| Rate | |
| Building | 2% |
| Furniture and fittings | 25% |
| Electrical equipment | 25% |
| Resource equipment | 20% - 25% |
| Motor vehicle | 20% - 25% |
| Building | |||||||
| Electrical | |||||||
| equipment | |||||||
| Freehold | |||||||
| land | |||||||
| Motor | |||||||
| vehicles | |||||||
| Resource | |||||||
| equipment | |||||||
| Property | |||||||
| under | |||||||
| construction | |||||||
| Total | |||||||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||||
| As at 1 July | |||||||
| 2023 | |||||||
| 12,957 | 318 | 2,903 | 698 | 579 | 1,906 | 19,361 | |
| Additions | 2 | 0 | 0 | 1 | 0 | 12 | 15 |
| Disposal | 0 | 0 | 0 | 0 | (446) | 0 | (446) |
| Foreign | |||||||
| Currency | |||||||
| Translation | |||||||
| 174 | 1 | (98) | 4 | 3 | 7 | 91 | |
| As at 30 | |||||||
| June 2024 | |||||||
| 13,133 | 319 | 2,805 | 703 | 136 | 1,925 | 19,021 | |
| As at 1 July | |||||||
| 2024 | |||||||
| 13,133 | 319 | 2,805 | 703 | 136 | 1,925 | 19,021 | |
| Additions | 10 | 4 | 3 | 40 | 57 | ||
| Disposal | |||||||
| Foreign | |||||||
| Currency | |||||||
| Translation | |||||||
| 256 | 6 | 54 | 14 | 3 | 37 | 370 | |
| As at 30 | |||||||
| June 2025 | |||||||
| 13,399 | 329 | 2,859 | 720 | 139 | 2,002 | 19,448 |
| Building | |||||||
| Electrical | |||||||
| equipment | |||||||
| Freehold | |||||||
| land | |||||||
| Motor | |||||||
| vehicle | |||||||
| Resource | |||||||
| equipment | |||||||
| Property | |||||||
| under | |||||||
| construction | |||||||
| Total | |||||||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Accumulated | |||||||
| Depreciation | |||||||
| As at 1 July | |||||||
| 2023 | |||||||
| 2,487 | 310 | 0 | 689 | 473 | 1,796 | 5,755 | |
| Additions | 263 | 5 | 0 | 7 | 74 | 58 | 407 |
| Disposal | 0 | 0 | 0 | 0 | (416) | 0 | (416) |
| Foreign | |||||||
| Currency | |||||||
| Translation | |||||||
| 14 | 2 | 0 | 3 | 2 | 6 | 27 | |
| As at 30 June | |||||||
| 2024 | |||||||
| 2,764 | 317 | 0 | 699 | 133 | 1,860 | 5,773 | |
| As at 1 July | |||||||
| 2024 | |||||||
| 2,764 | 317 | 0 | 699 | 133 | 1,860 | 5,773 | |
| Additions | 272 | 2 | 0 | 3 | 3 | 40 | 320 |
| Disposal | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Foreign | |||||||
| Currency | |||||||
| Translation | |||||||
| 49 | 6 | 0 | 14 | 3 | 36 | 108 | |
| As at 30 June | |||||||
| 2025 | |||||||
| 3,085 | 325 | 0 | 716 | 139 | 1,936 | 6,201 | |
| Carrying | |||||||
| Amount | |||||||
| As at 30 June | |||||||
| 2024 | |||||||
| 10,369 | 2 | 2,805 | 4 | 3 | 65 | 13,248 | |
| As at 30 June | |||||||
| 2025 | |||||||
| 10,314 | 4 | 2,859 | 4 | 0 | 66 | 13,247 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Costs | ||
| As at 1 July | 1,617 | 1,610 |
| Foreign Currency Translation | 32 | 7 |
| At the end of period | 1,649 | 1,617 |
| Accumulated Amortisation | ||
| As at 1 July | 146 | 130 |
| Charge for the year | 27 | 16 |
| Foreign Currency Translation | 3 | 0 |
| At the end of period | 176 | 146 |
| Carrying amounts | ||
| At end of period | 1,473 | 1,471 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Costs | ||
| As at 1 July | 676 | 636 |
| Additions / Reclassification | 24 | 38 |
| Foreign Currency Translation | 13 | 2 |
| At the end of period | 713 | 676 |
| Accumulated Amortisation | ||
| As at 1 July | 469 | 379 |
| Charge for the year | 100 | 89 |
| Foreign Currency Translation | 8 | 1 |
| At the end of period | 577 | 469 |
| Carrying amounts | ||
| At end of period | 136 | 207 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Books and stationeries | 23 | 29 |
| Uniforms | 30 | 30 |
| Goods for resale, at cost | 53 | 59 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| 26 | 9 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Sundry Receivables | 195 | 175 |
