Company registration number 4319160 (England and Wales)
DIGITAL PROJECTION INTERNATIONAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
DIGITAL PROJECTION INTERNATIONAL LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 31
DIGITAL PROJECTION INTERNATIONAL LIMITED
COMPANY INFORMATION
Directors
D Sharma
J Fu
C-H Hao
K Huang
Secretary
St Pauls Secretaries Limited
Company number
4319160
Registered office
Unit 3 Aniseed Park
Oldham Broadway Business Park
Oldham
England
OL9 9XA
Auditor
Azets Audit Services
Alpha House
4 Greek Street
Stockport
Cheshire
SK3 8AB
Bankers
Citibank N.A
Citi Group Centre
Canada Square
Canary Wharf
London
United Kingdom
E14 5LB
Solicitors
Hill Dickinson LLP
50 Fountain Street
Manchester
United Kingdom
M2 2AS
DIGITAL PROJECTION INTERNATIONAL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present their strategic report and directors' report on the affairs of the Group Company, together with the financial statements and independent auditors’ report, for the year ended 31 December 2025.

Fair review of the business

Revenue during the year has decreased to £5,732,000 (2024: £12,049,000). The resulting operating loss was £2,806,000 (2024: £1,075,000).

 

Gross margin has decreased to 19.34% (2024: 32.48%).

 

Net assets at the year-end for the Group amount to £786,000 (2024: £4,478,000).

Developments during the year

As part of the ongoing Delta process to reduce the number of legal entities in any one country and thus keep finance costs to a minimum it scheduled to merged Digital Projection Group into Delta Electronics (UK) Ltd by end of 2025. The Digital Projection business will continue to operate as normal with services to customers not being affected by the merger.

Key performance indicators

The directors do not believe there are any further relevant financial and non-financial key performance indicators requiring disclosure other than those discussed above.

On behalf of the board

C-H Hao
Director
28 September 2026
DIGITAL PROJECTION INTERNATIONAL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

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

Results and dividends

The results for the year ended 31 December 2025 are set out in the Group income statement on page 8 and 9. The directors are unable to recommend the payment of a dividend (2024: nil).

 

The Group statement of financial position shows net assets of £786,000 (2024: £4,576,000) attributable to ordinary shareholders. Future developments of the Group are discussed on page 1 in the strategic report.

Directors

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

D Sharma
J Fu
C-H Hao
K Huang
Auditor

In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the group will be put at a General Meeting.

Energy and carbon report

As the parent company of the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities. Each of the group's subsidiary companies is outside the scope of the requirements to report on energy and carbon.

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

DIGITAL PROJECTION INTERNATIONAL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Statement of disclosure to auditor

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

Financial risk management

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of Financial risk management.

Directors' liabilities

The Company’s Articles of Association permit the Company to indemnify Directors of the Company in accordance with the Companies act 2006. The Company purchased and maintained throughout the financial year Directors’ and Officers’ liability insurance.

On behalf of the board
C-H Hao
Director
28 September 2026
DIGITAL PROJECTION INTERNATIONAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DIGITAL PROJECTION INTERNATIONAL LIMITED
- 4 -
Opinion

We have audited the financial statements of Digital Projection International Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, 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 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

DIGITAL PROJECTION INTERNATIONAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DIGITAL PROJECTION INTERNATIONAL LIMITED
- 5 -
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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

 

 

 

