Beacon Rise Holdings plc
Thursday 25 April 2024
Full Year Results for the period ended 31 December 2023
Beacon Rise Holdings plc (LSE: BRS) has today published its Annual
Report and Financial Statements for the period ended 31 December
2023 (the "Annual Report").
In accordance with Listing Rule 9.6.1 copies of the Annual Report
have been submitted to the UK Listing Authority and will shortly be
available to view on the Company's website at
https://www.beaconrise.uk/ and will be shortly available for
inspection from the National Storage Mechanism
at: https://data.fca.org.uk/#/nsm/nationalstoragemechanism.
LEI: 2138007PIYMZMBWD4M27
Enquiries
For further information, please visit www.beaconrise.uk or contact
Kemp House, 160 City Road, London, EC1V 2NX.
Company Registered number:
13620150 (English and Wales)
BEACON RISE HOLDINGS PLC
ANNUAL REPORT AND FINANCIAL
STATEMENTS
COMPANY INFORMATION
Directors
|
Xiaobing Wang
|
|
Yunxia Wang
|
|
John Parker
|
|
|
|
|
Company secretary
|
LDC Nominee Secretary Limited (started from 1
February 2024)
|
|
TMF Corporate Administration Services Limited
(ended on 1 February 2024)
|
|
|
Registered number
|
13620150
|
|
|
|
|
Registered office
|
Kemp House
|
|
160 City Road
|
|
London
|
|
England
|
|
EC1V 2NX
|
|
|
|
|
Independent auditors
|
PKF Littlejohn LLP
|
|
15 Westferry Circus
|
|
Canary Wharf
|
|
London
|
|
E14 4HD
|
|
|
|
|
Share registrars
|
Avenir Registrar Limited
|
|
5 St John's Lane
|
|
London
|
|
EC1M 4BH
|
|
|
|
|
Bankers
|
Wise Payments Limited
|
|
Tea Building, 6th Floor
|
|
56 Shoreditch High Street
|
|
London
|
|
E1 6JJ
|
|
|
|
|
Website
|
http://beaconrise.uk
|
CONTENTS
|
Strategic report
|
Directors' report
|
Independent auditors' report
|
Statement of comprehensive income
|
Statement of financial position
|
Statement of changes in equity
|
Statement of cash flows
|
Notes to the financial statements
|
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER
2023
Review of development and future
prospects
The directors present their report
and the financial statements for the 9 months ended 31 December
2023. The company has changed its accounting reference date to 31
December. The last financial statements were prepared for the year
ended 31 March 2023. The change is made by the Board for the ease
of aligning the company's accounting reference date with its future
acquisition targets since 31 December is a common accounting
reference date. The amounts presented for the current and the prior
financial periods in these financial statements are not comparable.
The company was incorporated as a private company with limited
liability under the laws of England and Wales on 14 September 2021
with registered number 13620150 and re‑registered on 15 December
2021 as a public limited company under the Companies Act. It is
domiciled and its principal place of business is in the United
Kingdom.
The principal activity of the company is to acquire businesses in
the primary and secondary segment of the education technology
sectors.
Following the company's Initial Public Offering
("IPO") of its securities onto the London Stock Exchange through a
Standard Listing on 25 March 2022, the company has continued to
look for acquisitions which may be in the form of a merger, capital
stock exchange, asset acquisition, stock purchase, scheme of
arrangement, reorganisation or similar business combination of an
interest in an operating entity or investment.
As at the financial year end and as
of the date of signing the financial statements, the company did
not have any current operations, no products were sold and no
services were performed by the company. It did not operate or
compete in any specific market, and the company had no
subsidiaries. The company continues to seek acquisitions of UK and
EU businesses or assets with operations in the primary and
secondary segment of the education technology sector.
Mergers and
Acquisition
The year of 2024 is a critical year
for Beacon Rise. The company is dedicated to carry out an expansive
strategic development plan which is carefully planned to enhance
shareholders' value while dynamically responding to the evolving
educational landscape.
Under the leadership of the Board,
Beacon Rise remains committed to the education industry. The
strategy for 2024 is to enhance the exploration of mergers and
acquisition opportunities with a keen focus on diversifying assets.
Potential targets include internet education technology companies,
educational content developers, educational service providers,
full-time educational institutions, and early education
establishments. The goal is to align these acquisitions with the
company's foundational objectives and thereby solidify our market
position. The Board will propose in the next Extraordinary General
Meeting for an extension of Beacon Rise's life cycle for another 12
months to find more education resources targets and achieve a
successful reverse takeover so as to maximise shareholder
value.
We fully recognise the complexities
of the current economic environment, so the Board will adopt a
dual-attention approach in asset acquisition. This approach not
only aligns with the company's scale but also prioritises the
stability and the sustainability of the target's business. Target
acquisitions will be measured by three aspects including the
stability of their business models, the potentiality on sustainable
market growth and the strength of their management teams. We will
apply an in-depth market analysis and focus on the future education
industry trends in order to secure our investments with a long-term
value added.
With the rapid advancements in AI
technology, the Board will explore an innovative way to integrate
traditional educational philosophies with cutting-edge AI
solutions. The aim is to create an education model that seamlessly
integrates AI-driven technology, innovative content and
student-centric approaches. This innovation will lay the foundation
for the formation of a pioneering education group focused on
AI-enhanced educational services.
In 2024 Beacon Rise will actively
seek collaborative partnerships with key participants in the
education sector. These partnerships should aim to enhance academic
courses, technological integration and market expansion.
Collaborations with industry
leaders, academic institutions and technology innovators will
provide us with the approach for a synergistic ecosystem conducive
to the educational development.
Investment in human resource is a
critical component of our strategy. We plan to implement
comprehensive programs for talents consisting of the approaches of
acquisition, development and retention. Leadership development and
succession planning will be crucial for ensuring a strong and
visionary leadership team in place to lead the company towards new
successes in future.
Financial key performance
indicators:
|
|
|
|
|
|
|
Period ended 31 December
2023
|
Year ended 31 March
2023
|
|
£
|
£
|
EBITDA
|
(93,536)
|
(272,702)
|
Gross assets
|
355,128
|
570,450
|
Net assets
|
285,169
|
378,705
|
Gender
analysis
A split of our employees and directors by gender during the period
is shown below:
Male
Female
Directors
2
1
As the company is only in its infancy, gender of the Board is
skewed towards males. This does not reflect the attitudes of the
company in any way and the Directors will promote females in the
Board and in the workforce wherever possible.
All the Directors are from an ethnic minority
background.
The company is committed to attract more
talented people to join the Board of Directors and to strictly
manage the company to continuously improve its strategic
decision-making capability and management. The Board will pay more
attention to the monitoring of the company's cashflow in order to
ensure sufficient capital for the implementation of the company's
strategies.
Corporate
social responsibility
We aim to conduct our business with honesty, integrity and
openness, respecting human rights and the interests of our
shareholders and employees. We aim to provide timely, regular and
reliable information on the business to all our shareholders and
conduct our operations to the highest standards.
Greenhouse Gas (GHG)
Emissions
The company is aware that it needs to measure its operational
carbon footprint in order to limit and control its environmental
impact. However, the nature and the very limited level of
operations during the period has made it impractical to measure its
carbon footprint. In the future, the company will only measure the
impact of its direct activities, as the full impact of the entire
supply chain of its suppliers cannot be measured practically.
The company has not made separate disclosures relating to energy
consumption & efficiency as the entity consumed less than
40,000 kWh of energy during the period.
In line with its broader strategic
vision, Beacon Rise will integrate a strong emphasis on
sustainability in its acquisition strategy. The company will
actively seek targets that exhibit unique strengths in green
development. This approach will ensure that acquisitions not only
meet financial objectives but also align with Beacon Rise's
environmental and social responsibility goals.
The Companies Regulations 2021
requires listed companies with over 500 employees to incorporate
Task Force on Climate-related Financial Disclosures ("TCFD") in its
financial statements. However, the disclosures are not applicable
for the company in this financial period due to its employee number
is below the required threshold.
Health and
Safety
We strive to create a safe and healthy
working environment for the wellbeing of our staff and create a
trusting and respectful environment, where all members of staff are
encouraged to feel responsible for the reputation and performance
of the company. We aim to establish a diverse and dynamic workforce
with team players who have the experience and knowledge of the
business operations and markets in which we operate. Through
maintaining good communications, members of staff are encouraged to
realise the objectives of the company and their own
potential.
Principal risks and uncertainties
|
The Board meets regularly and evaluates the
company's risk position. The key company risks and associated
control procedures and mitigation measures facing the company are
detailed below.
