Import · Bottle · Advertise · Grow
Owner loan repayments and shareholder distributions follow Pete 68% / Tim 32%. All cash is AUD; trading reports exclude GST.
Product prices and base costs follow the reviewed records. Demand, opening balances and future outcomes remain scenario assumptions. Edit them in Assumptions.
Model revision: 10 September 2026. Love Organics is the trading brand; Love Naturals and business exits are optional future scenarios.