IRIS Accounts Production v26.2.0.496 06228103 Board of Directors 31.12.25 1.1.25 31.12.25 31.12.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. manufacture of technical and precision engineering products and providing innovative solutions for a wide range of customers including the medical, motor and aerospace sectors. true true true false true true false false false false true false Ordinary A 1.00000 Ordinary B 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh062281032024-12-31062281032025-12-31062281032025-01-012025-12-31062281032023-12-31062281032024-01-012024-12-31062281032024-12-3106228103ns15:EnglandWales2025-01-012025-12-3106228103ns14:PoundSterling2025-01-012025-12-3106228103ns10:Director12025-01-012025-12-3106228103ns10:Director22025-01-012025-12-3106228103ns10:Consolidated2025-12-3106228103ns10:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3106228103ns10:PrivateLimitedCompanyLtd2025-01-012025-12-3106228103ns10:Consolidatedns10:MediumEntities2025-01-012025-12-3106228103ns10:Consolidatedns10:Audited2025-01-012025-12-3106228103ns10:SmallCompaniesRegimeForDirectorsReport2025-01-012025-12-3106228103ns10:SmallCompaniesRegimeForAccounts2025-01-012025-12-3106228103ns10:Consolidated2025-01-012025-12-3106228103ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2025-01-012025-12-3106228103ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2025-01-012025-12-3106228103ns10:FullAccounts2025-01-012025-12-3106228103ns5:Subsidiary12025-01-012025-12-310622810312025-01-012025-12-3106228103ns10:OrdinaryShareClass12025-01-012025-12-3106228103ns10:OrdinaryShareClass22025-01-012025-12-3106228103ns10:CompanySecretary12025-01-012025-12-3106228103ns10:RegisteredOffice2025-01-012025-12-3106228103ns10:Consolidated2024-01-012024-12-3106228103ns5:CurrentFinancialInstruments2025-12-3106228103ns5:CurrentFinancialInstruments2024-12-3106228103ns5:Non-currentFinancialInstruments2025-12-3106228103ns5:Non-currentFinancialInstruments2024-12-3106228103ns5:ShareCapital2025-12-3106228103ns5:ShareCapital2024-12-3106228103ns5:CapitalRedemptionReserve2025-12-3106228103ns5:CapitalRedemptionReserve2024-12-3106228103ns5:RetainedEarningsAccumulatedLosses2025-12-3106228103ns5:RetainedEarningsAccumulatedLosses2024-12-3106228103ns5:ShareCapital2023-12-3106228103ns5:RetainedEarningsAccumulatedLosses2023-12-3106228103ns5:CapitalRedemptionReserve2023-12-3106228103ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106228103ns5:CapitalRedemptionReserve2024-01-012024-12-3106228103ns5:RetainedEarningsAccumulatedLosses2025-01-012025-12-3106228103ns5:CapitalRedemptionReserve2025-01-012025-12-3106228103ns5:NetGoodwill2025-01-012025-12-3106228103ns5:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3106228103ns5:OwnedOrFreeholdAssetsns5:LandBuildings2025-01-012025-12-3106228103ns5:PlantMachinery2025-01-012025-12-3106228103ns5:FurnitureFittings2025-01-012025-12-3106228103ns5:LandBuildings2024-12-3106228103ns5:LandBuildings2025-01-012025-12-3106228103ns5:LandBuildings2025-12-3106228103ns5:LandBuildings2024-12-3106228103ns5:CostValuation2024-12-31062281031ns5:Subsidiary12025-01-012025-12-3106228103ns5:Subsidiary12025-12-3106228103ns5:Subsidiary12024-12-3106228103ns5:Subsidiary12024-01-012024-12-3106228103ns5:WithinOneYearns5:CurrentFinancialInstruments2025-12-3106228103ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3106228103ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2025-12-3106228103ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2024-12-3106228103ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-12-3106228103ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3106228103ns5:Secured2025-12-3106228103ns5:Secured2024-12-3106228103ns5:DeferredTaxation2024-12-3106228103ns5:DeferredTaxation2025-01-012025-12-3106228103ns5:DeferredTaxation2025-12-3106228103ns10:OrdinaryShareClass12025-12-3106228103ns10:OrdinaryShareClass22025-12-31
REGISTERED NUMBER: 06228103 (England and Wales)















Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 December 2025

for

Dalion Engineering Limited

Dalion Engineering Limited (Registered number: 06228103)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Income Statement 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


Dalion Engineering Limited

Company Information
for the Year Ended 31 December 2025







DIRECTORS: D J Booton
Mrs L J Barrows



SECRETARY: Mrs L J Barrows



REGISTERED OFFICE: Unit 20 Barnfield Road
Tipton
Dudley
West Midlands
DY4 9DF



REGISTERED NUMBER: 06228103 (England and Wales)



SENIOR STATUTORY AUDITOR: Susanna D Ault FCA FCCA



AUDITORS: Tomkinson Teal (Lichfield) LLP
Hanover Court
5 Queen Street
Lichfield
Staffordshire
WS13 6QD

Dalion Engineering Limited (Registered number: 06228103)

Group Strategic Report
for the Year Ended 31 December 2025

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

REVIEW OF BUSINESS
The principal activity of the group is that of the manufacture of technical and precision engineering products, electrical machines and providing innovative solutions for a wide range of customers including the Medical, Autosport, Defence and Aerospace sectors.

We aim to present a balanced and comprehensive review of the development and performance of the business during the period and its position at the end of the year. Our review is appropriate and consistent with the size and nature of our business and is written in the context of the risks we face.

The profit and loss account shows a profit for the year before taxation of £518,682 (2024 - £420,515) and turnover of £7,221,428 (2024 - £6,642,970). Overhead costs have remained under close control. Operating profit has continued in a stable position even with the turmoil from unstable governmental directions and ongoing conflicts across the world.

Keeping pace with market trends is key to our business model and we are proud of our ability to adapt to changes in the market and make quick business decisions. Emerging technologies are heavily influenced by customer purchasing behaviour, so Dalion Engineering Ltd plays a pivotal role with its customers assisting in prototype development and help bring their ideas and innovations to reality and provide solutions. Dalion Engineering Ltd prides itself on innovation and providing novel solutions to customers' demands to stand out from the crowd. There has been a noticeable shift in electrical machine business mix towards defence sectors in both land, sea and air. Keeping ahead of industry regulations is critical to defence and aerospace business, e.g. AS9100 Quality Accreditation and Cyber Security Accreditation. Working closely with our customers we are constantly developing our working practices to meet their demands.

We will continue to develop and respond to market conditions and opportunities as they arise having due regard to key business risks faced by the business.

PRINCIPAL RISKS AND UNCERTAINTIES
The business' activities of the group expose it primarily to interest rate risk and the risk of economic effects on payment terms caused by the lack of direction of both at home and global governments. Tariffs on both raw materials and exports must be monitored and addressed.

FINANCIAL RISK MANAGEMENT OBJECTIVES

The business' principal financial instruments comprise bank balances, bank overdrafts, confidential invoice discounting, trade debtors and trade creditors. The main purpose of these instruments is to finance the business' operations.

In respect of bank balances, the liquidity risk is managed by maintaining a suitable level of funding advances to support working capital requirements. All the business' bank balances are held in such a way that achieves a competitive rate of interest.

Working closely with customers with regard to the pressure that tariffs on raw materials can impose on profits and sharing this as the soonest opportunity.

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits. Trade debtors are used to secure additional cash flow using confidential invoice discounting funding. Dalion Engineering Ltd also have a credit insurance policy to protect itself from failing Trade debtors and lines of approved credit are monitored regularly. The amounts presented in the balance sheet are net of allowances for doubtful debtors.

Trade creditors' liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.


Dalion Engineering Limited (Registered number: 06228103)

Group Strategic Report
for the Year Ended 31 December 2025

SECTION 172(1) STATEMENT
The Board of Directors confirm it has performed its duties in respect of section 172 of the Companies act 2006.
Specifically, the Board has considered long term factors that affect the Group's strategic directions.
The Board has engaged with its stakeholders, which assist the board in its decision-making process and in fulfilling its duty to promote the success of the Group as set out in Section 172

The Board has fulfilled their duties as follows:

On an ongoing basis, the board assess the major risks affecting the Group and develop appropriate responses to address those risks in an efficient and affective manner. This is taken into consideration when setting goals, budgets and forecasting financial performance. This ensures that the Group understands the financial impact of these risks and can respond to them on a timely basis.

Employees are a key to Dalion Engineering's success. The group engages with employees on a regular basis. Supervisor, Manager and Director meetings are held to cover a range of topics such as Health & Safety, financial performance, training and compliance. The group monitors staff turnover and performance to understand staff progression within the business.

The Group invests in the future of the business and has a successful mentoring plan to encourage young people into the Group.

Dalion Engineering aims to exceed its customers' expectations. We do this through communication and building strong business relationships with our clients. We further promote Dalion Engineering closely with our suppliers and our local communities. We understand our responsibility with our community and work hard to show how important that relationship is to the Group.

ON BEHALF OF THE BOARD:





D J Booton - Director


11 August 2026

Dalion Engineering Limited (Registered number: 06228103)

Report of the Directors
for the Year Ended 31 December 2025

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

DIVIDENDS
Interim dividends per share were paid during the year as follows:
Ordinary A £1 - £3748.75
Ordinary B £1 - £3741

The total distribution of dividends for the year ended 31 December 2025 will be £ 337,310 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2025 to the date of this report.

D J Booton
Mrs L J Barrows

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). 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 or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Tomkinson Teal (Lichfield) LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mrs L J Barrows - Director


11 August 2026

Report of the Independent Auditors to the Members of
Dalion Engineering Limited

Opinion
We have audited the financial statements of Dalion Engineering Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 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, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, 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 31 December 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
Dalion Engineering 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 four, 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.

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:

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design audit procedures in line with our responsibilities to detect material misstatements arising from irregularities, including fraud.

The risk of not detecting a material misstatement due to fraud is higher than for one arising from error, as fraud may involve deliberate concealment, including collusion or misrepresentation. There are inherent limitations in an audit, and the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely it is that it will be detected.

As part of our audit, we obtained an understanding of the legal and regulatory framework applicable to the company and considered the risks of material misstatement arising from non-compliance. We discussed these risks within the engagement team and designed audit procedures accordingly.

Our procedures included enquiries of management and those charged with governance, review of relevant documentation, and testing of transactions where appropriate. We also addressed the risk of management override of controls by reviewing journal entries and accounting estimates for indicators of bias.

We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

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
Dalion Engineering 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.




Susanna D Ault FCA FCCA (Senior Statutory Auditor)
for and on behalf of Tomkinson Teal (Lichfield) LLP
Hanover Court
5 Queen Street
Lichfield
Staffordshire
WS13 6QD

11 August 2026

Dalion Engineering Limited (Registered number: 06228103)

Consolidated
Income Statement
for the Year Ended 31 December 2025

2025 2024
Notes £    £   

REVENUE 4 7,221,428 6,642,970

Cost of sales (5,256,657 ) (4,989,461 )
GROSS PROFIT 1,964,771 1,653,509

Distribution costs (157,549 ) (147,279 )
Administrative expenses (1,122,850 ) (1,014,471 )
684,372 491,759

Other operating income 21,390 105,753
OPERATING PROFIT 6 705,762 597,512

Interest receivable and similar income 2 6
705,764 597,518

Interest payable and similar expenses 8 (187,082 ) (177,003 )
PROFIT BEFORE TAXATION 518,682 420,515

