CONICO LTD — Interim / Quarterly Report 2006

Jun 13, 2007

FISSION ENERGY LIMITED
AMENDED PROFORMA BALANCE SHEET AFTER RAISING OF \$6M

BALANCE SHEET

$\bar{1}$

$\bar{1}$

Set out below is the Balance Sheet of Fission as at 31 December 2006, and the Pro Forma Balance
Sheet of the Company as at 31 December 2006 on the basis of Raising \$6m.

	NOTE	REVIEWED ACTUAL DEC 2006 \$	REVIEWED PROFORMA DEC 2006 \$
CURRENT ASSETS Cash and Cash Equivalents		1	5,655,251
TOTAL CURRENT ASSETS		1	5,655,251
NON-CURRENT ASSETS Deferred Exploration Expenditure		21,570	21,570
TOTAL NON-CURRENT ASSETS		21,570	21,570
TOTAL ASSETS		21,571	5,676,821
CURRENT LIABILITIES Trade and Other Payables		22,785	22,785
TOTAL CURRENT LIABILITIES		22,785	22,785
TOTAL LIABILITIES		22,785	22,785
NET ASSETS		(1, 214)	5,654,036
EQUITY Contributed Equity Accumulated Profits/(Losses)		(1, 215)	5,655,251 (1.215)
TOTAL EQUITY		(1, 214)	5,654,036