white book on the golden husk project - dragonlg.com · capitalization 2.1.3. cooperation with...
TRANSCRIPT
![Page 1: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/1.jpg)
Dragon Lakshme Group Co., Ltd
White book
on the Golden Husk project
Thailand, 2019
![Page 2: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/2.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 2
Contents
1. Development plan
1.1. Introduction
1.2. Current state
1.3. The company’s methods
1.4. Route map
1.5. Goals and Vision
2. Marketing Plan
2.1. Market analysis
2.1.1. Our competitors
2.1.2. Capitalization
2.1.3. Cooperation with private investors
2.2. Our uniqueness
2.3. Маrketing strategy
3. Financial plan
3.1. Investment proposal
3.2 Accounting policies and financial controls
3.3 Dividend policy
3.4 Capitalization of the company
4. Official documents
5. Our team
6. Contact
![Page 3: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/3.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 3
1. Development plan
1.1. Introduction
Dragon Lakshme Group was founded in 2018 by entrepreneur Dmitry
Chernyshev and Professor of Chemical technology University Alexander Gladyshev.
Invite investors for equity participation in promising project from the company
Dragon Group Co Lakshme., Ltd at a rate of 150’000 for each 1% of voting shares in
the availability of 45% of the company's shares.
By launching the ICO, we provide an opportunity to make money on our project to
private investors. They can buy our GHC (Golden Husk Coin) crypto coins, which we
commit to buy back in 36 months with an x2 ratio, and also voting shares.
The investment funds will be used for the purchase of land in the economic
zone of AMATA, the acquisition of the necessary equipment and the implementation
of activities in the first phase of the project.
According to the financial plan, the break-even point will be passed in the 4th
quarter of the project, in the 6th quarter the monthly profit will be $ 1’200’405. ROI of
the project at the end of 12 quarters will be – 319%
The aim of the project is to build a factory and a whole group of chemical and
technological enterprises around our Third generation furnaces operating on the
basis of the Vortex Pyrolysis Reactor. After all, only we managed to solve the problem
with the ability to make the reactor continuous.
To achieve these goals, it was decided to start attracting investments in the
amount from 3 to 15 million us dollars.
"To understand the potential of our development You need to
imagine a furnace in which You throw three shovels of garbage, and
as a result get a bucket of Oil. And only You decide whether You will
collect these buckets in a tanker for sale or whether you will process
![Page 4: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/4.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 4
this oil into a variety of products and earn hundreds of millions of
dollars in profit on the subsequent sale of them…»
D. Chernyshev
Founder and Manager of the “Golden Husk project”
1.2. Current state
Currently, the "Golden Husk" Project from the company Dragon Lakshme Group
is in the following state:
- Fully confirmed and tested in the laboratory theoretical basis for the possibility
of obtaining SiO2 purity of 99.9% without the use of acids and other chemical
oxidants, except of heat handling.
- Complete technical documentation for the industrial production of v3.0
generation Furnaces capable of producing up to 320 tons of products per month.
- Made in metal and produced a full cycle of firing and afterburning in the test
mode of Furnaces generation V 3.0.
- The uninterrupted(continious) operation of the vortex pyrolysis reactor is
proved.
- Production in industrial volumes of ash of rice husk with carbon content not
higher than 3% is proved. (the best industrial indicator in Russia)
-Production in industrial volumes of SiO2 with purity of 99.9% without the use of
acids, but only by afterburning purity of 96.2%
The efficiency of the cube-condenser of pyrolysis gases in the Bio fuel oil in
volumes up to 400 tons per month by burning up to 2,000 tons of rice husk - the
Project "Golden Husk" was examined by the BOI in the Department of foreign
Investment Protection of the Kingdom of Thailand and was awarded the highest
category "A". This duty-free import of equipment and raw materials, tax benefits up
![Page 5: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/5.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 5
to 3 years, the possibility of opening a Company with 100% foreign capital.
Employment of foreign workers without restrictions.
- Created and launched project website- www.dragonlg.com
There is a registered Company Lakshme Dragon Group Co., Ltd., with an
authorized capital of one million baht.
1.3. Company methods
To understand and believe in the feasibility of our project, you should first
understand what we are going to produce.