Credit risk
Credit risk arises from outstanding receivables. Management does
not expect any of these receivables to be non‑recoverable. The
amount of exposure to any individual counterparty is subject to a
limit, which is assessed by the Board.
The company considers the credit ratings of banks in which it holds
funds in order to reduce exposure to credit risk, and the monthly
bank reconciliations are circulated to Board for review.
Liquidity
risk
Liquidity risk arises from the company's management of working
capital. It is the risk that the company will encounter difficulty
in meeting its financial obligations as they fall due.
Controls over expenditure are carefully managed, in order to
maintain its cash reserves. The company also prepares annual cash
flow forecast and the Executive Director reviews it
quarterly.
Capital risk
management
The company's objectives when managing capital are to safeguard the
company's ability to continue as a going concern, in order to
provide returns for shareholders and benefits for other
stakeholders, and to maintain an optimal capital
structure.
Price risk and business
risk
The company is exposed to price risk primarily with the costs of
professional advisory services.
The nature of education technology companies is such that if the
students' level of performance falls or satisfaction with services
declines, annual retention rates may decline and, as a result, any
business acquired by the company may be adversely
affected.
Interest rate
risk
Management considers the interest rate risk as low.
Foreign investment and
exchange rate risks
Management considers the foreign investment and
exchange rate risks as low. The board will review the company's
foreign exchange exposure when the situation requires.
Compliance with UK
departments for education
Management considers the risk of non‑compliance of the relevant
regulations in UK education technology sector as low.
Following an acquisition, the company intends to choose to adopt
and follow the Department for Education's non‑statutory guidance
for providers of activities, after‑school clubs, tuition
establishments and other out of school service providers published
on 21 October 2020 (the "Guidance") or elements of the Guidance as
it sees fit. The Guidance is intended to act as a code of conduct
and safeguarding practice, and provides the best‑practice policies
and procedures that out of school service providers should follow.
It provides a framework of policies with respect to four primary
areas, namely: health and safety, safeguarding and child
protection, suitability determinations of staff and volunteers, as
well as implementation of compliance governance and complaints
procedures.
GDPR
Management considers the current risk of non‑compliance of GDPR as
low.
The operation in the education technology sector in the UK and/or
EU, they are likely to collect, process and store large amounts of
personal data. This will increase the company's potential exposure
under laws and regulations applicable in the UK and EU designed to
protect privacy and personal data. Such laws are becoming
increasingly rigorous and could be interpreted and applied in ways
that may have a material adverse effect on the business, financial
condition, results of operations and prospects of the company. The
GDPR and the UK GDPR will continue to be interpreted by data
protection regulators in the EEA and the United Kingdom. This may
require the company to make changes to its business practices,
which can be time‑consuming and expensive, and can generate
additional risks and liabilities.
The board will review its practices and policies at least annually
or when new regulations come into place.
IT
risk
Management considers the IT risk as high due to the nature of the
business of the acquiring targets. The system disruptions, security
breaches, computer virus attacks or unsuccessful development of
information technology systems could materially and adversely
affect the business of the company.
It is intending to have daily backups, regular tests and have
updated disaster plans and other system failures plans in
place.
Conflicts of
interest
Management considers the risks associated with conflict of interest
is low. The board will review the list of related parties and
related party transactions monthly.
The board reviewed the effectiveness of the company's risk
management and the internal controls on the financial reporting
procedures, and re‑assessed the probability of risk arising for the
financial period ended 31 December 2023; the board concluded that
the current risk management procedures and the internal control
systems were sufficient for the current operation. The board will
re-assess the risk management and the internal control system when
there is change to the operation.
Since the company's IPO on 25 March 2022, the key objective of the
company is the acquisition of investments. The board will reassess
the company's business direction to further define our acquisition
criteria.
Section 172 Statement
This section describes how the directors have
had regard to the matters set out in section 172(1)(a) to (f) of
the Companies Act 2006 in exercising their duty in good faith and
fairly to promote the success of the company for
the benefit of its stakeholders as a whole in
their decision making. The Directors continue to have regard to the
interests of the company's stakeholders, in the impact of its
activities on the community, the environment and the company's
reputation for good business conduct, when making decision. We
consider the company's major stakeholders to be our customers,
employees, suppliers, and shareholders.
Having regard to the
likely consequences of any decision in the long term
The Board is mindful that its strategic decisions can have long
term implications for the business and its stakeholders and these
implications are carefully assessed. Such assessment includes
ensuring that the long term outlook for developments in the
education technology segment in UK and EU areas (in respect of
product upgrading, growing demand and technological updating) is at
the forefront of long term strategic decisions.
Having regard to the
interests of the company's employees
The company had no employees other than its directors in both
period ended 31 December 2023 and the prior period.
Having regard to the
need to foster the company's business relationships with customers,
suppliers and others
The company did not undertake any activities in the period ended 31
December 2023. Until the company begins its acquisition, the only
business relationships it has are with its shareholders and
suppliers who provide professional services. The operational
requirements of suppliers and customers will be respected when they
arise.
Having regard to the impact of the
company's operations on the community and the
environment
The company did not carry out any activities in the period ended 31
December 2023, so it was very much a light touch operation in
respect of the community and the environment in the period.
However, we will support the appropriate community involvement and
will respect applicable environmental regulations in
future.
Having regard to the
desirability of the company maintaining a reputation for high
standards of business conduct
The Board recognises the importance of operating a strong corporate
governance framework and exercises strict oversight over the
company's activities in this respect.
The Executive Director maintains high standards of corporate
governance and ensures the Board is equipped to carry out its
duties, and to spend sufficient time on key areas that enable the
delivery of our strategic objects. Our corporate governance
framework clearly defines responsibilities and ensures that the
company has the appropriate systems and controls to ensure the
Board effectively oversees the business. The framework supports
effective decision‑making and helps the Directors discharge their
statutory duties, in particular, their duty to promote the
long‑term success of the company. The Board reviews a detailed
programme of matters and the strategic goal at least on an annual
basis to understand the challenges the company and the company's
acquiring target face.
Having regard to the
need to act fairly between members of the company
The Board takes feedback from a wide range of shareholders and
endeavours at every opportunity to pro-actively engage with all
shareholders (via regular news porting - RNS) and engage with any
specific shareholders in response to particular queries they may
have from time to time. The Board considers that its key decisions
during the period have impacted equally on all members of the
company.
Key
Personnel
The only employees in the company are the Directors, who are all
considered to be key management personnel.
Xiaobing Wang, Age 45 ‑ Chief
Executive Officer
Mr. Wang has over 22 years of experience in the education industry.
Having started his career as a teacher, he is currently an
executive director and chairman of the Board of Jiayi, a position
he has held since 2011. He has served various positions within the
Jiayi group over the years. Since 2016, Mr. Wang has actively led
investments in the UK education sector, on behalf of Jiayi
including its acquisition of a UK nursery group. He was appointed
the vice president of the Committee of Tutorial Experts of the
Chinese Association for Non‑Government Education in April 2018, and
has acted as the president of the Association of Education and
Tuition of Beijing Haidian District Zhongguancun Federation of
Social Organisations since August 2015. Mr. Wang received an
executive master of business administration degree from Nanjing
University in March 2015. He is pursuing a doctoral degree of
education industry management at China University of Mining and
Technology.
Yunxia Wang, Age 41 ‑
Non‑Executive Director
Ms. Wang has over 15 years of experience within the finance
industry in various multi‑national corporations including as a
senior accountant at Ernst & Young in Shanghai from 2006 to
2011 and as accounting manager, then financial controller for RIS
Recycling Trading Co. Ltd (based in the UK) from 2013 to 2019. From
2019, Ms. Wang has continued to engage in financial management,
budgeting and tax planning as a sole trader consulting for various
businesses. Ms. Wang received a Bachelor Degree in Economics from
Shanghai Normal University in 2005.
John Parker,
Age 64 ‑ Non‑Executive Director
Mr. Parker has significant financial
and international capital markets experience, having previously led
institutional equity distribution platforms and/or broker dealers
in New York and London for global investment banks Salomon Brothers
and Lehman Brothers in addition to European banks including
Santander, ING and WestLB. He was also a partner at STJ Advisors, a
leading capital markets advisory firm and a senior consultant at
Rivel, the leading investor perception research firm globally. He
started his career in Silicon Valley in outside technology sales.
He is based in London and is a senior capital markets advisor to
the Board, C-Suite and investor relations teams, providing
experienced insight into valuation optimisation and best in class
governance. He has broad connectivity across private equity, asset
management, alternative investments, venture capital and the
banking industry. He has successfully participated in over 130 IPO
and secondary transactions, helping to raise over $25 billion. Mr.
