EXHIBIT 99.2

		ATLANTICA SEAFOODS COMPANY, INC. PROFORMA STATEMENT

		Atlantica Seafoods Company, Inc. June 30, 2014			Silver Stream Seafood LLC March 31, 2014		Total			Pro forma adjustments		Pro forma

Commissions	$	—		$	59,618	$	59,618		$	—	$	59,618
Total commissions		—			59,618		59,618			—		59,618

Operating Expenses
Selling, general and administrative expenses		447			11,085		11,532			—		11,532
Total operating expenses		447			11,085		11,532			—		11,532
Net operating income		(447	)		48,533		48,086			—		48,086

Other income
Other income		—			50		50			—		50
Total other income		—			50		—			—		50

Income before income taxes		(447	)		48,583		48,136			—		48,136
Income taxes		—			—		—			—		—
Net loss	$	(447	)	$	48,583	$	48,136		$	—	$	48,136

Loss per share:
Basic and diluted loss per share from continuing operations	$	(0.00	)	$	—	$	(0.00	)	$	—	$	(0.00	)
Basic and diluted loss per share	$	(0.00	)	$	—	$	(0.00	)	$	—	$	(0.00	)

Basic and diluted weighted average shares outstanding		76,110,000			—		76,110,000			2,229,508		78,339,508

Notes:

A pro forma balance sheet has not been presented as the acquisition of Silver Stream was consummated on May 27, 2014 and a pro forma balance sheet would report the same balances as reported in the Company’s Consolidated Balance Sheet at June 30, 2014.

The following adjustments to the unaudited condensed combined pro forma financial statements are based on the assumption that the acquisition was consummated on May 27, 2014.

(a) On May 27, 2014, the Company completed the acquisition and obtained control of Silver Stream Seafood LLC., a closely-held Michigan corporation. Pursuant to the terms and conditions of the Stock Transfer and Purchase Agreement, the Company issued the sole selling shareholder of Silver Stream 4,000,000 shares of the Company’s common stock, valued at $1,000,000 based on the future selling price of the Company’s public offering of $0.25 per share.

Atlantica Seafoods Company, Inc. S-1/A