1.3.1. Low carbon ash
In the metallurgical industry, when melting metals, a ladle with molten metal
typically travels a distance of at least 1,000 meters from the furnace to the spill.
During the movement of the upper surface of the melt called "Mirror" due to the
large temperature difference (in the bucket to 800 C, and outside 50 C), begins to
cool quickly, which leads to significant losses of quality and volume. To prevent this,
the surface of the Mirror must be covered with a material that will work like a cork in
a thermos, preventing heat loss. But it turns out another problem, the inside scoop
temperature up to 800 C, for tube necessary material which does not melt itself. Here
to use LOW CARBON ASH, as the melting temperature of it is above 1.100 C and the
cost is extremely low compared to synthetic substitutes and possible losses.
When the amount of use LOW CARBON ASH ( LCA ) is from 300 tons to 1 million
tons of steel, you can easily calculate the volume of the market of the Kingdom of
Thailand, it is ready to consume up to 2,500 tons annually LCA.
POSCO Amata Rayong company consumes up to 800 tons/year.
It is also necessary to understand that the LCA is very accessible for packaging
and storage, and transportation does not require any additional conditions, and its
shelf life is not limited at all with the airtightness of the package.
![Page 6: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/6.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 6
As you know, the Kingdom of Thailand is a member of the ASEAN trade and
economic association, and the countries of South-East Asia in recent years have
demonstrated the highest growth rates of steel production in the world. As reported
at the regional conference Asia Steel Markets in Ho Chi Minh city by Subhendu Bose,
managing Director of Duferco Asia, over the past three years, the volume of steel
production in ASEAN countries raised about 60%: from 20 million tons in 2016 to 31
million tons in 2018, with a forecast for 2021 year of steel production up to 50 million
tons and therefore up to 15,000 tons/year of consumption of LCA see charts
BLUE Line shows millions tons
0
10
20
30
40
50
60
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Volume of steel production on ASEAN
![Page 7: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/7.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 7
BLUE line shows thousands of tons
At the same time, the entire Asian market shows a steady growth of +5.6% and is
1.2 Billion tons of steel for 2018.
1.3.2. Silicon dioxide SiO2 purity 99.9%
To understand the current role of SD in our lives, you just have to try to imagine
any dish from any cuisine in the world cooked without the addition of conventional
NaCl salt, imagined? ... that's it, they are very few and then using natural substitutes
and it's all in "home volumes". To prepare food on an industrial scale, you can not do
without salt, at least 100 grams per ton, but will have to add, the same huge role, but
only in the Chemical industry plays SiO2 of different purity. The scope of its using is
wide, from the tire industry to metallurgy and food, fertilizers and health care.
0
2
4
6
8
10
12
14
16
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
The required production volume of ash with low carbon
![Page 8: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/8.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 8
And that's not all, a huge number of already-made production and just opened
Start-ups can not show high results of its growth due to small volumes and as a result
of very high prices for SiO2 99.9%.
Our technology will allow us to supply more SiO2 to the market, and the lowest
cost on the market will make SiO2 more affordable, which in itself will open up
prospects for very large innovative projects and industries.
Such as:
- Rechargeable battery based on graffen from Samsung
- Solar panels based on Silicon Solar Purity N6 99.9999%
-A new range of protective coatings for building materials, increasing their
durability at times
- New generation of mineral fertilizers
- Quantum electronics based on Silicon of Electronic purity N9 99.9999999 %
And many other things that are only passing the stage of laboratory tests, but
may soon become another breakthrough akin to a flight into space.
WE PRODUCE THE FUTURE OF THE PLANET!!!
1.4. Route map
Production start-up schedule and break-even time.
Tire manufactures
60%
Paints varnishes building
materials 10%
SiO2 of Solar purity 10%
Food industry, medicine 20%
SiO2 using in production
![Page 9: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/9.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 9
I Q II Q III Q IV Q V Q
Purchase of land and construction of
the complex
Equipment order
Equipment production and delivery
Installation and commissioning
Full capacity output
1.5. Goals and Vision
- Build and run a factory
- Put the performance of each line up to 320 t/m SiO2 99.9%
- Build a production line for the production of Solar Silicon N7 99.99999%
- Build a technological line for the production of Silicon of Electronic purity N9
99.9999999 %
To build a production line for the refining of metals Al 99.99% aluminum and Cu
99.9999 copper%
- Build a production line for the production of Fullerenes C60 and C70, as well as
Fullerenol.
