Company registration number 03908168 (England and Wales)
DIONACH LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
DIONACH LIMITED
COMPANY INFORMATION
Directors
Mr S D Kher
Mr E A McKenzie
Company number
03908168
Registered office
Unipart House
Garsington Road
Oxford
OX4 2PG
Auditor
Constantin
200 Aldersgate Street
London
EC1A 4HD
Bankers
Santander UK PLC
Bridle Road
Bootle
Merseyside
L30 4GB
DIONACH LIMITED
CONTENTS
Page
Directors' report
1
Independent auditor's report
2 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 20
DIONACH LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company continued to be that of information technology service activities.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr S D Kher
Mr E A McKenzie
Statement of directors' responsibilities

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 elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 these financial statements, the directors are required to:

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 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.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

 

The directors' report has been prepared in accordance with the special provisions applicable to small companies within Part 15 of the Companies Act 2006. Accordingly, no strategic report has been prepared.

On behalf of the board
Mr E A McKenzie
Director
13 May 2026
DIONACH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DIONACH LIMITED
- 2 -
Opinion

We have audited the financial statements of Dionach Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements of Dionach Limited (the ‘company’):

 

We have audited the financial statements which comprise:

 

 

The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (United Kingdom Generally Accepted Accounting Practice).

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 Financial Reporting Council’s (the ‘FRC’s’) Ethical Standard, 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 directors’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

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.

DIONACH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DIONACH LIMITED (CONTINUED)
- 3 -

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, based on the work undertaken in the course of the audit:

 

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 any material misstatements in the directors’ report.

Matters on which we are required to report by exception

Under the Companies Act 2006 we are required to report in respect of the following matters if, in our opinion:

 

We have nothing to report in respect of these matters.

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.

DIONACH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DIONACH LIMITED (CONTINUED)
- 4 -
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.

 

A further description of our responsibilities for the audit of the financial statements is located on the FRC’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

DIONACH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DIONACH LIMITED (CONTINUED)
- 5 -
Extent to which the audit was considered capable of detecting irregularities, including fraud

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 considered the nature of the company’s industry and its control environment, and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management and the directors about their own identification and assessment of the risks of irregularities, including those that are specific to the company’s business sector.

 

We obtained an understanding of the legal and regulatory framework[s] that the company operates in, and identified the key laws and regulations that:

 

We discussed among the audit engagement team including relevant internal specialists such as tax, regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

 

As a result of performing the above, we identified the greatest potential for fraud in the following area, and our procedures performed to address it are described below:

 

 

We addressed this risk by performing the following procedures:

 

 

In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.

In addition to the above, our procedures to respond to the risks identified included the following:

Other matters

As the company was exempt from audit under section 477 of the Companies Act 2006 in the prior year, we have not audited the corresponding amounts for that year.

DIONACH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DIONACH LIMITED (CONTINUED)
- 6 -

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.

Charlotte McFadyen ACA (Senior statutory auditor)
For and on behalf of Constantin, Statutory Auditor
Chartered Accountants
200 Aldersgate Street
London
EC1A 4HD
13 May 2026
DIONACH LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
5,878,669
5,162,415
Cost of sales
(94,922)
(19,472)
Gross profit
5,783,747
5,142,943
Administrative expenses
(5,277,535)
(5,239,312)
Operating profit/(loss)
4
506,212
(96,369)
Interest receivable and similar income
6
8,846
9,830
Interest payable and similar expenses
7
-
0
(19,625)
Profit/(loss) before taxation
515,058
(106,164)
Tax on profit/(loss)
8
55,163
-
0
Profit/(loss) for the financial year
570,221
(106,164)

The notes on pages 10 to 20 form part of these financial statements.

