IRIS Accounts Production v26.1.10.61 15623909 Board of Directors 31.10.25 1.11.24 31.10.25 31.10.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. manufacture of silicone products. true true true false true true false false false false false true false Ordinary shares 0 I Ordinary shares 0 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 15623909 2024-10-31 15623909 2025-10-31 15623909 2024-11-01 2025-10-31 15623909 2024-04-06 15623909 2024-04-07 2024-10-31 15623909 2024-10-31 15623909 ns15:EnglandWales 2024-11-01 2025-10-31 15623909 ns14:PoundSterling 2024-11-01 2025-10-31 15623909 ns10:Director1 2024-11-01 2025-10-31 15623909 ns10:Consolidated 2025-10-31 15623909 ns10:ConsolidatedGroupCompanyAccounts 2024-11-01 2025-10-31 15623909 ns10:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 15623909 ns10:Consolidated ns10:MediumEntities 2024-11-01 2025-10-31 15623909 ns10:Consolidated ns10:Audited 2024-11-01 2025-10-31 15623909 ns10:Medium-sizedCompaniesRegimeForDirectorsReport 2024-11-01 2025-10-31 15623909 ns10:Medium-sizedCompaniesRegimeForAccounts 2024-11-01 2025-10-31 15623909 ns10:Consolidated 2024-11-01 2025-10-31 15623909 ns10:Consolidated ns10:Medium-sizedCompaniesRegimeForDirectorsReport 2024-11-01 2025-10-31 15623909 ns10:Medium-sizedCompaniesRegimeForAccounts ns10:Consolidated 2024-11-01 2025-10-31 15623909 ns10:FullAccounts 2024-11-01 2025-10-31 15623909 ns5:Subsidiary1 2024-11-01 2025-10-31 15623909 ns5:Subsidiary2 2024-11-01 2025-10-31 15623909 1 2024-11-01 2025-10-31 15623909 ns10:OrdinaryShareClass1 2024-11-01 2025-10-31 15623909 ns10:OrdinaryShareClass2 2024-11-01 2025-10-31 15623909 ns10:Director2 2024-11-01 2025-10-31 15623909 ns10:Director3 2024-11-01 2025-10-31 15623909 ns10:Director4 2024-11-01 2025-10-31 15623909 ns10:RegisteredOffice 2024-11-01 2025-10-31 15623909 ns10:Consolidated 2024-04-07 2024-10-31 15623909 ns5:CurrentFinancialInstruments 2025-10-31 15623909 ns5:CurrentFinancialInstruments 2024-10-31 15623909 ns5:Non-currentFinancialInstruments 2025-10-31 15623909 ns5:Non-currentFinancialInstruments 2024-10-31 15623909 ns5:ShareCapital 2025-10-31 15623909 ns5:ShareCapital 2024-10-31 15623909 ns5:FurtherSpecificReserve3ComponentTotalEquity 2025-10-31 15623909 ns5:FurtherSpecificReserve3ComponentTotalEquity 2024-10-31 15623909 ns5:RetainedEarningsAccumulatedLosses 2025-10-31 15623909 ns5:RetainedEarningsAccumulatedLosses 2024-10-31 15623909 ns5:ShareCapital 2024-04-07 2024-10-31 15623909 ns5:RetainedEarningsAccumulatedLosses 2024-04-07 2024-10-31 15623909 ns5:FurtherSpecificReserve3ComponentTotalEquity 2024-04-07 2024-10-31 15623909 ns5:RetainedEarningsAccumulatedLosses 2024-11-01 2025-10-31 15623909 ns5:FurtherSpecificReserve3ComponentTotalEquity 2024-11-01 2025-10-31 15623909 ns5:NetGoodwill 2024-11-01 2025-10-31 15623909 ns5:IntangibleAssetsOtherThanGoodwill 2024-11-01 2025-10-31 15623909 ns5:ComputerSoftware 2024-11-01 2025-10-31 15623909 ns5:ShortLeaseholdAssets ns5:LandBuildings 2024-11-01 2025-10-31 15623909 ns5:PlantMachinery 2024-11-01 2025-10-31 15623909 ns5:FurnitureFittings 2024-11-01 2025-10-31 15623909 ns5:MotorVehicles 2024-11-01 2025-10-31 15623909 ns5:CostValuation 2024-10-31 15623909 ns5:CostValuation ns5:ListedExchangeTraded 2024-10-31 15623909 ns5:DisposalsRepaymentsInvestments 2025-10-31 15623909 ns5:DisposalsRepaymentsInvestments ns5:ListedExchangeTraded 2025-10-31 15623909 ns5:RevaluationsIncreaseDecreaseInInvestments 2025-10-31 15623909 ns5:RevaluationsIncreaseDecreaseInInvestments ns5:ListedExchangeTraded 2025-10-31 15623909 ns5:CostValuation 2025-10-31 15623909 ns5:CostValuation ns5:ListedExchangeTraded 2025-10-31 15623909 ns5:ListedExchangeTraded 2025-10-31 15623909 ns5:ListedExchangeTraded 2024-10-31 15623909 1 ns5:Subsidiary1 2024-11-01 2025-10-31 15623909 ns5:Subsidiary1 2025-10-31 15623909 ns5:Subsidiary1 2024-10-31 15623909 ns5:Subsidiary2 3 2024-11-01 2025-10-31 15623909 ns5:Subsidiary2 2025-10-31 15623909 ns5:Subsidiary2 2024-10-31 15623909 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-10-31 15623909 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-10-31 15623909 ns5:Non-currentFinancialInstruments ns5:BetweenOneTwoYears 2025-10-31 15623909 ns5:Non-currentFinancialInstruments ns5:BetweenOneTwoYears 2024-10-31 15623909 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2025-10-31 15623909 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2024-10-31 15623909 ns5:Secured 2025-10-31 15623909 ns5:Secured 2024-10-31 15623909 ns10:OrdinaryShareClass1 2025-10-31 15623909 ns10:OrdinaryShareClass2 2025-10-31 15623909 ns5:RetainedEarningsAccumulatedLosses 2024-10-31 15623909 ns5:FurtherSpecificReserve3ComponentTotalEquity 2024-10-31