Our furnaces allow to obtain materials, the cost of which reaches $ 100,000 /t
on the market, such as refined copper Cu N6 99.9999%, at a cost of not more than $
10,000/t, and if it is crushed to nanoscale, the cost increases to $ 3,000/kg.
Fullerene C70 purity 99.99% selling price in Europe only starts from 50,000 $/kg, at
a selfcost of not more than 3,000 $/kg.
These materials and similar purity in others are the Foundation of future
technologies.
WE PRODUCE THE TECHNOLOGY OF THE FUTURE!!!
![Page 10: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/10.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 10
2. Marketing Plan
2.1. Market analysis
2.1.1.Our competitors
The group of companies that have according to our calculations, is more than
80% of the market of low-carbon Ash in their hands, as well as SiO2 , crystalline and
amorphous.
I would like to pay your attention to the fact that all these companies not only
receive substances, but also have a whole range of production facilities based on
them, which once again confirms the correctness of our strategy.
But they don't have our Technology!!!.
1. PPG Industries - Consortium
https://ru.ppgrefinish.com/ru/%D0%BE-%D0%BD%D0%B0%D1%81/
2. Evonik Industries, Holland (2 factories in Thailand) mainly paints and food
additives https://corporate.evonik.com/en
3. Solvay, Belgium
4. W.R. Grace, USA
5 . J.M. Huber, USA
6. Fuji Silysia Chemical, Japan
http://www.fuji-silysia.co.jp/english/
7. Tosoh Silica Corporation, Japan
http://www.n-silica.co.jp/english/
8. Madhu Silica, India
9.Oriental Silicas OSC Group, Taiwan (leading supplier of synthetic
precipitated silica)
10. Anten Chemical, China
http://www.antenchem.com/en/products/precipitated_silicas.htm
11. Cabot, USA.
http://www.cabotcorp.com/solutions#products-plus
![Page 11: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/11.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 11
12. IQE Group semiconductor company, UK
http://www.iqep.com/
13. PQ Corporation, UK
https://www.pqcorp.com/
14. Gujarat Multi Gas Base Chemicals, India
https://gmgbsilica.com/
15. Kadvani Chemicals, India
http://www.kadvanigroup.com/chemical/
16. Qingdao Haiyang Chemical
http://www.haiwanchem.com/
The total revenue of these companies for 2018 is about 50 Billion U.S. Dollars.
SiO2 production volumes in the world from 2010 to 2019 (forecast)
Blue line- amorphous SiO2 (thousands of tons)
Red line- Crystalline SiO2 (thousands of tons)
Note the difference in the production of Amorphous Silicon Dioxide (ASD) and
Crystalline Silicon Dioxide (CSD).
0
2
4
6
8
10
12
14
16
18
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
SiO2 production volumes in the world
![Page 12: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/12.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 12
Only our Company Dragon Lakshme Group possesses technology without acid
enrichment of SiO2 to purity of 99,9%.
"With the right approach and the right amount of investment, we can
take over the maximum possible market share of Amorphous silicon
Dioxide and its derivatives in the shortest possible time. With unique
technology and the lowest cost of production on the market, we can
repeat Huawei's breakthrough in the chemical industry.»
D. Chernyshev
Owner and Manager of the Golden Husk project»
2.1.2. Capitalization
It is not a random choice that we have chosen Amata Rayong closed
Economic Zone, which will allow us to capitalize almost 70% of the investment in the
project, namely:
- the land plot will be purchased and fully owned by the Company with 100%
foreign capital
- all production equipment will be delivered without additional duties and fees,
only delivery fee will be counted.