Tax on profit 9 (131,332 ) (99,689 )
PROFIT FOR THE FINANCIAL YEAR 387,350 320,826
Profit attributable to:
Owners of the parent 387,350 320,826

Dalion Engineering Limited (Registered number: 06228103)

Consolidated
Other Comprehensive Income
for the Year Ended 31 December 2025

2025 2024
Notes £    £   

PROFIT FOR THE YEAR 387,350 320,826


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

387,350

320,826

Total comprehensive income attributable to:
Owners of the parent 387,350 320,826

Dalion Engineering Limited (Registered number: 06228103)

Consolidated Balance Sheet
31 December 2025

2025 2024
Notes £    £   
FIXED ASSETS
Intangible assets 12 - -
Property, plant and equipment 13 2,361,903 2,337,184
Investments 14 - -
2,361,903 2,337,184

CURRENT ASSETS
Inventories 15 1,446,761 1,302,085
Debtors 16 1,744,692 1,569,776
Cash at bank and in hand 105,388 115,004
3,296,841 2,986,865
CREDITORS
Amounts falling due within one year 17 (3,057,594 ) (2,648,999 )
NET CURRENT ASSETS 239,247 337,866
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,601,150

2,675,050

CREDITORS
Amounts falling due after more than one year 18 (706,073 ) (846,550 )

PROVISIONS FOR LIABILITIES 22 (152,360 ) (135,823 )
NET ASSETS 1,742,717 1,692,677

CAPITAL AND RESERVES
Called up share capital 23 90 90
Capital redemption reserve 24 10 10
Retained earnings 24 1,742,617 1,692,577
SHAREHOLDERS' FUNDS 1,742,717 1,692,677

The financial statements were approved by the Board of Directors and authorised for issue on 11 August 2026 and were signed on its behalf by:





D J Booton - Director


Dalion Engineering Limited (Registered number: 06228103)

Company Balance Sheet
31 December 2025

2025 2024
Notes £    £   
FIXED ASSETS
Intangible assets 12 - -
Property, plant and equipment 13 1,864,164 1,899,900
Investments 14 628,930 628,930
2,493,094 2,528,830

CURRENT ASSETS
Cash at bank 12,016 15,760

CREDITORS
Amounts falling due within one year 17 (1,891,947 ) (1,894,985 )
NET CURRENT LIABILITIES (1,879,931 ) (1,879,225 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

613,163

649,605

CREDITORS
Amounts falling due after more than one year 18 (543,056 ) (575,822 )

PROVISIONS FOR LIABILITIES 22 (42,331 ) (40,626 )
NET ASSETS 27,776 33,157

CAPITAL AND RESERVES
Called up share capital 23 90 90
Capital redemption reserve 10 10
Retained earnings 27,676 33,057
SHAREHOLDERS' FUNDS 27,776 33,157

Company's profit for the financial year 331,929 222,883

The 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 11 August 2026 and were signed on its behalf by:





D J Booton - Director


Dalion Engineering Limited (Registered number: 06228103)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2024 90 1,585,606 10 1,585,706

Changes in equity
Dividends - (213,855 ) - (213,855 )
Total comprehensive income - 320,826 - 320,826
Balance at 31 December 2024 90 1,692,577 10 1,692,677

Changes in equity
Dividends - (337,310 ) - (337,310 )
Total comprehensive income - 387,350 - 387,350
Balance at 31 December 2025 90 1,742,617 10 1,742,717

Dalion Engineering Limited (Registered number: 06228103)

Company Statement of Changes in Equity
for the Year Ended 31 December 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2024 90 24,029 10 24,129

Changes in equity
Dividends - (213,855 ) - (213,855 )
Total comprehensive income - 222,883 - 222,883
Balance at 31 December 2024 90 33,057 10 33,157

Changes in equity
Dividends - (337,310 ) - (337,310 )
Total comprehensive income - 331,929 - 331,929
Balance at 31 December 2025 90 27,676 10 27,776

