='center'>AUSTRALIAN OILSEEDS HOLDINGS LTD.

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME (LOSS)

FOR THE YEARS ENDED 30 JUNE 2025 AND 30 JUNE 2024 AND JUNE 30 2023</div>

|