| Schedule of Related Party Loan Relates to an Interest Free Loan |
For the six months ended December 31, 2025 and the year ended June 30, 2025 the remaining related party loan relates to an interest free loan owed to CQ Oilseeds Pty Ltd. | | | Purchases of Seed for the Six Months Ended December 31, 2025 | | | Purchases of Oils for the Six Months Ended December 31, 2025 | | | Sales of Meals/Oil for the Six Months Ended December 31, 2025 | | | Other Sales for the Six Months Ended December 31, 2025 | | | Management Fee for the Six Months Ended December 31, 2025 | | | Lease for the Six Months Ended December 31, 2025 | | | | | AUD$ | | | AUD$ | | | AUD$ | | | AUD$ | | | AUD$ | | | AUD$ | | | Related parties | | | | | | | | | | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd | | | 4,100,425 | | | | - | | | | 2,550,561 | | | | - | | | | 82,000 | | | | - | | | Soon Soon Oilmills Sdn Bhd. * | | | - | | | | 866,280 | | | | - | | | | - | | | | - | | | | - | | | Sunmania Pty Ltd. | | | - | | | | - | | | | - | | | | 22,010 | | | | - | | | | 49,000 | |
|
| Schedule of Loans with Related Parties |
The current loans are payable on demand, and the non-current loans have a maturity date which is more than 12 months from the date of December 31, 2025. | | | Balance as of December 31, 2025 (Unaudited) | | | | | Current | | | Non-current | | | Total | | | | | AUD$ | | | AUD$ | | | AUD$ | | | Due to related parties | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd. loan | | | 6,189,389 | | | | 493,557 | | | | 6,682,946 | | | Sunmania Pty Ltd loan | | | 192,000 | | | | - | | | | 192,000 | | | Total due to related parties | | | 6,381,389 | | | | 493,557 | | | | 6,874,946 | | | Due from related party | | | | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd. loan receivable | | | 633,773 | | | | - | | | | 633,773 | | | Trade payable (related party) | | | | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd. | | | 698,655 | | | | - | | | | 698,655 | | | Sunmania Pty Ltd | | | 41,018 | | | | - | | | | 41,018 | | | JSKS Enterprise Pty Ltd. | | | 612,127 | | | | - | | | | 612,127 | | | Soon Soon Oilmills | | | 182,730 | | | | - | | | | 182,730 | | | Total trade payable (related party) | | | 1,534,530 | | | | - | | | | 1,534,530 | | | Trade receivable (related party) | | | | | | | | | | | | | | Trade receivable- Energreen Nutrition | | | 109,213 | | | | - | | | | 109,213 | | | Trade receivable- Sunmania Pty Ltd | | | 2,290 | | | | - | | | | 2,290 | | | Total trade receivable(related party) | | | 111,503 | | | | - | | | | 111,503 | | The current loans are payable on demand and the non-current loans have a maturity date which is more than 12 months from the date of June 30, 2025. | | | Balance as of June 30, 2025 | | | | | Current | | | Non-current | | | Total | | | | | AUD$ | | | AUD$ | | | AUD$ | | | Due to related parties | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd. loan | | | 5,728,571 | | | | 588,688 | | | | 6,317,259 | | | CQ Oilseeds Pty Ltd. loan | | | - | | | | 59,371 | | | | 59,371 | | | Sunmania Pty Ltd loan | | | 152,000 | | | | 40,000 | | | | 192,000 | | | Total due to related parties | | | 5,880,571 | | | | 688,059 | | | | 6,568,630 | | | Due from related party | | | | | | | | | | | | | | Energreen Nutrition-Related party loan receivable | | | 633,733 | | | | - | | | | 633,733 | | | Trade payable (related party) | | | | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd. | | | 5,563,563 | | | | - | | | | 5,563,563 | | | Sunmania Pty Ltd | | | 38,500 | | | | - | | | | 38,500 | | | Soon Soon Oilmills | | | 153,105 | | | | - | | | | 153,105 | | | Total trade payable (related party) | | | 5,755,168 | | | | - | | | | 5,755,168 | | | Trade receivable (related party) | | | | | | | | | | | | | | Energreen Nutrition Australia Pty Ltd. | | | 30,040 | | | | - | | | | 30,040 | | | Sunmania Pty Ltd | | | 14,347 | | | | - | | | | 14,347 | | | Total trade receivable (related party) | | | 44,387 | | | | - | | | | 44,387 | |
|