DIONACH LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
12
1
1
Current assets
Debtors
14
1,561,225
1,147,267
Cash at bank and in hand
1,200,064
881,969
2,761,289
2,029,236
Creditors: amounts falling due within one year
15
(759,952)
(598,120)
Net current assets
2,001,337
1,431,116
Net assets
2,001,338
1,431,117
Capital and reserves
Called up share capital
19
1,351,236
1,351,236
Share premium account
285,614
285,614
Profit and loss reserves
364,488
(205,733)
Total equity
2,001,338
1,431,117

The notes on pages 10 to 20 form part of these financial statements.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 13 May 2026 and are signed on its behalf by:
Mr E A McKenzie
Director
Company registration number 03908168 (England and Wales)
DIONACH LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
1,351,236
285,614
(21,569)
1,615,281
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(106,164)
(106,164)
Dividends
9
-
-
(78,000)
(78,000)
Balance at 31 December 2024
1,351,236
285,614
(205,733)
1,431,117
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
570,221
570,221
Balance at 31 December 2025
1,351,236
285,614
364,488
2,001,338

The notes on pages 10 to 20 form part of these financial statements.

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
1
Accounting policies
Company information

Dionach Limited is a private company limited by shares incorporated in England and Wales. The registered office is at Unipart House, Garsington Road, Oxford, OX4 2PG.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The Company is exempt from the requirement to prepare consolidated financial statements under Section 401 of the Companies Act 2006. Consolidated financial statements are prepared by Keenos I SAS, incorporated in France and are available from the address set out in note 10. These financial statements therefore present information about the Company as an individual undertaking and not about its group.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies (Continued)
- 11 -

Intangible assets comprise primarily of development expenditure incurred internally for the use of the maintenance and advancement of the core products of the business. Such assets are defined as having finite useful lives and the costs are amortised on a straight line basis over their estimated useful lives of 4 years. Intangible assets are stated at cost less amortisation and are reviewed for impairment whenever there is an indication that the carrying value may be impaired.

Software
4 years straight line
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies (Continued)
- 12 -
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies (Continued)
- 13 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

At each statement of financial position date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of impairment loss if any.

Where the asset does not generate cash flows that are independent from other assets, the company estimates the recoverable amount of the cash generating unit to which the asset belongs.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Penetration Testing
4,866,312
3,652,769
Other Security Consulting
1,012,357
1,509,646
5,878,669
5,162,415
2025
2024
£
£
Turnover analysed by geographical market
UK
5,572,296
4,696,916
Rest of the world
306,373
465,499
5,878,669
5,162,415
2025
2024
£
£
Other revenue
Interest income
8,846
9,830
4
Operating profit/(loss)
2025
2024
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
20,231
(14,760)
Impairment of intangible assets
-
0
850,000
Operating lease charges
27,932
37,285
DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
53
41

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
3,122,406
2,318,308
Social security costs
411,334
266,502
Pension costs
110,896
85,578
3,644,636
2,670,388
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
8,846
9,830
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
8,846
9,830
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
-
19,625

 

 

8
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(55,163)
-
0
DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Taxation (Continued)
- 16 -

The actual (credit)/charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit/(loss) before taxation
515,058
(106,164)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
128,765
(26,541)
Effects of:
Expenses that are not deductible in determining taxable profit
-
0
18,904
Unutilised tax losses carried forward
(55,163)
-
0
Utilisation of UK tax losses
(129,776)
-
0
Tax effect of non-deductible expenses
1,011
7,637
Taxation credit in the financial statements
(55,163)
-

Finance Act 2021, which was substantively enacted on 24 May 2021, has enacted an increase in the UK corporation tax main rate to 25% from 1 April 2023. As this rate change had been substantively enacted before the balance sheet date, the closing deferred tax assets and liabilities have been calculated at 25%, on the basis that this is the rate at which those assets and liabilities are expected to unwind.

9
Dividends
2025
2024
£
£
Interim paid
-
0
78,000
10
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Intangible assets
11
-
0
850,000
Recognised in:
Administrative expenses
-
850,000
DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
11
Intangible fixed assets
Software
£
Cost
At 1 January 2025 and 31 December 2025
1,250,000
Amortisation and impairment
At 1 January 2025 and 31 December 2025
1,250,000
Carrying amount
At 31 December 2025
-
0
At 31 December 2024
-
0

 