Parker received a degree in economics from the University of
California, Irvine and an MBA from the Anderson School at
UCLA.
This report was approved by the board on 10
April 2024 and signed on its behalf.
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER
2023
The directors present their report and the
financial statements for the 9 months ended 31 December 2023. The
company has changed its accounting reference date to 31 December.
The last financial statements were prepared for the year ended 31
March 2023.
The principal activity of the company is that
of a holding company to acquire the companies in the primary and
secondary segment of the education technology sectors.
The loss for the period, after taxation,
amounted to £93,536 (year
ended 31 March 2023 - £272,702), including costs of equity
transaction of £Nil (year ended 31 March 2023 - £Nil).
The directors do not intend to declare a
dividend in respect of the period under review (year ended 31 March
2023 - £nil).
The directors who served during the period and
subsequently were:
Xiaobing Wang
|
Yunxia Wang
|
John Parker
|
|
The director who served on 21 November 2021 and
resigned on 19 September 2023 during the period was Fansheng
Guo.
Details of the Directors' holding of Ordinary
Shares are set out in the Director's remuneration Report
below.
Financial Risk
& Management
The overall objective of the Board is to set
policies that seek to reduce risk as far as practical without
unduly affecting the company's competitiveness and flexibility.
Further details regarding these policies can be referenced in the
Strategic Report and in Note 19.
Share
Capital
Details of the company's share capital,
together with details of the movements since incorporation, are
shown in Note 15. The company has one class of Ordinary Share, and
all shares have equal voting rights and rank pari passu for the
distribution of dividends and repayment of capital.
Substantial
Shareholders
At 31 December 2023, the company had been
informed of the following substantial interests over 3% of the
issued Share capital of the company:
Name
|
No. of
Ordinary Shares
|
% of
Shareholding
|
|
|
|
Xiaobing Wang
|
840,000
|
74.87%
|
Cai Hui
|
55,000
|
4.90%
|
Li Dongming
|
38,000
|
3.39%
|
Chen Xuanyu
|
36,000
|
3.21%
|
Balance Capital Group Ltd
|
35,000
|
3.12%
|
Greenhouse gas
emissions, energy consumption and energy efficiency action
The company has not made separate disclosures
relating to energy consumption & efficiency as the entity
consumed less than 40,000 kWh of energy during the
period.
Corporate
Governance Statement
For the period ended 31 December
2023, the Board consisted of an executive director Mr
Xiaobing Wang and two non-executive Directors Ms Yunxia Wang and Mr
John Parker. Mr Fansheng Guo resigned in September 2023 and was
replaced by John Parker.
As a company admitted to the Standard Segment
of the Official List, the company is not required to comply with
the provisions of the UK Corporate Governance Code. However,
considerations have been made by the Board on certain aspects of
the UK Corporate Governance Code to ensure that appropriate
standards of corporate governance are maintained as described
below:
(a) the Board recognises the value of impartial oversight brought
to the company by the inclusion of directors characterised as
independent for the purposes of the UK Corporate Governance Code.
The UK Corporate Governance Code recommends that boards are
comprised of at least half independent non‑executive directors
excluding the chairman. Whereas, in the view of the Board, each of
the non‑executive directors presents attributes consistent with
that of an independent director, the Board recognises that the
additional time committed by Ms.Yunxia Wang to the finance function
of the company as a non‑executive director is likely an impediment
to her characterisation as independent. Consequently, for the
period of time prior to an acquisition, the Board comprises one
independent non‑executive director, Mr. John Parker. Following an
acquisition, the Board will re‑evaluate the need for additional
board balance between independent and non‑independent Directors;
and
(b) once an acquisition is made, the Board will have nomination,
remuneration and/or audit committees. The Board as a whole will
instead review its size, structure and composition, the scale and
structure of the Directors' fees (taking into account the interests
of Shareholders and the performance of the company), take
responsibility for the appointments on the company's financial
performance. Following an acquisition, the Board intends to put in
place nomination, remuneration and audit committees.
As at the date of these financial statements, the Board has a share
dealing code that complies with the requirements of the Market
Abuse Regulation. All persons discharging management
responsibilities (comprising only the Directors at the date of
these financial statements) shall comply with the share dealing
code from the date of admission. The Board will also address issues
relating to internal control and the approach to risk
management.
Following an acquisition, the company may, in future, seek to
voluntarily comply with the UK Corporate Governance Code, in
addition to the establishment of committees referred to above. The
company may also seek transfer from a Standard Listing to either a
Premium Listing or other appropriate listing venue, subject to
fulfilling the relevant eligibility criteria at the time. Following
any such transfer, the company would comply with the continuing
obligations and corporate governance then applicable.
The board authorised the Executive Director to operate the daily
management, including communicating with investors, exploring
potential investment opportunities and monitoring daily operating
expenditure following the approval of cash flow. Board meetings
will be held upon significant matters. During the financial period,
no board meeting was held and the decision on share subscription
and listing were both made in the prior periods with all three
directors attending the meeting.
Directors will continue to follow
the current corporate governance processes in 2024 and ensure the
company maintains the highest standards of regulatory compliance.
The company devotes to be an open and transparent organisation for
its rigorous governance in the public domain. This can be achieved
through continuous learning and focusing on the latest development
within the regulatory frameworks and corporate governance code. In
the 2023 AGM, a resolution was passed for the Company to issue
58,333 new shares in the post balance sheet date
period to provide additional working
capital to the Company to ensure sufficient liquidity in its
operations. The
new shares were issued in February
2024.
External
Auditor
PKF Littlejohn LLP were appointed auditors to the company and have
expressed their willingness to remain in office. The Board
considers auditor independence and objectivity and the
effectiveness of the audit process. It also
considers the nature and extent of
the non‑audit services supplied by the auditor reviewing the ratio
of audit to non‑audit fees and ensures that an appropriate
relationship is maintained between the company and its external
auditor.
As part of the decision to recommend the appointment of the
external auditor, the Board considers the tenure of the auditor in
addition to the results of its review of the effectiveness of the
external auditor and considers whether there should be a full
tender process. There are no contractual obligations restricting
the Board's choice of external auditor. The company has a policy of
controlling the provision of non‑audit services by the external
auditor in order that their objectivity and independence are
safeguarded.
Internal financial
controls
Financial controls have been established so as to provide
safeguards against unauthorised use or disposition of the assets,
to maintain proper accounting records and to provide reliable
financial information for internal use.
Key financial controls include:
a) a schedule of matters reserved for the approval of the
Board;
b) evaluation, approval procedures and risk assessment for
acquisitions; and
c) close involvement of the Executive Director in the
day‑to‑day operational matters of the company.
Shareholder
Communications
The company uses a regulatory news service and its corporate
website (www.beaconrise.uk) to ensure that the latest
announcements, press releases and published financial information
are available to all shareholders and other interested parties.
The Annual General Meeting is used to communicate with both
institutional shareholders and private investors and all
shareholders are encouraged to participate. Separate resolutions
are proposed on each issue so that they can be given proper
consideration and there is a resolution to approve the Annual
Report and Financial Statements. The company counts all proxy votes
and will indicate the level of proxies lodged on each resolution
after it has been dealt with by a show of hands.
Directors'
Remuneration Report
Remuneration Policies
(audited)
The remuneration policy of the
company is that the Directors shall be paid from the date of
appointment on a monthly basis. The company paid all deferred
remuneration to all directors in September 2023 after the PAYE
system was well set up in HMRC.
After an acquisition is made, a remuneration committee will be set
up and reassess an appropriate level of Directors' remuneration and
it is envisaged that the remuneration policy will assist to
attract, retain and motivate Executive Directors and senior
management of a high calibre with a view to encouraging commitment
to the development of the company and for long term enhancement
of shareholder value. The Board believes
that share ownership by Directors
strengthens the link between their personal interests and those of
shareholders although there is no formal
shareholding policy in place.
The current Directors' remuneration comprises a basic fee and at
present, there is no bonus or long-term incentive plan in operation
for the Directors.
Service contracts (audited)
The Directors entered into Service Agreements with the company and continue to be employed until
terminated by the company or employees. Either party may terminate the agreement by giving the other
not less than three months' notice in writing. In the event of a material breach of contract the breaching
party shall be liable for the losses caused to observant party. Each Director is paid at a rate per annum as
follows:
Xiaobing Wang
|
-
|
£35,000
|
Yunxia Wang
|
-
|
£35,000
|
Fansheng Guo
|
-
|
£25,000
|
John Parker
|
-
|
£25,000
|
Particulars of Directors' Remuneration
(audited)
Particulars of directors' remuneration, required to be audited
under the Companies Act 2006, are given in Note 9.
No deferred remuneration at the period end for each
Director.
There were no performance measures associated with any aspect of
the Director's remuneration during the period.
Payments to past Directors (audited)
There are no past Directors.
Payments for loss of office (audited)
There were no payments for loss of
office.
Bonus and incentive plans (audited)
There were no bonus or incentive plans in place during
the period.
Percentage change in the remuneration
of the Chief Executive (unaudited)
There was no change to the remuneration of the
executive Director.
Political Donations
The company did not make any donations to political
parties in the period.
Directors' interests in shares
(audited)
The Company has no Director shareholder requirements.
The beneficial interest of the Director in the
Ordinary Share Capital of the company at 31
December 2023 was:
|
Ordinary
Shares
|
Percentage of issued share
capital 31 December 2023
%
|
Xiaobing
Wang
|
840,000
|
74.87%
|
Interests of Employee
The company had no employees other than its Directors during the
period.
Business relationships with suppliers, customers and
others
The section 172 statement in this Annual Report sets out the
details of the management of the business relationships with
customers, suppliers and others.
Impact of operations on the community
and environment
The company has no operations that impact upon the community or
environment currently. However, upon a successful acquisition, the
Board will review its Health, Safety & Environment and other
policies, work responsibility and monitor the impact of operations
on the community and environment.
Maintain a reputation for high
standards of business conduct
The Corporate Governance Statement in this this
Annual Report sets out the Board structure and Board meetings held
during the financial period, together with the experience of the
Board and the company's policies and procedures.
Act fairly as between
members of the company
The section 172 statement in this Annual Report sets out the
details regarding acting fairly as between members of the
company.
Disclosure and
Transparency Rules
Details of the company's share capital are
given in Note 15. None of the shares carry any special rights with
regard to the control of the company. There are no known
arrangements under which the financial rights are held by a person
other than the holder and no known agreements or restrictions on
share transfers and voting rights. As far as the company is aware,
there are no persons with significant direct or indirect holdings
other than the Directors and other significant
shareholders.
The provisions covering the appointment of
directors are contained in the company's articles of association,
any changes to which require shareholder approval.
There are no significant agreements to which
the company is party that take effect, alter or terminate upon a
change of control following a takeover bid and no agreements for
compensation for loss of office or employment that become effective
as a result of such a bid.
On 19 November 2021 Mr. Wang signed a letter of
undertaking addressed to the company, and acknowledged by the
companies associated with him, for and on behalf of himself and his
associated companies, that any acquisition opportunities in the
education technology sector in the UK or European Union originated
by him will be offered to the company in the first instance for its
right of first refusal. The letter is entered into by way of deed
and is governed by English law.
Directors' responsibilities
statement
|
The directors are responsible for preparing the
Annual Report and the financial statements, in accordance with
applicable law and regulations.
Company law requires the directors to prepare
financial statements for each financial year. Under that law the
directors have prepared the company financial statements in
accordance with UK-adopted international accounting standards and
with the requirements of Companies Act 2006.
Under company law the directors must not
approve the financial statements unless they are satisfied that
they give a true and fair view of the state of affairs of the
company and of the profit or loss of the company for that
period.
In preparing the financial statements, the
directors are required to:
·
select suitable accounting policies and then
apply them consistently;
·
make judgments and accounting estimates that
are reasonable and prudent;
·
ensure statements comply with UK-adopted
international accounting standards; and
·
prepare the financial statements on the going
concern basis unless it is inappropriate to presume that the
company will continue in business.
The directors are responsible for keeping
adequate accounting records that are sufficient to show and explain
the company's transactions and disclose with reasonable accuracy at
any time the financial position of the company and enable them to
ensure that the company financial statements comply with the
Companies Act 2006. They are also responsible for safeguarding the
assets of the company and hence for taking reasonable steps for the
prevention and detection of fraud and other
irregularities.
The financial statements are
published on the company's website http://beaconrise.uk.
The work carried out by the Auditor does not involve consideration
of the maintenance and integrity of this website and accordingly,
the Auditor accepts no responsibility for any changes that have
occurred to the financial statements since they were initially
presented on the website. Visitors to the website need to be aware
that legislation in the United Kingdom covering the preparation and
dissemination of the financial statements may differ from
legislation in their jurisdiction.
Requirements of the Listing Rules
Listing Rules 9.8.4 requires the
company to include certain information in a single identifiable
section of the Annual Report or a cross reference table indicating
where the information is set out. The Directors confirm that there
are no disclosures required in relation to Listing Rule
9.8.4.
Auditor
Information
Each of the persons
who are Directors at the time when this Directors' report is
approved has confirmed that:
·
so far as the Director is aware, there is no
relevant audit information of which the company's auditors are
unaware, and
·
the Director has taken all the steps that ought
to have been taken as a director in order to be aware of any
relevant audit information and to establish that the company's
auditors are aware of that information.
Directors'
Indemnity Provisions
The company has not implemented Directors and
Officers Liability Indemnity insurance as at 31 December 2023. The
Board will seek to have adequate insurance in place when an
acquisition target is presented.
Going
concern
After making enquiries, the Directors have a
reasonable expectation that the company has adequate resources to
continue in operational existence for the foreseeable future.
Further details are given in Note 1.1 to the Financial Statements.
For this reason, the Directors continue to adopt the going concern
basis in preparing the financial statements.
Post year end
events
The company issued 58,333 ordinary shares at £1.20 each on 14 February 2024.
Auditors
The auditors, PKF Littlejohn LLP, will be
proposed for reappointment in accordance with section 485 of the
Companies Act 2006.
This report was approved by the
board on 10 April 2024 and signed on its behalf.
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BEACON RISE HOLDINGS PLC
Opinion
We have audited the financial
statements of Beacon Rise Holdings Plc (the 'company') for the 9
months period ended 31 December 2023 which comprise of the
Statement of Comprehensive Income, the Statement of Financial
Position, the Statement of Changes in Equity, the Statement of Cash
Flows and notes to the financial statements, including significant
accounting policies. The financial reporting framework that has
been applied in their preparation is applicable law and UK-adopted
international accounting standards.
In our opinion, the financial
statements:
· give a true and fair view of the state of the company's affairs as at 31 December 2023 and of its loss for the period then ended;
· have been properly prepared in accordance with UK-adopted international accounting standards; and
· have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance
with International Standards on Auditing (UK) (ISAs (UK)) and
applicable law. Our responsibilities under those standards are
further described in the Auditor's responsibilities for the audit
of the financial statements section of our report. We are
independent of the company in accordance with the ethical
requirements that are relevant to our audit of the financial
statements in the UK, including the FRC's Ethical Standard as
applied to listed public interest entities, and we have fulfilled
our other ethical responsibilities in accordance with these
requirements. We believe that the audit evidence we have obtained
is sufficient and appropriate to provide a basis for our
opinion.
Conclusions relating to going concern
In auditing the financial
statements, we have concluded that the director's use of the going
concern basis of accounting in the preparation of the financial
statements is appropriate. Our evaluation of the directors'
assessment of the company's ability to continue to adopt the going
concern basis of accounting included:
· Obtaining and reviewing the company's forecast financial information, which covers a
period of at least 12 months from when the financial statements are authorised for issue;
· Assessing and challenging management judgements and estimates and key inputs and
agreeing these to supporting documentation;
· Evaluating the mathematical accuracy of the forecast and comparing the forecast to the
historic performance of the entity to assess management's forecasting accuracy;
· Performing sensitivity analysis on the cash forecast and assessing the impact of
sensitivity scenarios on the cash position over the going concern period;
· Assessing whether the forecasts are in line with our understanding of the entity and
management's strategic plans; and
· Reviewing the adequacy of management's disclosure in the financial statements.
Based on the work we have performed,
we have not identified any material uncertainties relating to
events or conditions that, individually or collectively, may cast
significant doubt on the company's ability to continue as a going
concern for a period of at least twelve months from when the
financial statements are authorised for issue.
Our responsibilities and the
responsibilities of the directors with respect to going concern are
described in the relevant sections of this
report.
Our
application of materiality
The scope of our audit was
influenced by our application of materiality. We set certain
quantitative thresholds for materiality. These, together with
qualitative considerations, helped us to determine the scope of our
audit and the nature, timing and extent of our audit procedures on
the individual financial statement line items and disclosures and
in evaluating the effect of misstatements, both individually and in
aggregate, on the financial statements as a whole.
