Company: COOT
Filing Date: 2025-04-15
Form Type: S-1
Source: 0001641172-25-004895
Chunk: 137

Company: Australian Oilseeds Holdings Ltd
Filing Date: 2025-04-15
Form: S-1
Chunk 137
---
     |    13 |     |      |  17,064,658 |   |     |      |   2,579,627 |
| (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 |   |
|                                                                                    |     |      |     |    AUD$ |     |       AUD$ |   |     |        AUD$ |   |     |      |        AUD$ |     |        AUD$ |   |
| Balance                                                                            
 on 1 July 2022, recast                                                             |     |      |     |   2,860 |     |  2,579,627 |   |     |   2,279,640 |   |     |      |     945,420 |     |   5,807,547 |   |
| Profit                                                                             
 attributable to members of the parent