REGISTERED NUMBER: 15623909 (England and Wales)

Bordon Industries Limited

Group Strategic Report, Report of the Directors and

Audited Consolidated Financial Statements for the Year Ended 31st October 2025

Bordon Industries Limited (Registered number: 15623909)

Contents of the Consolidated Financial Statements

for the Year Ended 31st October 2025

Page |

Company Information | 1 |

Group Strategic Report | 2 |

Report of the Directors | 3 |

Report of the Independent Auditors | 5 |

Consolidated Income Statement | 9 |

Consolidated Other Comprehensive Income | 10 |

Consolidated Balance Sheet | 11 |

Company Balance Sheet | 12 |

Consolidated Statement of Changes in Equity | 13 |

Company Statement of Changes in Equity | 14 |

Notes to the Consolidated Financial Statements | 15 |

Bordon Industries Limited

Company Information

for the Year Ended 31st October 2025

| DIRECTORS: | M J Dominik

| T R E Normanton

| E T S Normanton

| M G Silver

| REGISTERED OFFICE: | 73 Cornhill

| London

| EC3V 3QQ

| REGISTERED NUMBER: | 15623909 (England and Wales)

| AUDITORS: | Sheen Stickland

| Chartered Accountants

| Statutory Auditors

| 2 Oriel Court

| Omega Park

| Alton

| Hampshire

| GU34 2YT

Bordon Industries Limited (Registered number: 15623909)

Group Strategic Report

for the Year Ended 31st October 2025

The directors present their strategic report of the company and the group for the year ended 31st October 2025.

Bordon Industries Limited is the holding company at group level for Silex Limited and its wholly owned subsidiary, MVQ GmbH. The Group is a leader in the design, manufacture and supply of silicone rubber products to international markets.

The Group serves the needs of some of the best-known brands across the globe, selling into a diverse range of applications and industries, including the automotive/F1, pharmaceutical, energy, food, aerospace, rail, mechanical engineering and domestic appliance sectors.

The Group stocks only the highest quality silicone compounds and products from Rogers Corp, Wacker Chemie, Dow Corning, Momentive and Elkem, producing extremely high-quality products to tight tolerances, suitable for almost any application. The Group produces silicones to FDA, WRAS, KTW, BFR XV and USP CIass VI standards, underpinning our premium market position.

REVIEW OF BUSINESS

The Group delivered turnover of £11,036,911 (2024: £4,956,964 not a full period) to financial year end on 31st October 2025 and £803,302 of profit for the first full financial year.

PRINCIPAL RISKS AND UNCERTAINTIES

The greatest risk to the Group, and to the industry as a whole, are supply interruptions with key suppliers.

OTHER KEY PERFORMANCE INDICATORS

We continue to monitor staffing levels across the Group and are ready to respond should market demand change. Staff attrition levels remain low, and the majority of the team has been with the business for many years.

Whilst the Group does not conduct any formal customer satisfaction research, the majority of our custom comes from repeat business and referral, and it's from our continued growth that we draw the conclusion that we continue to offer the best quality product at the best prices.

This report was approved by the board and signed on its behalf.

ON BEHALF OF THE BOARD:

E T S Normanton - Director

29th July 2026

Bordon Industries Limited (Registered number: 15623909)

Report of the Directors

for the Year Ended 31st October 2025

The directors present their report with the financial statements of the company and the group for the year ended 31st October 2025.

DIVIDENDS

No dividends will be distributed for the year ended 31st October 2025.

EVENTS SINCE THE END OF THE YEAR

Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTORS

The directors shown below have held office during the whole of the period from 1st November 2024 to the date of this report.

M J Dominik

T R E Normanton

E T S Normanton

M G Silver

DIRECTORS' RESPONSIBILITIES STATEMENT

The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- | select suitable accounting policies and then apply them consistently;

- | make judgements and accounting estimates that are reasonable and prudent;

- | 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

Bordon Industries Limited (Registered number: 15623909)

Report of the Directors

for the Year Ended 31st October 2025

AUDITORS

The auditors, Sheen Stickland, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:

E T S Normanton - Director

29th July 2026

Report of the Independent Auditors to the Members of

Bordon Industries Limited

Opinion

We have audited the financial statements of Bordon Industries Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31st October 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity and Notes to the Financial Statements, including a summary of 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:

- | give a true and fair view of the state of the group's and of the parent company affairs as at 31st October 2025 and of the group's profit for the year then ended;

- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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, 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 group's and the parent 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.