Dalion Engineering Limited (Registered number: 06228103)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 572,751 537,765
Interest paid (187,082 ) (171,406 )
Interest element of hire purchase or finance lease
rental payments paid

-

(5,597

)
Tax paid (110,054 ) (41,429 )
Net cash from operating activities 275,615 319,333

Cash flows from investing activities
Purchase of tangible fixed assets (144,444 ) (11,599 )
Sale of tangible fixed assets - 88,241
Interest received 2 6
Net cash from investing activities (144,442 ) 76,648

Cash flows from financing activities
New loans in year - 250,000
Loan repayments in year (139,193 ) (93,007 )
Bank borrowing movement 246,695 (179,951 )
Capital repayments in year - (98,233 )
Amount introduced by directors 337,310 43,314
Amount withdrawn by directors (248,291 ) -
Equity dividends paid (337,310 ) (213,855 )
Net cash from financing activities (140,789 ) (291,732 )

(Decrease)/increase in cash and cash equivalents (9,616 ) 104,249
Cash and cash equivalents at beginning of year 2 115,004 10,755

Cash and cash equivalents at end of year 2 105,388 115,004

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
Profit before taxation 518,682 420,515
Depreciation charges 119,725 102,274
Loss on disposal of fixed assets - 18,289
Finance costs 187,082 177,003
Finance income (2 ) (6 )
825,487 718,075
(Increase)/decrease in inventories (144,676 ) 188,682
(Increase)/decrease in trade and other debtors (174,916 ) 205,254
Increase/(decrease) in trade and other creditors 66,856 (574,246 )
Cash generated from operations 572,751 537,765

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2025
31/12/25 1/1/25
£    £   
Cash and cash equivalents 105,388 115,004
Year ended 31 December 2024
31/12/24 1/1/24
£    £   
Cash and cash equivalents 115,004 10,755


3. ANALYSIS OF CHANGES IN NET DEBT

At 1/1/25 Cash flow At 31/12/25
£    £    £   
Net cash
Cash at bank and in hand 115,004 (9,616 ) 105,388
115,004 (9,616 ) 105,388
Debt
Debts falling due within 1 year (134,094 ) (1,284 ) (135,378 )
Debts falling due after 1 year (846,550 ) 140,477 (706,073 )
(980,644 ) 139,193 (841,451 )
Total (865,640 ) 129,577 (736,063 )

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2025

1. STATUTORY INFORMATION

Dalion Engineering 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.

The presentation currency of the financial statements is the Pound Sterling (£).


2. STATEMENT OF COMPLIANCE

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.

3. 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.

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 £.

Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Dalion Engineering Limited together with all entities controlled by the parent company (its subsidiaries) and the group's share of its interests in joint ventures and associates.

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Turnover
Revenue 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 amount paid in connection with the acquisition of Midland Tool and Design Limited in 2007, is being amortised evenly over its estimated useful life of 10 years.
Negative goodwill will be amortised in full in the year of consolidation.

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.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.
Freehold property - 50 years straight line
Plant and machinery - 15% on reducing balance
Fixtures and fittings - 33% on reducing balance

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

3. ACCOUNTING POLICIES - continued

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

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing inventories to their present location and condition.

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.

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.

Going concern
The Directors have considered going concern in preparing these financial statements through review of the Company's financial position. It has been considered that the Company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the going concern basis of accounting has been adopted and no material uncertainties have been identified.