Materiality for the financial
statements as a whole
|
£14,300 (31
March 2023: £19,000)
|
Basis of materiality
|
5% of net assets (31 March 2023: 5%
of net assets)
|
Rationale for the
benchmark
|
Net assets was used as the basis for
calculating materiality as the company is not yet revenue
generating and the company's assets are key in managing planned
future acquisitions as described below.
The company intends to acquire a
company or business in the education technology sector. However, no
acquisitions were made within the financial reporting period, and
as such, there are relatively few transactions during the year as
the company is a cash shell company. The majority of costs incurred
relate to administrative expenses, thus we consider the net assets
position of the company to be of most interest to the primary users
of the financial statements, given the nature of the company's
operations during the year.
|
Rationale for the percentage
applied
|
The percentage applied to the
benchmark has been selected to bring into scope all significant
classes of transactions, account balances and disclosures relevant
for the shareholders, and also to ensure that matters that would
have a significant impact on the results were appropriately
considered.
|
Performance materiality of £10,010 at
70% of materiality (31 March 2023: £13,300 at 70% of
materiality)
|
In determining performance
materiality, we considered the:
· the number and quantum of identified misstatements in the
prior year audit;
· management's attitude to correcting misstatements
identified;
· our cumulative knowledge of the company and its
environment;
· the consistency in the level of judgement required in key
accounting estimates; and
· the stability in key management personnel.
|
We use performance materiality to
reduce to an appropriately low level the probability that the
aggregate of uncorrected and undetected misstatements exceeds
overall materiality. Specifically, we use performance materiality
in determining the scope of our audit and the nature and extent of
our testing of account balances, classes of transactions and
disclosures, for example in determining sample sizes.
We have agreed with those charged
with governance that we would report any individual audit
difference in excess of £715 (31 March 2023: £950) as well as
differences below this threshold that, in our review, warranted
reporting on qualitative grounds.
Our
approach to the audit
In designing our audit, we
determined materiality, as above, and assessed the risk of material
misstatement in the financial statements. In particular, we
tailored the scope of our audit to ensure that we performed
sufficient audit work to be able to give an opinion on the
financial statement as a whole, taking into account the cash shell
nature of the company. We looked at areas involving accounting
estimates and judgement by the directors, being the going concern,
and considered future events that are inherently uncertain such as
the company's plan of acquisition. We also addressed the risk of
management override of internal controls, including evaluating
whether there was evidence of bias by management that represented a
risk of material misstatement due to fraud. Our audit was performed
from our London office with regular contact with management and the
directors throughout the audit. This, in conjunction with
additional procedures performed, gave us appropriate evidence for
our opinion on the company's financial statements.
Key
audit matters
Key audit matters are those matters
that, in our professional judgment, were of most significance in
our audit of the financial statements of the current period and
include the most significant assessed risks of material
misstatement (whether or not due to fraud) we identified, including
those which had the greatest effect on: the overall audit strategy,
the allocation of resources in the audit; and directing the efforts
of the engagement team. These matters were addressed in the context
of our audit of the financial statements as a whole, and in forming
our opinion thereon, and we do not provide a separate opinion on
these matters.
Key Audit Matter
|
How our scope addressed this matter
|
Going concern (note 1.1)
|
|
The company was formed as an
acquisition vehicle and requires
sufficient cash to execute its objective.
As at 31 December 2023, the company
has incurred losses amounting to
£93,536 (31 March 2023: £272,702) and
holds cash and cash equivalents of
£344,576 (31 December 2023: £555,125).
We have considered going concern to
be a key audit matter due to the losses
incurred during the year, in conjunction
with the amount of reduced cash held at
year-end when compared to the
previous period.
|
Our work in this area included:
· Understanding directors’ process of
performing their going concern assessment;
· Evaluating the assessment provided by
the directors and considering its
appropriateness in light of our understanding of
the company including corroboration where
applicable of the underlying key assumptions
and inputs used in the going concern
assessment;
· Obtaining and reviewing forecasts from
management and evaluating their
mathematical accuracy and comparing the
forecast to the historic performance of the
entity to assess management’s forecasting
accuracy;
· Verifying the level of committed and
contracted expenditure, evidenced through the
contracts and committed expenditure incurred
in the current year, over the going concern
period in comparison to the latest level of cash
at bank;
·
Obtaining copies of the latest
bank
statements and any financing arrangements
completed post period end to assess liquidity;
and
·
Reviewing the adequacy of
management’s
disclosure in the financial statements.
· Based on the audit procedures performed,
we are satisfied that the going concern basis of
preparation is appropriate and has been
adequately disclosed.
|
Other information
The other information comprises the
information included in the annual report, other than the financial
statements and our auditor's report thereon. The directors are
responsible for the other information contained within the annual
report. Our opinion on the financial statements does not cover the
other information and, except to the extent otherwise explicitly
stated in our report, we do not express any form of assurance
conclusion thereon. Our responsibility is to read the other
information and, in doing so, consider whether the other
information is materially inconsistent with the financial
statements or our knowledge obtained in the course of the audit, or
otherwise appears to be materially misstated. If we identify such
material inconsistencies or apparent material misstatements, we are
required to determine whether this gives rise to a material
misstatement in the financial statements themselves. If, based on
the work we have performed, we conclude that there is a material
misstatement of this other information, we are required to report
that fact.
We have nothing to report in this
regard.
Opinions on other matters prescribed by the Companies Act
2006
In our opinion the part of the
directors' remuneration report to be audited has been properly
prepared in accordance with the Companies Act 2006.
In our opinion, based on the work
undertaken in the course of the audit:
· the information given in the strategic report and the directors' report for the financial year
for which the financial statements are prepared is consistent with the financial statements; and
· the strategic report and the directors' report have been prepared in accordance with
applicable legal requirements.
Matters on which we are required to report by
exception
In the light of the knowledge and
understanding of the company and its environment obtained in the
course of the audit, we have not identified material misstatements
in the strategic report or the directors' report.
We have nothing to report in respect
of the following matters in relation to which the Companies Act
2006 requires us to report to you if, in our opinion:
· adequate accounting records have not been kept, or returns adequate for our audit have
not been received from branches not visited by us; or
· the financial statements and the part of the directors' remuneration report to be audited
are not in agreement with the accounting records and returns; or
· certain disclosures of directors' remuneration specified by law are not made; or
· we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the
directors' responsibilities statement, the directors are
responsible for the preparation of the financial statements and for
being satisfied that they give a true and fair view, and for such
internal control as the directors determine is necessary to enable
the preparation of financial statements that are free from material
misstatement, whether due to fraud or error.
In preparing the financial
statements, the directors are responsible for assessing the
company's ability to continue as a going concern, disclosing, as
applicable, matters related to going concern and using the going
concern basis of accounting unless the directors either intend to
liquidate the company or to cease operations, or have no realistic
alternative but to do so.
Auditor's responsibilities for the audit of the financial
statements
Our objectives are to obtain
reasonable assurance about whether the financial statements as a
whole are free from material misstatement, whether due to fraud or
error, and to issue an auditor's report that includes our opinion.
Reasonable assurance is a high level of assurance but is not a
guarantee that an audit conducted in accordance with ISAs (UK) will
always detect a material misstatement when it exists. Misstatements
can arise from fraud or error and are considered material if,
individually or in the aggregate, they could reasonably be expected
to influence the economic decisions of users taken on the basis of
these financial statements.
Irregularities, including fraud, are
instances of non-compliance with laws and regulations. We design
procedures in line with our responsibilities, outlined above, to
detect material misstatements in respect of irregularities,
including fraud. The extent to which our procedures are capable of
detecting irregularities, including fraud is detailed
below:
· We obtained an understanding of the company and the sector in which it operates to identify
laws and regulations that could reasonably be expected to have a direct effect on the financial
statements.We obtained our understanding in this regard through discussions with management,
application of cumulative audit knowledge and experience of the sector and similar entities.
· We determined the principal laws and regulations relevant to the company in this regard to be
those arising from:
o Companies Act 2006;
o UK-adopted international accounting standards;
o Tax and VAT Regulations;
o Rules published by the Financial Conduct Authority ('FCA') and contained in the Listing Rules
sourcebook which is part of the FCA Handbook;
o Disclosure Guidance and Transparency Rules; and
o Anti-bribery and anti-money laundering regulations.
· We designed our audit procedures to ensure the audit team considered whether there were any
indications of non-compliance by the company with those laws and regulations. These procedures
included, but were not limited to:
o Holding discussions
with management and considering any known or suspected instances
of
non-compliance with laws and regulations or
fraud;
o Reviewing board
meeting minutes;
o Reviewing
Regulatory News Service (RNS) announcements; and
o Reviewing legal and
regulatory correspondence, and related legal and professional fee
incurred in the year.