Other information

The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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:

- | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of

Bordon Industries Limited

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

- | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

- | the parent company financial statements 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 set out on page three, 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 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 group's and the parent 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of

Bordon Industries Limited

Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.

The laws and regulations applicable to the company were identified through discussions with the director and other management also from Our commercial knowledge and experience of the company. Of these laws and regulations, we focused on those that we considered may have a direct material effect on the financial statements or the operations of the company, including but not limited to The Companies Act 2006, taxation legislation, data protection, anti-bribery, anti-money-laundering, employment, environmental and health and safety legislation.

The extent of compliance with these laws and regulations identified above was assessed through making enquiries of management and inspecting legal expenditure and correspondence. The identified laws and regulations were communicated within the audit team, the team remained alert to instances of non-compliance throughout the audit

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and understanding the design of the company's remuneration policies.

- making enquiries of management as to where they considered there was susceptibility to fraud, them knowledge of actual, suspected and alleged fraud;

To address the risk of fraud through management bias and override of controls, we:

- tested journal entries to identify unusual transactions;

- performed analytical procedures to identify any unusual or unexpected relationships;

- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias;

- and investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

- agreeing financial statement disclosures to underlying supporting documentation;

- reading the minutes of meetings of those charged with governance;

- enquiring of management as to actual and potential litigation and claims;

- and reviewing correspondence relevant regulators and the company's legal advisors.

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 Report of the Auditors.

Report of the Independent Auditors to the Members of

Bordon Industries Limited

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 a Report of the Auditors 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.

David Sanders (Senior Statutory Auditor)

for and on behalf of Sheen Stickland

Chartered Accountants

Statutory Auditors

2 Oriel Court

Omega Park

Alton

Hampshire

GU34 2YT

30th July 2026

Bordon Industries Limited (Registered number: 15623909)

Consolidated Income Statement

for the Year Ended 31st October 2025

| Year Ended | Period |

| 31.10.25 | 7.4.24 to 31.10.24 |

| Notes | £ | £ | £ | £ |

TURNOVER | 3 | 11,036,911 |  | 4,956,964 |  |

Cost of sales | 5,955,543 |  | 2,459,538 |  |

GROSS PROFIT | 5,081,368 |  | 2,497,426 |  |

Distribution costs | 1,721,072 |  | 943,792 |  |

Administrative expenses | 2,277,879 |  | 1,319,827 |  |

|  |  | 3,998,951 |  |  |  |  | 2,263,619 |  |

1,082,417 |  | 233,807 |  |

Other operating income | 15,930 |  | 7,295 |  |

OPERATING PROFIT | 5 | 1,098,347 |  | 241,102 |  |

Income from shares in group undertakings | 6 | 205,963 |  | - |  |

Interest receivable and similar income | 22,027 |  | 24,599 |  |

|  |  | 227,990 |  |  |  |  | 24,599 |  |

1,326,337 |  | 265,701 |  |

Interest payable and similar expenses | 7 | 372,568 |  | 202,950 |  |

PROFIT BEFORE TAXATION | 953,769 |  | 62,751 |  |

Tax on profit | 8 | 150,467 |  | 64,126 |  |

PROFIT/(LOSS) FOR THE FINANCIAL YEAR | 803,302 |  | (1,375 | ) |

Profit/(loss) attributable to:

Owners of the parent | 803,302 |  | (1,375 | ) |

Bordon Industries Limited (Registered number: 15623909)

Consolidated Other Comprehensive Income

for the Year Ended 31st October 2025

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

| Notes | £ | £ |

PROFIT/(LOSS) FOR THE YEAR | 803,302 |  | (1,375 | ) |

OTHER COMPREHENSIVE INCOME |

Foreign currency translation difference | 45,493 |  | - |  |

Income tax relating to other comprehensive income | - |  | - |  |

OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX | 45,493 |  | - |  |

TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 848,795 |  | (1,375 | ) |

Total comprehensive income attributable to:

Owners of the parent | 848,795 |  | (1,375 | ) |

Bordon Industries Limited (Registered number: 15623909)

Consolidated Balance Sheet

31st October 2025

| 2025 | 2024 |

| Notes | £ | £ | £ | £ |

FIXED ASSETS

Intangible assets | 10 | (23,857 | ) | (11,159 | ) |

Tangible assets | 11 | 637,084 |  | 768,404 |  |

Investments | 12 | 4,870 |  | 247,687 |  |

618,097 |  | 1,004,932 |  |

CURRENT ASSETS

Stocks | 13 | 2,442,642 |  | 2,632,299 |  |

Debtors | 14 | 1,373,566 |  | 1,421,000 |  |

Cash at bank and in hand | 1,342,540 |  | 1,319,182 |  |

5,158,748 |  | 5,372,481 |  |

CREDITORS

Amounts falling due within one year | 15 | 2,308,194 |  | 2,280,930 |  |

NET CURRENT ASSETS | 2,850,554 |  | 3,091,551 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 3,468,651 |  | 4,096,483 |  |

