Company: COOT
Filing Date: 2025-06-18
Form Type: S-1/A
Source: 0001641172-25-015645
Chunk: 145

Company: Australian Oilseeds Holdings Ltd
Filing Date: 2025-06-18
Form: S-1/A
Chunk 145
---
408,026 |
| NET ASSETS                                                           |     |       |     |      |     907,569 |   |     |      |   7,652,517 |
| EQUITY                                                               |     |       |     |      |             |   |     |      |             |
| Share capital                                                        |     |    13 |     |      |       3,562 |   |     |      |       2,860 |
| Share premium                                                        |     |    13 |     |      |  17,064,658 |   |     |      |   2,579,627 |
| Foreign currency translation reserve                                 |     |       |     |      |             |   |     |      |             |
| (Accumulated losses) Retained earnings                               |     |       |     |      | (17,950,222 | ) |     |      |   3,712,333 |
| Total (deficit) equity attributable to equity holders of the Company |     |       |     |      |    (882,002 | ) |     |      |   6,294,820 |
| Non-controlling interest                                             |     |       |     |      |   1,789,571 |   |     |      |   1,357,697 |
| TOTAL EQUITY                                                         |     |       |     |      |     907,569 |   |     |      |   7,652,517 |

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

| F-4 |

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

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEARS ENDED 30 JUNE 2024 AND 30 JUNE 2023</div>

|                                                                                    |     |      |     |         |     |            |   |     |             |   |     | Non- |             |   |     |             |   |
|                                                                                    |     |      |     |  Shares |     |      Share |   |     |    Retained |   |     |      | controlling |   |     |             |   |
|                                                                                    |     | Note |     | Capital |     |    Premium |   |     |    Earnings |   |     |      |   Interests |   |     |       Total |