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

4. REVENUE

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

An analysis of revenue by geographical market is given below:

2025 2024
£    £   
United Kingdom 5,946,372 5,164,648
Europe 336,804 917,252
United States of America 439,945 377,311
Asia 498,307 183,759
7,221,428 6,642,970

5. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 2,999,426 2,798,795
Social security costs 363,846 268,126
Other pension costs 46,105 41,010
3,409,377 3,107,931

The average number of employees during the year was as follows:
2025 2024

Directors 2 2
Employees 77 85
79 87

2025 2024
£    £   
Directors' remuneration 216,324 131,482
Directors' pension contributions to money purchase schemes 1,739 1,721

Information regarding the highest paid director for the year ended 31 December 2025 is as follows:
2025
£   
Emoluments etc 134,920
Pension contributions to money purchase schemes 1,321

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

6. OPERATING PROFIT

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

2025 2024
£    £   
Plant repairs and maintenance 151,165 99,205
Other operating leases 65,164 61,512
Depreciation - owned assets 119,725 116,988
Depreciation - assets on hire purchase contracts or finance leases - 5,722
Loss on disposal of fixed assets - 18,289
Goodwill amortisation - (20,436 )
Foreign exchange differences 217 (1,757 )

7. AUDITORS' REMUNERATION

Fees payable to the company's auditors and associates:

2025 2024

£ £
For audit services
Audit of the financial statements of the group and company 4,500 4,000
Audit of the financial statements of the company's subsidiary 10,250 9,500
14,750 13,500

8. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Bank loan interest 103,238 96,660
Corporation tax interest 39 -
Factoring discount charge 83,805 74,746
Hire purchase - 5,597
187,082 177,003

9. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 117,268 112,510
Prior year (2,473 ) -
Total current tax 114,795 112,510

Deferred tax 16,537 (12,821 )
Tax on profit 131,332 99,689

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

9. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2025 2024
£    £   
Profit before tax 518,682 420,515
Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 -
25 %)

129,671

105,129

Effects of:
Expenses not deductible for tax purposes 7,999 61,269
Income not taxable for tax purposes (5,348 ) (72,688 )
Capital allowances in excess of depreciation (14,006 ) -
Depreciation in excess of capital allowances - 27,237
Deferred tax 16,537 (12,821 )
R & d credit (777 ) (7,507 )
Marginal relief (271 ) (930 )
Overprovision for prior year tax (2,473 ) -
Total tax charge 131,332 99,689

10. 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.


11. DIVIDENDS
2025 2024
£    £   
Ordinary A shares of £1 each
Interim 299,900 190,125
Ordinary B shares of £1 each
Interim 37,410 23,730
337,310 213,855

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

12. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 January 2025
and 31 December 2025 (20,436 )
AMORTISATION
At 1 January 2025
and 31 December 2025 (20,436 )
NET BOOK VALUE
At 31 December 2025 -
At 31 December 2024 -

13. PROPERTY, PLANT AND EQUIPMENT

Group
Fixtures
Freehold Plant and and
property machinery fittings Totals
£    £    £    £   
COST
At 1 January 2025 1,996,803 1,431,590 113,692 3,542,085
Additions - 138,840 5,604 144,444
At 31 December 2025 1,996,803 1,570,430 119,296 3,686,529
DEPRECIATION
At 1 January 2025 96,903 1,003,720 104,278 1,204,901
Charge for year 35,736 79,623 4,366 119,725
At 31 December 2025 132,639 1,083,343 108,644 1,324,626
NET BOOK VALUE
At 31 December 2025 1,864,164 487,087 10,652 2,361,903
At 31 December 2024 1,899,900 427,870 9,414 2,337,184

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

13. PROPERTY, PLANT AND EQUIPMENT - continued

Company
Freehold
property
£   
COST
At 1 January 2025
and 31 December 2025 1,996,803
DEPRECIATION
At 1 January 2025 96,903
Charge for year 35,736
At 31 December 2025 132,639
NET BOOK VALUE
At 31 December 2025 1,864,164
At 31 December 2024 1,899,900

Included in cost of land and buildings is freehold land of £ 210,000 (2024 - £ 210,000 ) which is not depreciated.

14. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 January 2025
and 31 December 2025 628,930
NET BOOK VALUE
At 31 December 2025 628,930
At 31 December 2024 628,930

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

Subsidiary

Midland Tool and Design Limited
Registered office: Same as parent company
Nature of business: Precision engineering solutions
%
Class of shares: holding
Ordinary 100.00
2025 2024
£    £   
Aggregate capital and reserves 2,347,255 2,288,448
Profit for the year 480,742 346,607


Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

15. STOCKS

Group
2025 2024
£    £   
Stocks 946,869 920,042
Work-in-progress 499,892 382,043
1,446,761 1,302,085

16. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2025 2024
£    £   
Trade debtors 1,666,064 1,497,846
Other debtors 3,236 900
Prepayments 75,392 71,030
1,744,692 1,569,776

Trade debtors are secured against an invoice discounting arrangement.

17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans and overdrafts (see note 19) 135,378 134,094 27,667 26,526
Payments on account 1,368,456 1,121,761 - -
Trade creditors 802,805 561,523 - -
Amounts owed to group undertakings - - 1,672,437 1,777,678
Tax 117,268 112,527 26,451 14,817
Social security and other taxes 97,329 367,034 - -
Pension control 19,914 14,772 - -
VAT 195,279 210,850 - -
Directors' current accounts 160,892 71,873 160,892 71,873
Accrued expenses 160,273 54,565 4,500 4,091
3,057,594 2,648,999 1,891,947 1,894,985

Bank loans are secured by a fixed and floating charge over all current and future assets of the company.

hire purchase contracts are secured against the assets to which they relate.

Bank borrowings of £1,368,456 (2024:£1,121,761) are secured against the trade debtors under an invoice discounting arrangement with the company's bankers.

18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans (see note 19) 706,073 846,550 543,056 575,822

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

19. 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 135,378 134,094 27,667 26,526
Amounts falling due between one and two years:
Bank loans - 1-2 years 79,918 132,258 29,223 24,547
Amounts falling due between two and five years:
Bank loans - 2-5 years 626,155 714,292 513,833 551,275

20. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
2025 2024
£    £   
Within one year 85,510 51,277
Between one and five years 56,700 42,372
In more than five years - 4,200
142,210 97,849

21. SECURED DEBTS

The following secured debts are included within creditors:

Company
2025 2024
£    £   
Bank loans 570,723 602,348

22. PROVISIONS FOR LIABILITIES

Group Company
2025 2024 2025 2024
£    £    £    £   
Deferred tax 152,360 135,823 42,331 40,626

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

22. PROVISIONS FOR LIABILITIES - continued

Group
Deferred
tax
£   
Balance at 1 January 2025 135,823
Provided during year 16,537
Balance at 31 December 2025 152,360

Company
Deferred
tax
£   
Balance at 1 January 2025 40,626
Provided during year 1,705
Balance at 31 December 2025 42,331

23. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
80 Ordinary A £1 80 80
10 Ordinary B £1 10 10
90 90

The Ordinary A shares hold voting rights whereas the Ordinary B shares do not. Both classes of shares rank equally in the case of the sale of the company or voluntary liquidation.

24. CONSOLIDATION RESERVES

Group
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 January 2025 1,692,577 10 1,692,587
Profit for the year 387,350 387,350
Dividends (337,310 ) (337,310 )
At 31 December 2025 1,742,617 10 1,742,627


25. PENSION COMMITMENTS

The group operates a defined contribution pension scheme. The pension cost charge for the period represents contributions payable by the company to the scheme and amounted to £47,427 (2024: £41,010). At 31 December 2025 £19,914 (2024:£14,772) remained payable to the scheme.

Dalion Engineering Limited (Registered number: 06228103)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

26. OTHER FINANCIAL COMMITMENTS

The group is party to a cross guarantee in respect of all current and future bank borrowings. At the year end the indebtedness subject to this guarantee amounted to £841,451.19 (2024: £980,644).

27. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

D J Booton and L J Barrows have given personal guarantees of £100,000 to Barclays Bank for a loan to the company dated 12 May 2022.