| Deposits | 129 | 123 |
| Prepayments | 64 | 149 |
| VAT recoverable | 53 | 0 |
| Amount due from related parties | 5,620 | 5,253 |
| 6,061 | 5,700 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Deposits placed with licensed banks | 113 | 93 |
| Cash at banks balances | 50 | 990 |
| 163 | 1,083 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| The currency exposure profile of | ||
| cash and cash equivalent are as | ||
| follows: | ||
| British Pound Sterling | 123 | 99 |
| Ringgit Malaysia | ||
| Others | ||
| 28 | ||
| 12 | ||
| 979 | ||
| 5 | ||
| 163 | 1,083 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| At the beginning of period | 6,812 | 6,891 |
| Addition | ||
| 0 | ||
| 0 | ||
| Less: accumulated depreciation | ||
| 0 | ||
| 0 | ||
| Disposal | ||
| (2,030) | ||
| (112) | ||
| Gain on disposal | ||
| 0 | ||
| 0 | ||
| Reclassified to Right of Used Assets | ||
| 0 | ||
| 0 | ||
| Reclassified to Fixed Assets | ||
| 0 | ||
| 0 | ||
| Foreign Currency Translation | ||
| 0 | ||
| 0 | ||
| 133 | ||
| 33 | ||
| At end of the period | 4,915 | 6,812 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Issued and fully paid: | ||
| Ordinary shares at GBP 0.01 per share | ||
| 5,560 | ||
| 5,000 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Balance at 1 July | 2,005 | 1,994 |
| Recognised in Statement of | ||
| Comprehensive Income | ||
| (72) | 170 | |
| Foreign currency translation | 41 | (159) |
| Balance as at 30 June | 1,974 | 2,005 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Tax effect on temporary differences in respect of: | ||
| Property, plant and equipment | 1,992 | 1,988 |
| Investment Property | 455 | 446 |
| Provision | (102) | (101) |
| Unutilised capital allowance | (307) | (301) |
| Unearned school fees | (64) | (27) |
| 1,974 | 2,005 |
| Current | Non-Current | |||
| 2025 | 2024 | 2025 | 2024 | |
| At amortised cost: | £’000 | £’000 | £’000 | £’000 |
| Term Loan | 1,439 | 1,305 | 6,805 | 7,927 |
| Revolving credit | 866 | 850 | 695 | 682 |
| Bank Overdraft | 1,849 | 1,448 | 0 | 0 |
| 4,154 | 3,603 | 7,500 | 8,609 |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
| Revenue from contracts with customers: | ||
| - School Fees | 4,972 | 4,610 |
| - Application and enrolment | ||
| 132 | ||
| 161 | ||
| - Others | ||
| 238 | ||
| 240 | ||
| 5,342 | 5,011 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Interest Expense | ||
| - Term loan, revolving credit and overdraft | 779 | 727 |
| 779 | 727 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current tax expense | 509 | 307 |
| Deferred tax relating to origination and reversal of | ||
| temporary differences | ||
| (72) | ||
| 2 | ||
| Under provision of income tax in prior years | 109 | 245 |
| 546 | 554 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Profit before taxation | 1,362 | 1,897 |
| Taxation at statutory rate | 516 | 456 |
| Difference in tax rate for chargeable income taxed | (6) | (1) |
| Expenses not deductible for | ||
| tax purposes | ||
| 180 | ||
| 98 | ||
| Non-deductible temporary difference | (8) | (8) |
| Income not subject to tax | (178) | (152) |
| Under/(over) provision of income tax | ||
| in prior year | ||
| Deferred tax | ||
| 109 | ||
| (67) | ||
| 245 | ||
| (84) | ||
| Tax expense for the year | 546 | 554 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current | ||
| Sundry payables | 960 | 2,116 |
| Advance billings | 21 | 9 |
| 981 | 2,125 |
| Non-current | ||
| School fee deposits | 2,201 | 488 |
| Sundry payables | 1,447 | 6,305 |
| 3,648 | 6,793 | |
| Total | 4,598 | 8,918 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Total key management personnel compensation | 170 | 33 |
| Entity | Relationship | Type of | ||
| transactions | ||||
| 2025 | 2024 | |||
| Fairview Beaconhurst | Subsidiary of | |||
| penultimate holding | ||||
| company of Fairview | ||||
| Schools Berhad | ||||
| Interest income | ||||
| from amount due | ||||
| from related | ||||
| companies in | ||||
| Fairview Schools | ||||
| Berhad | ||||
| 245 | 268 | |||
| Fairview International School | ||||
| Subang Sdn Bhd | ||||
| Related party with | ||||
| common director of | ||||
| Fairview Schools | ||||
| Rental income | ||||
| received in | ||||
| Fairview Schools | ||||
| 106 | 104 |
| Berhad | Berhad | |||
| Fairview International College Sdn | ||||
| Bhd | ||||
| Related party with | ||||
| common director of | ||||
| Fairview Schools | ||||
| Berhad | ||||
| Rental income | ||||
| received in | ||||
| Fairview Schools | ||||
| Berhad | ||||
| 2 | 2 | |||
| Beeducation Adventures Sdn Bhd | Related party with | |||
| common director of | ||||
| Fairview International | ||||
| School Nusajaya Sdn | ||||
| Bhd | ||||
| Travelling & | ||||
| transport charges | ||||
| charged by | ||||
| Beeducation | ||||
| Adventures Sdn | ||||
| Bhd. | ||||
| 2 | 0 |
| Employee remuneration | 2025 | 2024 |
| £’000 | £’000 | |
| Salaries, work place pension & social contribution | 1,748 | 1,765 |
| Other staff benefits | 121 | 132 |
| 1,869 | 1,897 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Cost of sales | 1,869 | 1,897 |
| Employee numbers | 2025 | 2024 |
| Direct | 181 | 155 |
| £’000 | |
| Pre-IPO restructuring costs | 781 |
| Costs related to the Company’s admission to the London Main Market | 306 |
| Total | 1,087 |
| £’000 | |
| Pre-IPO restructuring costs | 781 |
| Share premium utilisation | (209) |
| Revised pre-IPO restructuring costs | 572 |
| Cost related to Company’s admission to the London Main Market | 306 |
| Total | 878 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Total borrowings | 11,654 | 12,212 |
| Less: Cash and cash equivalents | (163) | (1,083) |
| Net Debt | 11,491 | 11,129 |
| Total equity | 5,755 | 2,519 |
| Debt-to-equity ratio | 2.0 | 4.4 |
| 30 June 2025 | 30 June 2024 | |
| Weighted average number of ordinary shares for | ||
| the purpose of basic and diluted profit per share | ||
| 541,000,000 | N/A | |
| Earnings per share | ||
| Total comprehensive income attributable to the | ||
| shareholders of the Company | ||
| £724,000 | N/A | |
| Pro-forma basic and diluted earnings per share | ||
| attributable to the owners of the Company | ||
| 0.13p | N/A | |
| EPS before non-recurring IPO costs | ||
| Total comprehensive income attributable to the | ||
| shareholders of the Company | ||
| £724,000 | N/A | |
| Add: Non- recurring IPO costs | ||
| £878,000 | N/A | |
| Total comprehensive income (before non- | ||
| recurring IPO costs) attributable to the owners of | ||
| the Company | ||
| £1,602,000 | N/A | |
| Pro-forma basic and diluted earnings per share | ||
| before non-recurring IPO costs attributable to | ||
| the owners of the Company | ||
| 0.28p | N/A |
| 30 June 2025 | ||
| £’000 | ||
| 30 June 2024 | ||
| £’000 | ||
| Opening balance | 0 | 0 |
| Share issued | 2,385 | 0 |
| Share issue costs | 209 | 0 |
| Closing balance | 2,176 | 0 |
| 30 June 2025 | 30 June 2024 | |
| £’000 | £’000 | |
| Expedition & Excursion | 228 | 127 |
| Deposit forfeited | 178 | 164 |
| Gain on disposal of asset held for sale | 180 | 0 |
| Unrealised forex gain/(loss) | 19 | (65) |
| Building rental income | 108 | 104 |
| Interco interest income | 245 | 268 |
| Hall rental income | 45 | 37 |
| Hostel service income | 149 | 112 |
| Others | 9 | 68 |
| Total | 1,161 | 815 |