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DIGITAL PROJECTION INTERNATIONAL LIMITED
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Helen Davies (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
1 October 2026
Chartered Accountants
Statutory Auditor
Alpha House
4 Greek Street
Stockport
Cheshire
SK3 8AB
DIGITAL PROJECTION INTERNATIONAL LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
Continuing
Discontinued
31 December
Continuing
Discontinued
31 December
operations
operations
2025
operations
operations
2024
Notes
£000
£000
£000
£000
£000
£000
Turnover
3
-
5,732
5,732
-
12,049
12,049
Cost of sales
-
(4,623)
(4,623)
-
(8,136)
(8,136)
Gross profit
-
1,109
1,109
-
3,913
3,913
Distribution costs
-
(2,509)
(2,509)
-
(3,345)
(3,345)
Administrative expenses
-
(1,439)
(1,439)
-
(1,377)
(1,377)
Other operating income
-
33
33
-
8
8
Exceptional item
-
-
-
-
(274)
(274)
Operating loss
4
-
(2,806)
(2,806)
-
(1,075)
(1,075)
Interest receivable and similar income
7
-
140
140
-
177
177
Profit/(loss) on sale of subsidiaries
-
-
-
-
197
197
Loss before taxation
-
(2,666)
(2,666)
-
(701)
(701)
Tax on loss
9
-
-
-
-
(8)
(8)
Loss for the financial year
-
(2,666)
(2,666)
-
(709)
(709)
Other comprehensive income
Actuarial loss on defined benefit pension schemes
(1,025)
(283)
Total comprehensive income for the year
(3,691)
(992)
Loss for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
DIGITAL PROJECTION INTERNATIONAL LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£000
£000
£000
£000
Fixed assets
Tangible assets
11
-
0
49
Current assets
Stocks
14
-
2,608
Debtors
15
59
2,216
Cash at bank and in hand
739
3,948
798
8,772
Creditors: amounts falling due within one year
16
(15)
(4,822)
Net current assets
783
3,950
Total assets less current liabilities
783
3,999
Net assets excluding pension surplus
783
3,999
Defined benefit pension surplus
17
3
479
Net assets
786
4,478
Capital and reserves
Called up share capital
18
9,628
9,628
Share premium account
15,575
15,575
Other reserves
3,354
3,354
Profit and loss reserves
(27,771)
(24,079)
Total equity
786
4,478
The financial statements were approved by the board of directors and authorised for issue on 28 October 2026 and are signed on its behalf by:
28 October 2026
C-H Hao
Director
DIGITAL PROJECTION INTERNATIONAL LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 9 -
2025
2024
Notes
£000
£000
£000
£000
Fixed assets
Investments
12
-
0
9,592
Current assets
Debtors
15
32
32
Net current assets
32
32
Net assets
32
9,624
Capital and reserves
Called up share capital
18
9,628
9,628
Share premium account
15,575
15,575
Profit and loss reserves
(25,171)
(15,579)
Total equity
32
9,624

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company's profit for the year was £(9,592,439) (2024:£nil.).

The financial statements were approved by the board of directors and authorised for issue on 28 October 2026 and are signed on its behalf by:
28 October 2026
C-H Hao
Director
Company Registration No. 4319160
DIGITAL PROJECTION INTERNATIONAL LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
£000
£000
£000
£000
£000
Balance at 1 January 2024
9,628
15,575
3,906
(23,087)
6,022
Year ended 31 December 2024:
Loss for the year
-
-
-
(709)
(709)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
-
(283)
(283)
Total comprehensive income for the year
-
-
-
(992)
(992)
Currency translation differences
-
-
(552)
-
(552)
Balance at 31 December 2024
9,628
15,575
3,354
(24,079)
4,478
Year ended 31 December 2025:
Loss for the year
-
-
-
(2,666)
(2,666)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
-
(1,025)
(1,025)
Total comprehensive income for the year
-
-
-
(3,691)
(3,691)
Balance at 31 December 2025
9,628
15,575
3,354
(27,771)
786
DIGITAL PROJECTION INTERNATIONAL LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
£000
£000
£000
£000
Balance at 1 January 2024
9,628
15,575
(760)
24,443
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(14,819)
(14,819)
Balance at 31 December 2024
9,628
15,575
(15,579)
9,624
Year ended 31 December 2025:
Loss and total comprehensive income for the year
-
-
(9,592)
(9,592)
Balance at 31 December 2025
9,628
15,575
(25,171)
32
DIGITAL PROJECTION INTERNATIONAL LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
2025
2024
Notes
£000
£000
£000
£000
Cash flows from operating activities
Cash (absorbed by)/generated from operations
22
(2,616)
319
Contributions to defined benefit pension scheme
(600)
-
0
Income taxes paid
-
0
(8)
Net cash (outflow)/inflow from operating activities
(3,216)
311
Investing activities
Purchase of tangible fixed assets
-
(6)
Proceeds from disposal of subsidiaries, net of cash disposed
7
177
Net cash generated from investing activities
7
171
Net (decrease)/increase in cash and cash equivalents
(3,209)
482
Cash and cash equivalents at beginning of year
3,948
3,466
Cash and cash equivalents at end of year
739
3,948
DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
1
Accounting policies
Company information

Digital Projection International Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Unit 3 Aniseed Park, Oldham Broadway Business Park, Oldham, England, OL9 9XA. The registered number of the company is 04319160.

 

The group consists of Digital Projection International Limited and all of its subsidiaries.

1.1
Accounting convention

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

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £000.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

The financial statements of the group and company are consolidated in the financial statements of Delta International Holdings Limited BV.

1.2
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

 

The consolidated group financial statements consist of the financial statements of the parent company Digital Projection International 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.

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -

All financial statements are made up to 31 December 2025. 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.

1.3
Going concern

The Group is wholly owned by Delta International Holding Limited BV who provides financial support to the wider group through favourable trading arrangements and extended payment terms.

