Unreasonable good financials projected for Stonehorse Energy, page-33

Stonehorse energy just got better value at 1.5 cents today.
included Proton interest and monies owed on their loan to calculate Enterprise value
.

	Table for Cash+Recent income + BRK etc shares	AUD$	Per Share AUD$
1	SHE Share price (1)	0.015
2	NumberStonehorse energy shares (2)	684,435,083
3	SHE Market Cap =(3)=(1)*(2)	10,266,526	0.015
4	SHE Revenue for 3 months	485,000
5	SHE Estimated Income 0 1/6/2023 topost(today) (4)	313,589
6	SHE Cash in bank on 31/6/2023 (5)	10,580,000
7	SHE Estimated cash in bank (6)= (4)+(3)	10,893,589	0.0159
8	Proton interest+Principle'guessing repayment interest' (7)	429,000
9	SHE cash Equivalents EstimateCash + BRK shares +proton loan+interest (8)	11,681,089	0.0171
10	Enterprise Value inc proton,BRK = (6)-(8)	-1,414,563

.