- there is no need to conduct additional lines electric or water supply, all
provided by Amata
- as well as selection of necessary workers
2.1.3. Cooperation with private invsetments.
In order to maximize profitability, Dragon Lakshme Group plans to cooperate
with private investors. We see this cooperation in two ways:
1. Purchase of voting shares - from 150.000 us dollars for 1% equity, but not more
than 45%
![Page 13: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/13.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 13
2. Option for 36 months. Under the terms of the option, the Company
guarantees payment of dividends in the amount of 40% of the option amount. The
minimum amount of the option is $ 10,000.
2.2. Our uniqueness.
The Vortex Pyrolysis reactor has been known as a technology since the middle
of the last century. Back in 1950 there were machines that had boilers instead of
engines , which burned pyrolysis gas emitted by wooden logs. Over time, this
technology has evolved to increase the volume of the boiler, as no one could make
the process closed and continuous.
The scientific director of the project Professor Alexander Gladeshev managed
the only one in the world, really, first on paper, and now in iron to solve this problem,
as well as to confirm the accuracy of theoretical calculations and long-term
laboratory and experimental design studies.
So there was a fully working Furnace generation V 3.0
The uniqueness does not end there.
Currently, there is a technology in the world that allows to burn rice husks to SiO2
with a maximum purity of 96.2%. The problem is that the remaining difference of up
![Page 14: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/14.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 14
to 99.9% in the amount of 3.6% includes almost 60% of Mendeleev's periodic table
elements.
Already operating factories solve this problem by corroding the remaining
impurities with acid. This method, in addition too expensive, also requires the
construction of a whole complex of facilities and waste disposal.
Our technology has no waste! And technological emissions of unburned
residue of pyrolysis gas through the testimony of the Euro devices is almost 30% below
the permissible limits.
Our technology allows us not only to care about ecology and clean
environment, we have learned to condense practically all the surplus pyrolysis gas in
the pure biological fuel oil, which with minimal cost, you can make fuel for power
plants.
More than 91.4% of all electricity produced in Thailand is generated by thermal
power plants. From 15 TPP in the country, the largest is the Bangkok TPP (15 billion
kWh). A little bit less of power is North Bangkok TPP, SouthBangkok TPP, Krabi,
Samsensk TPP and Memo. Most thermal power plants use fuel oil (75%) and gas
condensate as fuel.
![Page 15: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/15.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 15
The allowable volumes obtained from only one line under the condition of
burning up to 2,000 tons of husks are up to 400 tons of bio fuel per month. Selling only
this component will yield up to a million us dollars per year.
And most importantly – our technology allows you to increase the purity from
96.2% to 99.9% on the same furnace , without using of acids and other chemically
active reagents.
"Our technology will turn the whole world of chemical and
technological processes, as Steve jobs did with the
telecommunications market with his IPHONE »
D. Chernyshev
Owner and Manager of the Golden Husk project»
2.3. Marketing strategy.
"It is not enough to have a unique product on the market, we must still
be able to sell it"
Lee Yacocca.
We will look at our marketing strategy for sales on the example of our two main
products.
1. Low Carbon Ash
Description in paragraph 1.3.1., it also shows the volume of steel production in
the Asian region.
We have conducted preliminary negotiations with the purchasing department
of Posco company, annual consumption LCA 800 tons, and also with the company
Millcon Steel annual consumption from 2,000 tons.
They expressed their willingness to consider the possibility of buying LCA from our
company after taking samples of products from an established enterprise.
2. Silicin Dioxide 99.9% purity
![Page 16: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/16.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 16
The assessment of SiO2 market volume was carried out on the basis of identifying
the volumes of quartz, quartz sand and SiO2 production in Vietnam, as well as
analysis of import and export operations in the market.
We have considered the dynamics of the market volume of SiO2 in Vietnam.
According to the data presented, the market volume tended to grow by 7.1%.
According to market experts, Asia is becoming one of the market leaders in the
production of SiO2 in the world. The dynamics of market volume growth is about 9-
15%. The largest market share is China (40%).
The strategy of placing production in the territory of Amat Rayong was not
accidental, if we return to paragraph 1.3.2. some of the tables share the use of SiO2
shows that up to 70% of SiO2 in the form of White carbon uses the tire industry. There
are more than 10 tire companies on the territory of Amata, we have chosen two
giants, such as, Yokohama - produces up to 28,000 tires per day or 10,200,000 tires
per year and Bridgstone – produces up to 10,000 tires per day or 3,650,000 tires per
year.