CREDITORS

Amounts falling due after more than one year | 16 | (2,483,333 | ) | (3,940,704 | ) |

PROVISIONS FOR LIABILITIES | 20 | (137,798 | ) | (157,054 | ) |

NET ASSETS/(LIABILITIES) | 847,520 |  | (1,275 | ) |

CAPITAL AND RESERVES

Called up share capital | 21 | 100 |  | 100 |  |

Foreign currency translation reserve | 22 | 45,493 |  | - |  |

Fair value reserve | 22 | 19,531 |  | 912 |  |

Retained earnings | 22 | 782,396 |  | (2,287 | ) |

SHAREHOLDERS' FUNDS | 847,520 |  | (1,275 | ) |

The financial statements were approved by the Board of Directors and authorised for issue on 29th July 2026 and were signed on its behalf by:

E T S Normanton - Director

Bordon Industries Limited (Registered number: 15623909)

Company Balance Sheet

31st October 2025

| 2025 | 2024 |

| Notes | £ | £ | £ | £ |

FIXED ASSETS

Intangible assets | 10 | - |  | - |  |

Tangible assets | 11 | - |  | - |  |

Investments | 12 | 5,967,273 |  | 6,332,669 |  |

5,967,273 |  | 6,332,669 |  |

CURRENT ASSETS

Cash at bank | 73,020 |  | 169,012 |  |

CREDITORS

Amounts falling due within one year | 15 | 2,243,787 |  | 2,318,659 |  |

NET CURRENT LIABILITIES | (2,170,767 | ) | (2,149,647 | ) |

TOTAL ASSETS LESS CURRENT LIABILITIES | 3,796,506 |  | 4,183,022 |  |

CREDITORS

Amounts falling due after more than one year | 16 | 2,483,333 |  | 3,940,704 |  |

NET ASSETS | 1,313,173 |  | 242,318 |  |

CAPITAL AND RESERVES

Called up share capital | 21 | 100 |  | 100 |  |

Fair value reserve | 22 | 220 |  | 912 |  |

Retained earnings | 22 | 1,312,853 |  | 241,306 |  |

SHAREHOLDERS' FUNDS | 1,313,173 |  | 242,318 |  |

Company's profit for the financial year | 1,070,855 |  | 242,218 |  |

The financial statements were approved by the Board of Directors and authorised for issue on 29th July 2026 and were signed on its behalf by:

E T S Normanton - Director

Bordon Industries Limited (Registered number: 15623909)

Consolidated Statement of Changes in Equity

for the Year Ended 31st October 2025

| Foreign |

| Called up |  | currency |  | Fair |

| share |  | Retained |  | translation |  | value |  | Total

| capital |  | earnings |  | reserve |  | reserve |  | equity

£ | £ | £ | £ | £ |

Changes in equity

Issue of share capital | 100 |  | - |  | - |  | - |  | 100 |  |

Total comprehensive income | - |  | (2,287 | ) | - |  | 912 |  | (1,375 | ) |

Balance at 31st October 2024 | 100 |  | (2,287 | ) | - |  | 912 |  | (1,275 | ) |

Changes in equity

Total comprehensive income | - |  | 784,683 |  | 45,493 |  | 18,619 |  | 848,795 |  |

Balance at 31st October 2025 | 100 |  | 782,396 |  | 45,493 |  | 19,531 |  | 847,520 |  |

Bordon Industries Limited (Registered number: 15623909)

Company Statement of Changes in Equity

for the Year Ended 31st October 2025

| Called up |  | Fair |

| share |  | Retained |  | value |  | Total

| capital |  | earnings |  | reserve |  | equity

£ | £ | £ | £ |

Changes in equity

Issue of share capital | 100 |  | - |  | - |  | 100 |  |

Total comprehensive income | - |  | 241,306 |  | 912 |  | 242,218 |  |

Balance at 31st October 2024 | 100 |  | 241,306 |  | 912 |  | 242,318 |  |

Changes in equity

Total comprehensive income | - |  | 1,071,547 |  | (692 | ) | 1,070,855 |  |

Balance at 31st October 2025 | 100 |  | 1,312,853 |  | 220 |  | 1,313,173 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements

for the Year Ended 31st October 2025

1. | STATUTORY INFORMATION

| Bordon Industries Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. | ACCOUNTING POLICIES

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

| The financial statements are presented in Pound Sterling (£) and are rounded to the nearest £.

| The comparative period is not a full year and is therefore not comparable to the current year figures presented in these financial statements.

| The company has taken advantage of the exemption available under FRS 102, Section 7.1(b) and has not presented a cash flow statement. The company is included in the consolidated financial statements of , Euston holdco Vi Limited, which are publicly available and include a consolidated cash flow statement.

| Basis of consolidation

| On the first of May 2024 Bordon Industries gained 100% control of Silex Limited a company registered in England and Wales (company number 01951973) and MVQ Silicones GmbH a company registered in Germany, (District Court of Mannheim HRB 70106). The results two subsidiaries are consolidated from this point.