12
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
13
1
1
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Dionach LLC
4235 Hillbror Pike, Suite 300, Nashville, TN37215, USA
1
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Dionach LLC
86,801
112,740
DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
913,975
534,290
Other debtors
165,462
140,406
Prepayments and accrued income
426,625
472,571
1,506,062
1,147,267
Deferred tax asset (note 16)
55,163
-
0
1,561,225
1,147,267
15
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Trade creditors
131,411
52,768
Taxation and social security
351,494
234,424
Deferred income
17
176,295
132,405
Other creditors
-
0
15,153
Accruals and deferred income
100,752
163,370
759,952
598,120
16
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company:

Assets
Assets
2025
2024
Balances:
£
£
Tax losses
55,163
-
2025
Movements in the year:
£
Liability at 1 January 2025
-
Credit to profit or loss
(55,163)
Asset at 31 December 2025
(55,163)

The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period.

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
17
Deferred income
2025
2024
£
£
Other deferred income
176,295
132,405
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
110,896
85,578

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,351,236
1,351,236
1,351,236
1,351,236
20
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
33,244
33,244
Years 2-5
18,456
51,701
51,700
84,945
21
Related party transactions

During the year the company has traded with Dionach LLC, a company which is 100% subsidiary of Dionach Limited. Total amounts charged during 2025 by Dionach Limited to Dionach LLC amounted to £103,845. Total amounts repaid to Dionach Limited from Dionach LLC amounted to £76,895. The total net recharges of payments to Dionach Limited for the year amounted to £1,894. The balance owed to Dionach Limited from Dionach LLC amounted to £165,462 (2024: £140,406).

 

DIONACH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
22
Ultimate controlling party

The company is part of a Group with Keenos I SAS, incorporated in France, as ultimate parent. The financial information of the Company is included in the consolidated financial statements of Keenos I SAS. These consolidated financial statements are filed with, and available from, the "Greffe du Tribunal de Commerce" in France.

 

The ultimate controlling party is sufficiently widespread for there to be no individual controlling party.

2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr S D KherMr E A McKenzie039081682025-01-012025-12-3103908168bus:Director12025-01-012025-12-3103908168bus:Director22025-01-012025-12-3103908168bus:RegisteredOffice2025-01-012025-12-3103908168bus:Agent12025-01-012025-12-31039081682025-12-31039081682024-01-012024-12-3103908168core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103908168core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31039081682024-12-3103908168core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3103908168core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103908168core:ShareCapital2025-12-3103908168core:ShareCapital2024-12-3103908168core:SharePremium2025-12-3103908168core:SharePremium2024-12-3103908168core:RetainedEarningsAccumulatedLosses2025-12-3103908168core:RetainedEarningsAccumulatedLosses2024-12-3103908168core:ShareCapital2023-12-3103908168core:SharePremium2023-12-3103908168core:RetainedEarningsAccumulatedLosses2023-12-3103908168core:ShareCapitalOrdinaryShareClass12025-12-3103908168core:ShareCapitalOrdinaryShareClass12024-12-3103908168core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3103908168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3103908168core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3103908168core:UKTax2025-01-012025-12-3103908168core:UKTax2024-01-012024-12-310390816812025-01-012025-12-310390816812024-01-012024-12-310390816822025-01-012025-12-310390816822024-01-012024-12-3103908168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3103908168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-12-3103908168core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3103908168core:Non-currentFinancialInstruments2025-12-3103908168core:Non-currentFinancialInstruments2024-12-3103908168core:Subsidiary12025-01-012025-12-3103908168core:Subsidiary112025-01-012025-12-3103908168core:Subsidiary12025-12-3103908168core:CurrentFinancialInstruments2025-12-3103908168core:CurrentFinancialInstruments2024-12-3103908168bus:OrdinaryShareClass12025-01-012025-12-3103908168bus:OrdinaryShareClass12025-12-3103908168bus:OrdinaryShareClass12024-12-3103908168core:WithinOneYear2025-12-3103908168core:WithinOneYear2024-12-3103908168core:BetweenTwoFiveYears2025-12-3103908168core:BetweenTwoFiveYears2024-12-3103908168bus:PrivateLimitedCompanyLtd2025-01-012025-12-3103908168bus:FRS1022025-01-012025-12-3103908168bus:Audited2025-01-012025-12-3103908168bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP