Fusion Fuel Green (HTOO) 6-K Report of Foreign Private Issuer

Exhibit 99.1

Fusion Fuel - Consolidated Balance Sheet as of 26-November-2024													Consolidated pro forma - January 2025
	QIND			HTOO			Pro-forma adjustment			Consolidated Pro-Forma			Equity Raise			Equity balance
All figures are in $ USD unless otherwise stated	30-Sep-24			31-Oct-24			26-Nov-24			26-Nov-24			Jan 2025*			31-Jan-25
ASSETS
Current Assets
Cash and Cash Equivalents		221,627			52,650						274,277			925,000			1,199,277
Inventory		1,112,230			-						1,112,230						1,112,230
Accounts Receivable		2,347,060			-						2,347,060						2,347,060
Other Receivables**											-			250,000			250,000
Deposits		665,898			-						665,898						665,898
Other Current Assets		2,000,000			199,521						2,199,521						2,199,521
Total Current Assets		6,346,815			252,172						6,598,987			1,175,000			7,773,987
Non-Current Assets
Property, Plant and Equipment		291,240			139,367						430,607						430,607
Related Party Receivables		1,943,472			-						1,943,472						1,943,472
Goodwill & other Intangible assets		8,479,222			8,867			11,436,828			19,924,917						19,924,917
Total Non-current Assets		10,713,934			148,233			11,436,828			22,298,996			-			22,298,996
Total Assets		17,060,749			400,405			11,436,828			28,897,983			1,175,000			30,072,983
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities
Accounts Payable		1,124,987			766,102						1,891,089						1,891,089
Lease Operating Liabilities		69,490			-						69,490						69,490
Other Payables - current		5,753,149			58,680						5,811,829						5,811,829
Convertible Notes, net of discount		2,625,922			-						2,625,922			950,000			3,575,922
Other Current Liabilities		549,586			1,153,629						1,703,215						1,703,215
Total Current Liabilities		10,123,134			1,978,411						12,101,545			950,000			13,051,545
Non-Current Liabilities
Lease Operating Non-Current Portion		163,731			62,858						226,589						226,589
Other Payables – long-term		4,820,706			-						4,820,706						4,820,706
Total Long-term Liabilities		4,984,437			62,858			-			5,047,295			-			5,047,295
Total Liabilities		15,107,571			2,041,269						17,148,840			950,000			18,098,840
Stockholders’ Equity
Preferred stock		20			-			4,151			4,171						4,171
Common stock		119,662			2,506			(115,843	)		6,325			38			6,362
Additional paid-in capital		17,889,959			254,547,229			(2,508,051	)		269,929,137			249,962			270,179,099
Retained Earnings/ accumulated Deficit		(16,787,119	)		(256,190,598	)		16,787,119			(256,190,598	)		(25,000	)		(256,215,598	)
Noncontrolling interest		730,656			-			(2,730,548	)		(1,999,892	)					(1,999,892	)
Total stockholders’ Equity		1,953,178			(1,640,863	)		11,436,828			11,749,143			225,000			11,974,143
Total liabilities and stockholders’ Equity		17,060,749			400,405			11,436,828			28,897,983			1,175,000			30,072,983

	Notes:
*	Represents net cash inflows and shares issued in relation to the capital raise closed during January 2025.
**	Represents dollar value of commitment shares issued in relation to January capital raise.