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

2. | ACCOUNTING POLICIES - continued

| Significant judgements and estimates

| 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 knowledge of the business and other factors that are considered to be relevant. Actual results may differ from these estimates.

| 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.

| Critical judgements

| The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

| Investment in subsidiary

| The investment in the subsidiary is recognised at cost in the individual company balance sheet, in the consolidated balance sheet the group recognises goodwill, the excess of cost of investment over the fair value net identifiable assets received. The directors have reassessed the measurement in accordance with the applicable standard, the purchase is at bargain price. The negative goodwill recognised has been disclosed on the balance sheet.

| Key sources of estimation uncertainty

| The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

| Contingent liabilities

| The acquisition is complex and involves some contingent consideration elements that may differ from estimates.

| Goodwill

| The fair value of assets purchased on acquisition was lower than the consideration paid, the benefit is expected to be consumed over a period of two years.

| Turnover

| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

| Goodwill

| Goodwill, being the difference paid and the fair value of the assets received, is being released over two years.

| Intangible assets

| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

| Computer software is being amortised evenly over its estimated useful life of ten years.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

| Short leasehold | - | Fixed assets are stated at cost less acc

| Plant and machinery | - | 15% on reducing balance

| Fixtures and fittings | - | 15% on reducing balance

| Motor vehicles | - | 25% on reducing balance

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

2. | ACCOUNTING POLICIES - continued

| Stocks

| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

| Deferred tax

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

| Foreign currencies

| Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

| Hire purchase and leasing commitments

| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| Pension costs and other post-retirement benefits

| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

3. | TURNOVER

| The turnover and profit before taxation are attributable to the one principal activity of the group.

| An analysis of turnover by class of business is given below:

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Silicone products | 11,036,911 |  | 4,956,964 |  |

11,036,911 |  | 4,956,964 |  |

| An analysis of turnover by geographical market is given below:

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| United Kingdom | 5,297,714 |  | 2,230,634 |  |

| Europe | 5,187,345 |  | 2,329,773 |  |

| Rest of the world | 551,852 |  | 396,557 |  |

11,036,911 |  | 4,956,964 |  |

| All turnover relates to the principal business of selling silicone based materials and products.

| Turnover for the period by geographical markets equate to 45% in the UK, 47% in Europe and the remainder across the rest of the world (2024: 45% UK, 47% Europe and 8% RoW).

4. | EMPLOYEES AND DIRECTORS

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Wages and salaries | 2,206,530 |  | 1,116,670 |  |

| Social security costs | 279,412 |  | 140,397 |  |

| Other pension costs | 160,950 |  | 60,616 |  |

2,646,892 |  | 1,317,683 |  |

| The average number of employees during the year was as follows:

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

| Key management | 1 |  | 1 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

4. | EMPLOYEES AND DIRECTORS - continued

| The average number of employees by undertakings that were proportionately consolidated during the year was 89 (2024 - 91 ) .

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Directors' remuneration | 107,249 |  | 106,339 |  |

| Directors' pension contributions to money purchase schemes | 3,522 |  | 30,441 |  |

| The number of directors to whom retirement benefits were accruing was as follows:

| Money purchase schemes | 1 |  | 2 |  |

| There is only one remunerated director.

5. | OPERATING PROFIT

| The operating profit is stated after charging/(crediting):

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Hire of plant and machinery | 3,380 |  | 1,690 |  |

| Other operating leases | 347,715 |  | 164,193 |  |

| Depreciation - owned assets | 117,999 |  | 67,171 |  |

| Depreciation - assets on hire purchase contracts | 6,519 |  | 8,731 |  |

| Loss/(profit) on disposal of fixed assets | 112 |  | (22,951 | ) |

| Goodwill amortisation | (112,931 | ) | (10,499 | ) |

| Computer software amortisation | 3,050 |  | 1,883 |  |

| Auditors' remuneration | 19,200 |  | 15,696 |  |

| Auditors' remuneration for non audit work | 22,328 |  | 9,890 |  |

| Foreign exchange differences | (32,827 | ) | 26,624 |  |

| The total auditors remuneration for Bordon Industries Limited is £4,750 of which £3,150 relate to non audit services (2024: £4,750 with £3,150 relating to non audit services).

6. | INCOME FROM SHARES IN GROUP UNDERTAKINGS |

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Shares in group undertakings | 205,963 |  | - |  |

| The amount recognised in income from group undertakings are dividends originally witheld by the German tax authorities that were released in the year.

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

7. | INTEREST PAYABLE AND SIMILAR EXPENSES |

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Bank interest | (4,823 | ) | - |  |

| Bank loan interest | 325,547 |  | 151,691 |  |

| Other loan interest | 51,626 |  | 39,257 |  |

| Hire purchase | 218 |  | 12,002 |  |

372,568 |  | 202,950 |  |

8. | TAXATION

| Analysis of the tax charge

| The tax charge on the profit for the year was as follows:

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Current tax:

| UK corporation tax | 169,723 |  | 69,656 |  |

| Deferred tax | (19,256 | ) | (5,530 | ) |

| Tax on profit | 150,467 |  | 64,126 |  |

| Reconciliation of total tax charge included in profit and loss

| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

| Period

| 7.4.24

| Year Ended |  | to

| 31.10.25 |  | 31.10.24

£ | £ |

| Profit before tax | 953,769 |  | 62,751 |  |

| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) | 238,442 |  | 15,688 |  |

| Effects of:

| Expenses not deductible for tax purposes | 24,187 |  | 57,038 |  |

| Income not taxable for tax purposes | (54,221 | ) | - |  |

| Capital allowances in excess of depreciation | (37,225 | ) | (20,574 | ) |

| Utilisation of tax losses | (20,716 | ) | 11,974 |  |

| Total tax charge | 150,467 |  | 64,126 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

8. | TAXATION - continued

| Tax effects relating to effects of other comprehensive income |

| 2025 |

| Gross |  | Tax |  | Net |

£ | £ | £ |

| Foreign currency translation difference | 45,493 |  | - |  | 45,493 |  |

9. | INDIVIDUAL INCOME STATEMENT

| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.

10. | INTANGIBLE FIXED ASSETS

| Group

| Computer |

| Goodwill |  | software |  | Totals

£ | £ | £ |

| COST

| At 1st November 2024 | (41,994 | ) | 22,219 |  | (19,775 | ) |

| Additions | (122,579 | ) | - |  | (122,579 | ) |

| At 31st October 2025 | (164,573 | ) | 22,219 |  | (142,354 | ) |

| AMORTISATION

| At 1st November 2024 | (10,499 | ) | 1,883 |  | (8,616 | ) |

| Amortisation for year | (112,931 | ) | 3,050 |  | (109,881 | ) |

| At 31st October 2025 | (123,430 | ) | 4,933 |  | (118,497 | ) |

| NET BOOK VALUE

| At 31st October 2025 | (41,143 | ) | 17,286 |  | (23,857 | ) |

| At 31st October 2024 | (31,495 | ) | 20,336 |  | (11,159 | ) |

| Goodwill represents the difference in consideration and the fair value of the net assets from acquisitions in the period, the benefit is consumed over two years.The addition is a result of an adjustment to a contingent liability based on criteria which was not met.

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

11. | TANGIBLE FIXED ASSETS

| Group

| Fixtures

| Short |  | Plant and |  | and

| leasehold |  | machinery |  | fittings

£ | £ | £ |

| COST

| At 1st November 2024 | 16,454 |  | 597,512 |  | 170,583 |  |

| Additions | - |  | 234 |  | 18,371 |  |

| Disposals | - |  | - |  | - |  |

| Exchange differences | 1,839 |  | 10,740 |  | 4,183 |  |

| At 31st October 2025 | 18,293 |  | 608,486 |  | 193,137 |  |

| DEPRECIATION

| At 1st November 2024 | 6,502 |  | 24,281 |  | 14,995 |  |

| Charge for year | 3,550 |  | 94,310 |  | 25,241 |  |

| Eliminated on disposal | - |  | - |  | - |  |

| Exchange differences | 1,435 |  | 9,285 |  | 3,892 |  |

| At 31st October 2025 | 11,487 |  | 127,876 |  | 44,128 |  |

| NET BOOK VALUE

| At 31st October 2025 | 6,806 |  | 480,610 |  | 149,009 |  |

| At 31st October 2024 | 9,952 |  | 573,231 |  | 155,588 |  |

| Motor |  | Computer |

| vehicles |  | equipment |  | Totals

£ | £ | £ |

| COST

| At 1st November 2024 | 35,071 |  | 3 |  | 819,623 |  |

| Additions | - |  | - |  | 18,605 |  |

| Disposals | (34,037 | ) | - |  | (34,037 | ) |

| Exchange differences | - |  | - |  | 16,762 |  |

| At 31st October 2025 | 1,034 |  | 3 |  | 820,953 |  |

| DEPRECIATION

| At 1st November 2024 | 5,441 |  | - |  | 51,219 |  |

| Charge for year | 1,417 |  | - |  | 124,518 |  |

| Eliminated on disposal | (6,480 | ) | - |  | (6,480 | ) |

| Exchange differences | - |  | - |  | 14,612 |  |

| At 31st October 2025 | 378 |  | - |  | 183,869 |  |

| NET BOOK VALUE

| At 31st October 2025 | 656 |  | 3 |  | 637,084 |  |

| At 31st October 2024 | 29,630 |  | 3 |  | 768,404 |  |

| The net book value of tangible fixed assets includes £ 1 (2024 - £ 64,235 ) in respect of assets held under hire purchase contracts.