· We also identified the risks of material misstatement of the financial statements due to fraud.
We considered, in addition to the non-rebuttable presumption of a risk of fraud arising from
management override of controls, that the potential for management bias was identified in relation
to going concern. We addressed this by challenging the assumptions and judgements made by
management in their assessment of the going concern basis of accounting, and by ensuring that
there were adequate disclosures included in the respective notes including the disclosures within critical accounting estimates.
· As in all of our audits, we addressed the risk of fraud arising from management override
of controls by performing audit procedures which included, but were not limited to: the testing of
journals; reviewing accounting estimates for evidence of bias; and evaluating the business rationale
of any significant transactions that are unusual or outside the normal course of business.
Because of the inherent limitations
of an audit, there is a risk that we will not detect all
irregularities, including those leading to a material misstatement
in the financial statements or non-compliance with regulation.
This risk increases the more that compliance with a law or
regulation is removed from the events and transactions reflected in
the financial statements, as we will be less likely to become aware
of instances of non-compliance. The risk is also greater regarding
irregularities occurring due to fraud rather than error, as fraud
involves intentional concealment, forgery, collusion, omission or
misrepresentation.
A further description of our
responsibilities for the audit of the financial statements is
located on the Financial Reporting Council's website
at: www.frc.org.uk/auditorsresponsibilities.
This description forms part of our auditor's
report.
Other matters which we are required to
address
We were appointed by the board of
directors of Beacon Rise Holdings Plc on 6 May 2022 to audit the
financial statements for the period ending 31 March 2022 and
subsequent financial periods. Our total uninterrupted period of
engagement is three years, covering the period ending 31 March 2022
to 31 December 2023. Beacon Rise Holdings Plc changed its financial
year end from 31 March to 31 December in the current
period.
The non-audit services prohibited by
the FRC's Ethical Standard were not provided to the company and we
remain independent of the company in conducting our
audit.
Our audit opinion is consistent with
the additional report to the board of directors.
Use
of our report
This report is made solely to the
company's members, as a body, in accordance with Chapter 3 of Part
16 of the Companies Act 2006. Our audit work has been
undertaken so that we might state to the company's members those
matters we are required to state to them in an auditor's report and
for no other purpose. To the fullest extent permitted by law,
we do not accept or assume responsibility to anyone, other than the
company and the company's members as a body, for our audit work,
for this report, or for the opinions we have formed.
Mark Ling (Senior Statutory Auditor)
For
and on behalf of PKF Littlejohn LLP
Statutory Auditor
|
15
Westferry Circus
Canary
Wharf
London E14
4HD
|
10 April 2024
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER
2023
|
|
Period ended
31 December
|
Year ended
31 March
|
|
Note
|
2023
|
2023
|
|
|
£
|
£
|
Administrative expenses
|
7
|
(92,563)
|
(272,702)
|
Loss from operations
|
|
(92,563)
|
(272,702)
|
Finance costs
|
10
|
(973)
|
|
Loss before taxation
|
|
(93,536)
|
(272,702)
|
|
|
|
|
Taxation on loss of ordinary activities
|
11
|
-
|
-
|
Loss for the period/year from continuing operations
|
|
(93,536)
|
(272,702)
|
|
|
|
|
Other comprehensive
income
|
|
-
|
-
|
Total comprehensive loss for the period/year attributable
to shareholders
|
|
(93,536)
|
(272,702)
|
Earnings per share (basic and dilutive)
|
14
|
(0.08)
|
(0.24)
|
The statement of comprehensive income has been prepared on the
basis that all operations are continuing operations.
The accompanying notes on pages 27 to 37 form part of these
financial statements.
|
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2023
|
Period Ended 31 December 2023
|
Year Ended 31 March 2023
|
Note
|
£
|
£
|
Assets
|
|
|
|
Current assets
|
|
|
|
Other receivables
|
12
|
10,552
|
15,325
|
Cash and cash equivalents
|
|
344,576
|
555,125
|
Total current assets
|
|
355,128
|
570,450
|
Total assets
|
|
355,128
|
570,450
|
Liabilities
|
|
|
|
Current liabilities
|
|
|
|
Trade and other liabilities
|
13
|
69,959
|
191,745
|
Total current liabilities
|
|
69,959
|
191,745
|
Total liabilities
|
|
69,959
|
191,745
|
Net
assets
|
|
285,169
|
378,705
|
Issued capital and reserves
|
|
|
|
Share capital
|
15
|
1,122,000
|
1,122,000
|
Retained earnings
|
16
|
(836,831)
|
(743,295)
|
TOTAL
EQUITY
|
|
285,169
|
378,705
|
|
The accompanying notes on pages 27 to 37 form
part of these financial statements.
The financial statements were approved and
authorised for issue by the board of directors on and were signed
on its behalf by:
Xiaobing Wang
10 April 2024
Director
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31
DECEMBER 2023
|
Share capital
|
Shares to be issued
|
Retained earnings
|
Total equity
|
|
|
£
|
£
|
£
|
£
|
|
At 1 April 2022
|
1,087,000
|
35,000
|
(470,593)
|
651,407
|
|
Comprehensive
loss for the year
|
|
|
|
|
|
Loss for the year
|
-
|
-
|
(272,702)
|
(272,702)
|
|
Total comprehensive loss for the year
|
-
|
-
|
(272,702)
|
(272,702)
|
|
Contributions by and distributions to
owners
|
|
|
|
|
|
Issue of share capital
|
35,000
|
(35,000)
|
-
|
-
|
|
Transactions with owners in own
capacity
|
35,000
|
(35,000)
|
-
|
-
|
|
Balance at 31 March 2023
|
1,122,000
|
-
|
(743,295)
|
378,705
|
At 1 April
2023
|
1,122,000
|
-
|
(743,295)
|
378,705
|
|
Comprehensive loss for the period
|
|
|
|
|
|
Loss for the period
|
-
|
-
|
(93,536)
|
(93,536)
|
|
Total comprehensive loss for the
period
|
-
|
-
|
(93,536)
|
(93,536)
|
|
Contributions by and distributions to
owners
|
|
|
|
|
|
Issue of share capital
|
-
|
-
|
-
|
-
|
|
Transactions with owners in own
capacity
|
-
|
-
|
-
|
-
|
|
Balance at 31 December 2023
|
1,122,000
|
-
|
(836,831)
|
285,169
|
The accompanying notes on pages 27 to 37 form
part of these financial statements.
|
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER
2023
|
|
Period Ended 31 December 2023
|
Year Ended 31 March 2023
|
|
|
£
|
£
|
Cash flows from operating activities
|
|
|
|
Loss for the period/year
|
|
(93,536)
|
(272,702)
|
|
|
|
|
Finance costs
|
|
973
|
|
|
|
|
|
Changes in
working capital:
|
|
|
|
Decrease/(increase) in other
receivables
|
|
4,773
|
(8,976)
|
(Decrease)/increase in trade and other
payables
|
|
(121,786)
|
10,330
|
Net cash flow from operating
activities
|
|
(209,576)
|
(271,348)
|
Cash flows from financing activities
|
|
|
|
Proceeds from issue of shares
|
|
-
|
-
|
Interest paid
|
|
(973)
|
|
Proceeds from shares to be issued
|
|
-
|
-
|
Net cash flow from financing
activities
|
|
(973)
|
-
|
Net increase in cash and cash
equivalents
|
|
(210,549)
|
(271,348)
|
Cash and cash equivalents at the beginning of
the period/year
|
|
555,125
|
826,473
|
Cash and cash
equivalents at the end of the period/year
|
|
344,576
|
555,125
|
The accompanying notes on pages 27 to 37 form
part of these financial statements.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER
2023
1. Accounting
policies
1.1 Going
concern
The financial statements have been prepared on
a going concern basis, which assumes that the company will continue
to meet its liabilities as they fall due.
The total comprehensive loss for the financial
period were £93,536 (year
ended 31 March 2023 - £272,702).
The Directors review the company's financial forecast against the
quarterly management accounts to assess the company's working
capital requirement. The company has sufficient cash at bank of
£345k to meet its forecasted liabilities based on committed cash
out flows and the company will carry out further fundraising when
suitable acquisition targets are found. The company issued 58,333
ordinary shares on 14 February 2024.
It is on these considerations that the
Directors have a reasonable expectation that the company has
sufficient fund and adequate resources to continue in operational
existence for the foreseeable future. Accordingly, they continue to
adopt the going concern basis in preparing the financial
statements.
1.2 Foreign
currency
In preparing the financial statements of the
company, transactions in currencies other than the entity's
functional currency (foreign currencies) are recognised at the
rates of exchange prevailing at the dates of the transactions. At
the end of each reporting period, monetary items denominated in
foreign currencies are retranslated at the rates prevailing at that
date.
Exchange differences on monetary items are recognised in profit or
loss in the year in which they arise.
1.3
Taxation
Income tax expense represents the sum of the
tax currently payable.
Current
tax
The tax currently payable is based on taxable
profit for the year. Taxable profit differs from 'profit before
tax' as reported in the Statement of comprehensive income because
of items of income or expense that are taxable or deductible in
other years and items that are never taxable or deductible. The
company's current tax is calculated using tax rates that have been
enacted or substantively enacted by the end of the reporting
period.
Deferred
tax
Deferred taxation is provided for by
using the statement of financial position method, providing for
temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used
for taxation purposes. The amount of deferred tax provided is based
on the expected manner of realisation or settlement of the carrying
amount of assets and liabilities, using tax rates enacted, or
substantively enacted, at the reporting date.
A deferred tax asset is recognised
only to the extent that it is probable that future taxable profits
will be available against which the deferred tax asset can be
utilised. Deferred tax assets are reduced to the extent that it is
no longer probable that the related tax benefit will be
realised.
1.4 Cash and cash
equivalents
Cash and cash
equivalents comprise cash on hand and demand deposits, together
with other short‑term, highly liquid investments maturing within 90
days from the date of acquisition that are readily convertible into
known amounts of cash and which are subject to an insignificant
risk of changes in value.
Cash and cash
equivalents are stated at carrying amount which is deemed to be
fair value.
1.5
Financial instruments
Financial assets and
financial liabilities are recognised when an entity becomes a party
to the contractual provisions of the instruments.
Financial assets and financial liabilities are initially measured
at fair value. Transaction costs that are directly attributable to
the acquisition or issue of financial assets and financial
liabilities (other than financial assets and financial
liabilities at fair value through profit or loss) are added to or
deducted from the fair value of the financial assets or financial
liabilities, as appropriate, on initial recognition. Transaction
costs directly attributable to the acquisition of financial assets
or financial liabilities at fair value through profit or loss are
recognised immediately in profit or loss.
1.5a Other receivables
(a) Classification
Loans and receivables are non‑derivative financial assets with
fixed or determinable payments that are not quoted in an active
market. They are included in current assets. The company's loans
and receivables comprise prepayments.
(b) Recognition and
measurement
Loans and receivables are initially recognised at fair value
through profit or loss and are subsequently measured at amortised
cost using the effective interest rate method, less provision for
impairment.
(c) Impairment of Financial
Assets
The company assesses at the end of each reporting period whether
there is objective evidence that a financial asset, or a group of
financial assets, is impaired. A financial asset, or a group of
financial asset, is impaired, and impairment losses are incurred,
only if there is objective evidence of impairment as a result of
one or more events that occurred after the initial recognition of
the asset (a "loss event"), and that loss event (or events) has an
impact on the estimated future cash flows of the financial asset,
or group of financial assets, that can be reliably estimated.
Receivables that are known to be uncollectible are written off by
reducing the carrying amount directly. The company considers that
there is evidence of impairment if any of the following indicators
are present:
‑ Significant financial difficulties of the debtor
‑ Probability that the debtor will enter bankruptcy or financial
reorganisation
‑ Default or delinquency in payments
1.5b Trade and other
payables
(a) Classification
Trade and other payables are classified as financial liabilities
subsequently measured at amortised cost.
(b) Recognition and
measurement
They are recognised when the company becomes a party to the
contractual provisions, and are measured, at initial recognition,
at fair value plus transaction costs.
They are subsequently measured at amortised cost using the
effective interest method. The effective interest method is a
method of calculating the amortised cost of a financial liability
and of allocating interest expense over the relevant period. The
effective interest rate is the rate that exactly discounts
estimated future cash payments (including all fees and points paid
or received that form an integral part of the effective interest
rate, transaction costs and other premiums or discounts) through
the expected life of the financial liability, or (where
appropriate) a shorter period, to the amortised cost of a financial
liability.
1.5c Derecognition of financial
assets and liabilities
A financial asset or liability is generally derecognised when the
contract that gives rise to it is settled, sold, cancelled or
expires. Where an existing financial liability is replaced by
another from the same lender on substantially different terms, or
the terms of an existing liability are substantially modified, such
an exchange or modification is treated as a derecognition of the
original liability and the recognition of a new liability, such
that the difference in the respective carrying amounts together
with any costs or fees incurred are recognised in profit or
loss.
1.6 Equity Instruments
(a) Classification as debt or equity
Debt and equity instruments issued by an entity are classified as
either financial liabilities or as equity in accordance with the
substance of the contractual arrangements and the definitions of a
financial liability and an equity instrument.
Share capital is
determined using the nominal value of shares that have been issued.
Any transaction costs associated with the issuing of shares are
recognised through profit or loss.
(b) Equity instruments
An equity instrument is any contract that evidences a residual
interest in the assets of an entity after deducting all of its
liabilities.
The company subsequently measures all equity investments at fair
value. Changes in the fair value of financial assets at FVPL are
recognised in other gains/(losses) in the statement of profit or
loss as applicable.
2.Reporting entity
Beacon Rise Holdings
Plc (the 'company') is a public company incorporated in the United
Kingdom. The company's registered office is at Kemp House, 160 City
Road, London, England, EC1V 2NX. The principal activity of the
company is to acquire businesses in the primary and secondary
segment of the education technology sectors.
3.Basis of preparation
The financial
statements have been prepared in accordance with International
Financial Reporting Standards, International Accounting Standards
and Interpretations as adopted by the UK (collectively IFRSs). They
were authorised for issue by the company's board of directors.
Details of the company's accounting policies, including changes
during the year, are included in note 1.
In preparing these financial statements, management has made
judgments, estimates and assumptions that affect the application of
the company accounting policies and the reported amounts of assets,
liabilities, income and expenses. Actual results may differ from
these estimates.
Estimates and underlying assumptions are reviewed on an ongoing
basis. Revisions to estimates are recognised prospectively.
The areas where judgments and estimates have been made in preparing
the financial statements and their effects are disclosed in note
5.
3.1 Basis of
measurement
The financial statements have been prepared on the historical cost
basis.
3.2 Changes in accounting policies
New standards, interpretations and
amendments not yet effective
Standards
|
Impact on
initial application
|
Effective
date
|
IAS 1 (Amendments)
|
Non-current liabilities with
covenants
|
1 January 2024
|
IFRS 16 (Amendments)
|
Lease liability in a sale and
leaseback
|
1 January 2024
|
IAS 7, IFRS 7 (Amendments)
|
Supplier finance arrangements
|
1 January 2024
|
IFRS 1, IAS 21 (Amendments)
|
Lack of exchangeability
|
1 January 2025
|
The Directors are evaluating the impact that these standards may
have on the financial statements of the company. The effect of
these new and amended Standards and Interpretations which are in
issue but not yet mandatorily effective is not expected to be
material.
3.3 Segmental analysis
The company manages
its operations in one segment, being seeking a suitable investment
in the primary and secondary segment of the education technology
sectors. The results of this segment are regularly reviewed by the
Board as a basis for the allocation of resources, in conjunction
with individual investment appraisals, and to assess its
performance.
4.Functional
and presentational currency
These financial statements are presented in
pound sterling, which is the company's functional currency. All
amounts have been rounded to the nearest pound, unless otherwise
indicated.
5.Accounting
estimates and judgments
The company makes estimates and assumptions
regarding the future. Estimates and judgements are continually
evaluated based on historical experience and other factors,
including expectations of future events that are believed to be
reasonable under the circumstances. In the future, actual results
may differ from these estimates and assumptions. There are no
estimates and assumptions that have a significant risk of causing a
material adjustment to the carrying amounts of assets and
liabilities within the next financial period.
6.Employees
The average monthly number of employees, all
being directors, during the period was 3 (year ended 31 March 2023
- 3).
The aggregate payroll costs of these employees
were £75,381 (year ended 31 March 2023 - £95,000) as detailed in
Note 9.
7.Operating
Loss
Operating loss for the company is stated after
charging:
|
|
|
|
Period ended 31 December 2023
|
Year ended 31 March 2023
|
|
|
|
|
|
£
|
£
|
|
|
Administration expenses
|
|
|
|
|
Directors' fees and related social security
costs
|
75,381
|
95,000
|
|
|
Legal and professional fees
|
96,971
|
175,628
|
|
|
Other administrative expenses
|
1,430
|
2,074
|
|
|
VAT reclaimed
|
(81,219)
|
-
|
|
|
|
92,563
|
272,702
|
|
|
|
|
|
|
|
|
|
|
|
8.
|
Auditor's remuneration
|
|
|
The period covers from 1 April 2023 to 31
December 2023 and includes accrued expenses relating to the audit
services for the period ended 31 December 2023.
During the period, the company obtained the
following services from the company's auditor:
|
|
|
|
|
|
|
|
|
Period ended 31 December 2023
|
Year ended 31 March 2023
|
|
|
|
£
|
£
|
|
|
Fees payable to the company's auditor in
respect of:
|
|
|
|
|
Audit services
|
36,300
|
33,000
|
|
|
All non‑audit services*
|
8,800
|
8,000
|
|
|
|
45,100
|
41,000
|
|
|
|
|
|
*Non-audit services relating to review of
interim financial information.
|
9.
|
Directors' remuneration
|
|
|
|
|
|
|
Period ended 31 December 2023
|
Year ended 31 March 2023
|
|
|
£
|
£
|
|
Directors' remuneration
|
72,115
|
95,000
|
|
Social security costs
|
3,266
|
-
|
|
|
75,381
|
95,000
|
|
|
|
|
|
No directors received retirement benefits
accrued under pension schemes during the period.
Except for the directors, there were no other
key management personnel during the period.
|
10.
|
Finance costs
|
|
|
|
|
|
|
Period ended 31 December 2023
|
Year ended 31 March 2023
|
|
|
£
|
£
|
|
Other interest payable
|
973
|
-
|
|
|
973
|
-
|
|
|
|
|
|
|
|
|
|
|
11.
|
Tax expense
|
|
A reconciliation of the tax charge appearing in
the statement of comprehensive income to the tax that would result
from applying the standard rate of tax to the results for the
period is:
|
|
|
|
|
|
Period ended 31 December 2023
|
Year ended
31 March 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
£
|
£
|
|
|
|
|
|
Loss before taxation
|
(93,536)
|
(272,702)
|
|
Tax charge at the standard rate of corporation
tax in the UK of 25% (year ended 31 March 2023 - 19%)
|
(23,384)
|
(51,813)
|
|
Disallowed expenses
|
1,633
|
162
|
|
Unrelieved tax losses carried
forward
|
21,751
|
51,651
|
|
Total tax
expense
|
-
|
-
|
Changes in
tax rates and factors affecting the future tax charges
At the period end, there were
carried forward losses of £419,486 (year ended 31 March 2023 -
£360,204). The taxed value of the unrecognised deferred tax asset
is £104,872 (year ended 31 March 2023 - £89,832) and these losses
do not expire. No deferred tax assets in respect of tax losses have
been recognised in the accounts because there is currently
insufficient evidence of the timing of suitable future taxable
profits against which they can be recovered.
The main rate of corporation tax was increased from 19% to 25% on 1
April 2023.
12.Other
receivables
|
|
31 December
2023
|
31 March
2023
|
|
|
£
|
£
|
|
Current
|
|
|
|
Prepayments
|
6,754
|
15,325
|
|
|
|
|
|
Other debtors
|
3,798
|
-
|
|
Total other
receivables
|
10,552
|
15,325
|
13.Trade and
other payables
|
|
31 December
2023
|
31 March
2023
|
|
|
£
|
£
|
|
Current
|
|
|
|
Trade payables
|
10,728
|
-
|
|
Other payables
|
-
|
33
|
|
|
|
|
|
PAYE
|
2,191
|
-
|
|
|
|
|
|
Accruals
|
57,040
|
191,712
|
|
Total current
trade and other payables
|
69,959
|
191,745
|
14.
|
Earnings per share
|
|
|
|
|
31 December
2023
|
31 March 2023
|
|
|
|
|
£
|
£
|
|
|
|
|
|
|
Loss attributable to shareholders of Beacon
Rise Holdings Plc
|
(93,536)
|
(272,702)
|
|
Weighted number of ordinary shares in
issue
|
1,122,000
|
1,113,658
|
|
Basic &
dilutive earnings per share from continuing
operations
|
(0.08)
|
(0.24)
|
|
|
|
|
|
|
|
|
|
The calculation of the basic and
diluted earnings per share is calculated by dividing the profit or
loss for the period by the weighted average number of ordinary
shares in issue during the period.
There is no difference between the
diluted loss per share and the basic loss per share
presented.
15.
|
Share capital
|
|
Authorised
|
|
|
|
|
|
31 December
2023
|
31 December
2023
|
31 March 2023
|
31 March 2023
|
|
|
|
Number
|
£
|
Number
|
£
|
|
|
|
|
|
|
|
|
|
Share Capital
|
|
|
|
|
|
|
Ordinary shares of £1.00 each
|
1,122,000
|
1,122,000
|
1,122,000
|
1,122,000
|
|
|
|
1,122,000
|
1,122,000
|
1,122,000
|
1,122,000
|
|
|
Issued
|
|
|
|
|
31 December
2023
|
31 December
2023
|
31 March 2023
|
31 March 2023
|
|
|
Number
|
£
|
Number
|
£
|
|
|
|
|
|
|
|
Ordinary shares of £1.00 each
|
|
|
|
|
|
Issue of ordinary shares on incorporation -
note (a)
|
1
|
1
|
1
|
1
|
|
Issue of ordinary shares - note (b)
|
49,999
|
49,999
|
49,999
|
49,999
|
|
Issue of ordinary shares - note (c)
|
1,037,000
|
1,037,000
|
1,037,000
|
1,037,000
|
|
Issue of ordinary shares - note (d)
|
35,000
|
35,000
|
35,000
|
35,000
|
|
At 31 December 2023
|
1,122,000
|
1,122,000
|
1,122,000
|
1,122,000
|
(a) On incorporation on 14
September 2021, the company issued 1 ordinary shares at their
nominal value of £1.
(b) On 11 November 2021, the
company issued 49,999 ordinary shares at their nominal value of
£1.
(c) On admission to the
Standard List of the LSE on 25 March 2022, the company issued
1,037,000 ordinary shares at their nominal value of £1.
(d) On 27 June 2022, the
company issued 35,000 ordinary shares at their nominal value of £1.
The cash for this issue of the shares was paid last
year.
The company has only one class of share. All
ordinary shares have equal voting rights and rank pari passu for
the distribution of dividends and repayment of capital.
16.
Reserves
Retained earnings
Retained earnings include profit or losses
incurred during the period and the prior year.
17.Related
party transactions
During the period, £72,115 (year ended 31 March
2023 - £95,000) directors' remuneration was incurred; no deferred
remuneration was owing as at 31 December 2023 (31 March 2023 -
£135,723 were owing and included in Accruals) - Note 13.
As at 31 December 2023, £Nil (31 March 2023 -
£33) was owed to the Executive Director, Mr Xiaobing Wang, included
in Other payables - Note 13. The balance was unsecured and interest
free.
There were no other related party transactions.
18.Ultimate
Controlling Party
The ultimate controlling party is Mr Xiaobing
Wang.
19.Financial
Instruments and Risk Management
Principal
financial instruments
The principal financial instruments used by the
company from which the financial risk arises are as
follows:
|
|
31 December
2023
|
31 March
2023
|
|
|
£
|
£
|
|
Financial Assets
|
|
|
|
Cash and cash equivalents
|
344,576
|
555,125
|
|
Other receivables
|
10,552
|
15,325
|
|
|
355,128
|
570,450
|
|
Financial
Liabilities
|
|
|
|
Trade and other payables
|
67,768
|
191,745
|
|
|
67,768
|
181,415
|
The company's principal financial instruments
comprise cash and cash equivalents, other receivables, and trade
and other payables. The company's accounting policies and methods
adopted, including the criteria for recognition, the basis on which
income and expenses are recognised in respect of each class of
financial assets, financial liability and equity instrument are
asset out in Note 1.
The company does not use financial instruments
for speculative purposes. The carrying value of all financial
assets and financial liabilities approximates to their fair
value.
The financial liabilities are payable within
one year.
The general objectives and policies on
financial risk management are set out in the Strategic
Report.
20.
Financial Instruments and Risk Management
(continued)
Capital
management
The company considers its capital to be equal
to the sum of its total equity. The company monitors its capital
using a number of key performance indicators including cash flow
projections.
The company's objectives when managing capital are to safeguard the
company's ability to continue as a going concern, in order to
provide returns for shareholders and benefits for other
stakeholders, and to maintain an optimal capital structure. The
company funds its capital requirements through the issue of new
shares to investors.
21.
Post year end events
The company issued 58,333 ordinary shares at £1.20 each on 14 February 2024. There are no
other subsequent events impacting the accounts for period ending 31 Dec 2023.