Stonehorse energy just got better value at 1.5 cents...

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

.