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

12. | FIXED ASSET INVESTMENTS

| Group

| Listed

| investments

£ |

| COST OR VALUATION

| At 1st November 2024 | 247,687 |  |

| Disposals | (243,019 | ) |

| Revaluations | 202 |  |

| At 31st October 2025 | 4,870 |  |

| NET BOOK VALUE

| At 31st October 2025 | 4,870 |  |

| At 31st October 2024 | 247,687 |  |

| Cost or valuation at 31st October 2025 is represented by:

| Listed

| investments

£ |

| Valuation in 2025 | 220 |  |

| Cost | 4,650 |  |

4,870 |  |

| The disposal represents the redemption of the investment during the year. If the Fixed asset investment had not been revalued it would be held at a historical cost of £4,650 (2024: £246,775). The asset is a publicly quoted instrument and the directors valued the investment based on the published market price (level 1) at the balance sheet date.

| Company

| Shares in |

| group |  | Listed |

| undertakings |  | investments |  | Totals

£ | £ | £ |

| COST OR VALUATION

| At 1st November 2024 | 6,084,982 |  | 247,687 |  | 6,332,669 |  |

| Disposals | - |  | (243,019 | ) | (243,019 | ) |

| Revaluations | - |  | 202 |  | 202 |  |

| At 31st October 2025 | 6,084,982 |  | 4,870 |  | 6,089,852 |  |

| PROVISIONS

| Provision written back | 122,579 |  | - |  | 122,579 |  |

| At 31st October 2025 | 122,579 |  | - |  | 122,579 |  |

| NET BOOK VALUE

| At 31st October 2025 | 5,962,403 |  | 4,870 |  | 5,967,273 |  |

| At 31st October 2024 | 6,084,982 |  | 247,687 |  | 6,332,669 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

12. | FIXED ASSET INVESTMENTS - continued

| Company

| Cost or valuation at 31st October 2025 is represented by:

| Shares in |

| group |  | Listed |

| undertakings |  | investments |  | Totals

£ | £ | £ |

| Valuation in 2024 | - |  | 220 |  | 220 |  |

| Cost | 6,084,982 |  | 4,650 |  | 6,089,632 |  |

6,084,982 |  | 4,870 |  | 6,089,852 |  |

| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

| Subsidiaries

| Silex Ltd

| Registered office: Units 4-5 Broxhead Trading Estate Broxhead Farm Road, Landform, Bordon, England, GU35 0JX

| Nature of business: Silicone manufacture

| %

| Class of shares: | holding |

| Ordinary | 100.00 |

2025 | 2024 |

£ | £ |

| Aggregate capital and reserves | 4,096,147 |  | 4,768,026 |  |

| MVQ Silicones GmbH

| Registered office: Hertzstraße 11, 69469 Weinheim, Germany

| Nature of business: Silicone manufacture

| %

| Class of shares: | holding |

| Ordinary | 100.00 |

2025 | 2024 |

£ | £ |

| Aggregate capital and reserves | 1,457,569 |  | 1,912,580 |  |

13. | STOCKS

| Group |

2025 | 2024 |

£ | £ |

| Stocks | 2,442,642 |  | 2,632,299 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

14. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| Group |

2025 | 2024 |

£ | £ |

| Trade debtors | 1,212,396 |  | 1,319,738 |  |

| Other debtors | 4,849 |  | 10,464 |  |

| Prepayments and accrued income | 156,321 |  | 90,798 |  |

1,373,566 |  | 1,421,000 |  |

15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| Group |  | Company |

2025 | 2024 | 2025 | 2024 |

£ | £ | £ | £ |

| Bank loans and overdrafts (see note 17) | 400,000 |  | 366,667 |  | 400,000 |  | 366,667 |  |

| Other loans (see note 17) | 95,572 |  | - |  | 95,572 |  | - |  |

| Hire purchase contracts (see note 18) | - |  | 15,708 |  | - |  | - |  |

| Trade creditors | 1,358,141 |  | 1,248,160 |  | - |  | - |  |

| Amounts owed to group undertakings | - |  | - |  | 1,598,000 |  | 1,598,000 |  |

| Tax | 74,942 |  | 32,217 |  | - |  | - |  |

| Social security and other taxes | 44,246 |  | 44,849 |  | - |  | - |  |

| VAT | 57,114 |  | 92,851 |  | - |  | - |  |

| Other creditors | 58,552 |  | 91,560 |  | - |  | - |  |

| Contingent liabilities | 144,515 |  | 309,191 |  | 144,515 |  | 309,191 |  |

| Accruals and deferred income | 75,112 |  | 79,727 |  | 5,700 |  | 44,801 |  |

2,308,194 |  | 2,280,930 |  | 2,243,787 |  | 2,318,659 |  |

16. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

| Group |  | Company |

2025 | 2024 | 2025 | 2024 |

£ | £ | £ | £ |

| Bank loans (see note 17) | 2,483,333 |  | 2,883,333 |  | 2,483,333 |  | 2,883,333 |  |

| Other loans (see note 17) | - |  | 869,988 |  | - |  | 869,988 |  |

| Contingent liabilities | - |  | 187,383 |  | - |  | 187,383 |  |

2,483,333 |  | 3,940,704 |  | 2,483,333 |  | 3,940,704 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