Taking into account the fact that the production of each million wheels
consumes at least 800 tons of SiO2, taking into account the total production of only
these two plants, the total consumption per year will be around 11,000 tons, which
will fully load the production capacity of the Three production lines of SiO2.
Preliminary negotiations were also held with the representatives of these plants,
and they expressed their readiness to consider the possibility of purchasing SiO2 for
their needs from our Company.
![Page 17: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/17.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 17
3. Financial Plan
Profits
Producti
on
volume
Price
per
ton
2018-
2019 1 quarter 2 quarter 3 quarter 4 quarter 5 quarter 6 quarter
Silicon Dioxide 99,9% 320 1800 1728000 1728000 1728000
Bio fuel 400 323 387097 387097 387097
Total 0 0 0 0 2115097 2115097 2115097
Expenses
Land for development
purchase 500 000
(Know - How).
Engineering research
and launch of the
"Biofuel project"
100 000
Design at the place of
production organization
and development of
optimal equipment
configuration
68 000
Marketing 50 000 50 000 100 000 100 000
Manufacturing and
testing of equipment 500 000 350 000
Preparation of the
installation site. Delivery
of equipment to the
place of exploitation.
80 000
Conducting installation
supervision at the place
of production
organization,
commissioning,
personnel training.
77 000
Start-up and adjustment
works 12 000 12 000
Raw material 1 920 65 24 000 24 000 123 871 371 613 371 613
Utility payments 12 240 12 240 12 240 12 240 12 240
Logistics (delivery of raw
materials) 1 920 29 55 742 167 226 167 226
Invested own funds 500 000
Subtotal 500 000 1 168 000 478 240 175 240 241 853 651 079 651 079
Wage fund 91 935 91 935 91 935 263 613 263 613 263 613
Total 500 000 1 259 935 570 175 267 175 505 466 914 692 914 692
Financial result - 500 000 - 1 259 935 - 570 175 - 267 175 1 609 631 1 200 405 1 200 405
The financial result on
an accrual basis - 500 000 - 1 759 935 - 2 330 111 - 2 597 286 - 987 655 212 750 1 413 155
ROI -65% -86% -96% -37% 8% 52%
![Page 18: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/18.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 18
Profits
Product
ion
volume
Price
per
ton
7 quarter 8 quarter 9 quarter 10
quarter
11
quarter
12
quarter Subtotal
Silicon Dioxide 99,9% 320 1800 1728000 1728000 1728000 1728000 1728000 1728000 15552000
Bio fuel 400 323 387097 387097 387097 387097 387097 387097 3483871
Total 2115097 2115097 2115097 2115097 2115097 2115097 19035871
Expenses
Land for development
purchase 500 000
(Know - How).
Engineering research
and launch of the
"Biofuel project"
100 000
Design at the place of
production organization
and development of
optimal equipment
configuration
68 000
Marketing 100 000 100 000 100 000 100 000 100 000 100 000 900 000
Manufacturing and
testing of equipment 850 000
Preparation of the
installation site. Delivery
of equipment to the
place of exploitation.
80 000
Conducting installation
supervision at the place
of production
organization,
commissioning,
personnel training.
77 000
Start-up and adjustment
works
Raw material 1 920 65 371 613 371 613 371 613 371 613 371 613 371 613 3 144 774
Utility payments 12 240 12 240 12 240 12 240 12 240 12 240 134 640
Logistics (delivery of raw
materials) 1 920 29 167 226 167 226 167 226 167 226 167 226 167 226 1 393 548
Invested own funds 500 000
Subtotal 651 079 651 079 651 079 651 079 651 079 651 079 7 771 963
Wage fund 263 613 263 613 263 613 263 613 263 613 263 613 2 648 323
Total 914 692 914 692 914 692 914 692 914 692 914 692 10 420 285
Financial result 1 200 405 1 200 405 1 200 405 1 200 405 1 200 405 1 200 405 8 615 586
The financial result on
an accrual basis 2 613 560 3 813 965 5 014 370 6 214 775 7 415 181 8 615 586
ROI 97% 141% 186% 230% 275% 319%
![Page 19: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/19.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 19
3.1 Investment proposal
To implement the project at the initial stage were funded research work on the
development of new technology for burning rice husks to obtain the desired
characteristics of the resulting products with the lowest cost, conducted market
research to study the market of SiO2 in Thailand. In total, $ 500’000 was invested.