17. | LOANS

| An analysis of the maturity of loans is given below:

| Group |  | Company |

2025 | 2024 | 2025 | 2024 |

£ | £ | £ | £ |

| Amounts falling due within one year or on | demand: |

| Bank loans | 400,000 |  | 366,667 |  | 400,000 |  | 366,667 |  |

| Other loans | 95,572 |  | - |  | 95,572 |  | - |  |

495,572 |  | 366,667 |  | 495,572 |  | 366,667 |  |

| Amounts falling due between one and two | years: |

| Bank loans - 1-2 years | 400,000 |  | 400,000 |  | 400,000 |  | 400,000 |  |

| Other loans - 1-2 years | - |  | 869,988 |  | - |  | 869,988 |  |

400,000 |  | 1,269,988 |  | 400,000 |  | 1,269,988 |  |

| Amounts falling due between two and five | years: |

| Bank loans - 2-5 years | 2,083,333 |  | 2,483,333 |  | 2,083,333 |  | 2,483,333 |  |

| Bank Loans are comprised of two financing facilities. Facility A is an amortising loan over 5 years which has a 6 month interest free period, after this a rate of 5.8% per annum is charged. Facility B is a loan repayable in full at the end of the loan period and carries a 6.35% interest per annum. The loans are secured over the group assets and trade and run until May 2029.

| Other loans represent loans of £52,729 (2024: £479,988) from shareholders and £37,350 (2024: £390,000) from directors. These loans charge an interest rate of 9% if paid or roll up at 12% if unpaid. There is no fixed repayment date and the option to pay the interest and loan is at the discretion of the company.

18. | LEASING AGREEMENTS

| Minimum lease payments fall due as follows:

| Group

| Hire purchase |

| contracts |

2025 | 2024 |

£ | £ |

| Net obligations repayable:

| Within one year | - |  | 15,708 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

18. | LEASING AGREEMENTS - continued

| Group

| Non-cancellable |

| operating leases |

2025 | 2024 |

£ | £ |

| Within one year | 137,017 |  | 188,833 |  |

| Between one and five years | 371,220 |  | 114,025 |  |

508,237 |  | 302,858 |  |

19. | SECURED DEBTS

| The following secured debts are included within creditors:

| Company |

2025 | 2024 |

£ | £ |

| Bank loans | 2,883,333 |  | 3,250,000 |  |

20. | PROVISIONS FOR LIABILITIES

| Group |

2025 | 2024 |

£ | £ |

| Deferred tax

| Accelerated capital allowances | 139,076 |  | 157,835 |  |

| Other timing differences | (1,278 | ) | (781 | ) |

137,798 |  | 157,054 |  |

| Group

| Deferred |

| tax |

£ |

| Balance at 1st November 2024 | 157,054 |  |

| Utilised during year | (19,256 | ) |

| Balance at 31st October 2025 | 137,798 |  |

21. | CALLED UP SHARE CAPITAL

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 2025 | 2024 |

| value: | £ | £ |

| 8,800 | Ordinary shares | £0.01 | 88 |  | 88 |  |

| 1,200 | I Ordinary shares | £0.01 | 12 |  | 12 |  |

100 |  | 100 |  |

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

21. | CALLED UP SHARE CAPITAL - continued

| Both classes of shares are entitled to a distribution of dividend and capital, only Ordinary shares carry voting rights, one per share.

22. | RESERVES

| Group

| Foreign |

| currency |  | Fair |

| Retained |  | translation |  | value |

| earnings |  | reserve |  | reserve |  | Totals

£ | £ | £ | £ |

| At 1st November 2024 | (2,287 | ) | - |  | 912 |  | (1,375 | ) |

| Profit for the year | 803,302 |  | 803,302 |  |

| Investment movement | 692 |  | 851 |  | (692 | ) | 851 |  |

| Transfer | (19,311 | ) | - |  | 19,311 |  | - |  |

| Foreign currency translation r

| eserve | - |  | 44,642 |  | - |  | 44,642 |  |

| At 31st October 2025 | 782,396 |  | 45,493 |  | 19,531 |  | 847,420 |  |

| Company

| Fair |

| Retained |  | value |

| earnings |  | reserve |  | Totals

£ | £ | £ |

| At 1st November 2024 | 241,306 |  | 912 |  | 242,218 |  |

| Profit for the year | 1,070,855 |  | 1,070,855 |  |

| Investment movement | 692 |  | (692 | ) | - |  |

| At 31st October 2025 | 1,312,853 |  | 220 |  | 1,313,073 |  |

| Fair value reserve represent value movements of fixed asset investments.

23. | ULTIMATE PARENT COMPANY

| Euston Holdco VI Limited is regarded by the directors as being the company's ultimate parent company.

| Company number 14156139

24. | CONTINGENT LIABILITIES

| Included in the accounts are contingent liabilities of £144,515 (2024: £309,191) relating to creditor amounts due in less than a year, and none (2024: £187,383) for creditor amounts due more than a year. The contingent liabilities correspond to the acquisitions in the prior period, these are based on a variety of factors such as company earnings, recovery of existing debtors and taxes.

25. | RELATED PARTY DISCLOSURES

| The company has an interest free loan from a subsidiary worth £1,598,000 shown in creditors amounts falling due within one year. The loan is interest free and is repayable on demand of the company.

Bordon Industries Limited (Registered number: 15623909)

Notes to the Consolidated Financial Statements - continued

for the Year Ended 31st October 2025

26. | POST BALANCE SHEET EVENTS

| After the reporting date, the company completed the acquisition of another trading business. This transaction does not affect the figures shown in financial statements to 31 October 2025 and the financial impact at this stage cannot be reliably estimated.

27. | ULTIMATE CONTROLLING PARTY

| The ultimate controlling party is the directors of Euston Holdco VILimited.