The project has clear competitive advantages. Such as:
• Availability of significant raw materials in the region;
• Lack of similar productions of amorphous SiO2 by the use of such technology;
• The use of a completely new, environmentally friendly and virtually waste-free
technology;
• Availability of a promising and extensive sales market demonstrating stable
growth of +20% annually;
• The lowest cost of finished products on the world market due to advanced
technology.
• Search and evaluation of the raw material base;
• Obtaining Amorphous SiO2 At 96.2% in industrial scale on the furnaces of
generation V2.1;
• Obtaining in the working volume of Amorphous SiO2 with purity of 99.9%;
• Production of fullerenes 310 in laboratory volumes.
• Possible measures of state support: the assignment of the project of the highest
class -A - after the examination of the BOI.
BOI - state program for the protection of foreign investment in Thailand:
* A company operating under BOI may be 100% owned by a foreign
person;
* No export and import duties for the company for several years;
* Tax holidays for several years;
![Page 20: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/20.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 20
* The possibility of obtaining an unlimited number of work visas and work
permits for foreigners and so on.
Invite investors for equity participation in promising project from
the company Dragon Group Co Lakshme., Ltd at a rate of
$150’000 for each 1% of shares in the availability of 45% of the
company's share.
The investment funds will be used for the purchase of land in the
economic zone of AMATA, the acquisition of the necessary equipment and
the implementation of activities in the first phase of the project.
The execution of the transaction is expected in the form of an
agreement on the exchange of assets between Dmitry Chernyshev and
investors, with the simultaneous conclusion of an investment agreement that
reflects all the features of internal relations.
In accordance with this agreement, the company undertakes to buy
out the investor's share in the company at the market capitalization price.
According to the financial plan, the break-even point will be
passed in the 4th quarter of the project, in the 6th quarter the
monthly profit will be $1’200’405. ROI of the project at the end of
12 quarters will be – 319%
3.2 Accounting policies and financial controls
![Page 21: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/21.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 21
The basic principles of financial accounting of the company is
determined by the following sequence of work with information:
• Continuous collection of information for the Finance Department using
a unifrom information, accounting and management system;
• Accounting for any funds in a uniform system;
• Formation of daily, monthly, annual management report for
accounting, planning, control and management of the company.
3.3 Dividend policy
In accordance with the dividend policy, the company plans to distribute
up to 50% of retained earnings starting from the 5th quarter on a quarterly
basis.
5 quarter 6 quarter 7 quarter 8 quarter 9 quarter 10 quarter 11 quarter 12 quarter Subtotal
600 202 600 202 600 202 600 202 600 202 600 202 600 202 600 202 4 801 620
3.4 Company capitalization
The main goal of the company is its long-term growth, and in the future
to offer its shares in the IPO (initial offering) and listing of its shares on one of
the world's leading exchanges.
![Page 22: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/22.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 22
4. Official documents
![Page 23: White book on the Golden Husk project - dragonlg.com · Capitalization 2.1.3. Cooperation with private investors 2.2. Our uniqueness 2.3. Маrketing strategy 3. Financial plan 3.1](https://reader034.vdocuments.us/reader034/viewer/2022042309/5ed6e741df0eda5e752aeedb/html5/thumbnails/23.jpg)
Dragon Lakshme Group @ 2019
White book on the Golden Husk project Page 23
5. Our team
6. Contact
Tel.: +66-62-543-0503
WhatsApp: +66-62-543-0503
Viber: +66-62-543-0503
Line ID: 13147771324
Skype: dmitriyche13
E-mail: [email protected]
DMITRIY CHERNYSHEV
Founder & CEO
ALEXANDR GLADYSHEV
Head Technologist
MAKSYM TKACHENKO Financial communications
ALEXANDR OKHIN
Head of IT department