 

During the year ended 31 December 2025 Delta Electronics (UK) Limited completed a hive-up of the trading subsidiary's assets and trade. Delta Electronics (UK) Limited is a parent company hence all assets, liabilities and trade have remained within the Group. Following the transfer of the trade and assets the company will remain in existence until the defined benefit scheme buy out has been concluded.

 

1.4
Turnover

The group manufactured  an extensive and expanding line of ultra high-performance 3-chip and single-chip DLP® and satellite modular laser projection systems. Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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

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

1.5
Intangible fixed assets - goodwill

In accordance with paragraph 18 of FRS 102, on the acquisition of a business, fair values are attributed to the identifiable assets and liabilities of the acquired business. Any excess of purchase consideration over the fair value of the assets acquired is purchased goodwill which is capitalised and amortised over its estimated useful life of 20 years. The net carrying value is reviewed at each year end to assess the requirement for any provision for impairment.

 

The Group and the Company have taken the transition exemption under paragraph 35.10(a) relating to business combinations on the date of transition to FRS 102 (1 April 2014) and have elected not to apply Section 19 Business Combinations and Goodwill to business combinations that were effected before its FRS 102 transition date. No adjustment has been made to the carrying value of goodwill and intangible assets (including those subsumed within goodwill).

1.6
Tangible fixed assets

Tangible fixed assets are initally measured at cost less accumulated depreciation and accumulated impairment losses. Cost includes the original purchase price, costs directly attributable to bringing the asset to its working condition for its intended use, dismantling and restoration costs.

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -

Depreciation is recognised so as to write off the cost in equal annual instalments over their estimated useful lives of the assets . The rates of depreciation are as follows:

Leasehold improvements
33.33% per annum
Plant and machinery
20% per annum
Fixtures and fittings
8% - 20% per annum

Provision is made for any impairment in the carrying value of tangible fixed assets as the directors consider appropriate.

 

Repairs, maintenance and minor inspection costs are expensed as incurred.

 

Tangible fixed assets are derecognised on disposal or when no future economic benefits are expected. On disposal, the difference between the net disposal proceeds and the carrying amount is recognised in Group income statement.

All assets were transferred to Delta Electronics (UK) Limited on 31 October 2025.

1.7
Fixed asset investments

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

 

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

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

1.8
Impairment of fixed assets

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

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.9
Stocks

Stocks and work in progress are stated at the lower of cost and estimated selling price less costs to sell. Estimated selling price less costs to sell is based on estimated selling price less all further costs to completion and all relevant marketing, selling and distribution costs. Inventories are recognised as an expense in the period in which the related revenue is recognised. Provision is made for obsolete, slow-moving or defective items where appropriate.

Cost is determined on the first-in, first-out (FIFO) method. Cost includes the purchase price, including taxes and duties and transport and handling directly attributable to bringing the inventory to its present location and condition.

 

i.Inventories are valued at latest invoice price plus shipping and transport costs inclusive duty etc.

ii. Inventories are written down at set percentages dependant on the length of time in inventory, up to a maximum of 100% write-down if over 12 months old.

 

At the balance sheet date the company held no inventories as the assets were transferred to Delta Electronics (UK) Limited on 31 October 2025.

 

1.10
Cash and cash equivalents

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

1.11
Financial instruments

The Group has chosen to adopt sections 11 and 12 of FRS 102 in respect of financial instruments.

 

(i) Financial assets

 

Basic financial assets, including trade and other trade receivables and cash and bank balances are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

 

Such assets are subsequently carried at amortised cost using the effective interest method.

 

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in the income statement.

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in the income statement.

 

Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

 

(ii) Financial liabilities

 

Basic financial liabilities, including trade and other trade payables and loans from fellow Group companies are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

 

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

 

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

 

The Company does not hold or issue derivatives financial instruments. Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

 

(iii) Offsetting

 

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

1.12
Equity instruments

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

1.13
Taxation

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

Current tax

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

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
Deferred tax

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

 

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

1.14
Employee benefits

The Group provides a range of benefits to employees, including paid holiday arrangement, defined contribution plan and defined benefit pension plans.

 

i.    Short term benefits

 

Short term benefits, including holiday pay and other similar non-monetary benefits, are recognised as an expense in the period in which the service is received.

 

ii.    Defined contribution pension plan

 

The Group currently operates a defined contribution plan, under which there are no further liabilities on the Group beyond the contributions made. The assets of the scheme are held separately from the Group and are administered by trustees and managed professionally. For defined contribution schemes, the amount charged to the income statement in respect of pension costs is the contributions payable in the period. Differences between contributions payable in the period and contributions actually paid are shown as either accruals or prepayments in the statement of financial position.

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -

iii.    Defined benefit pension plan

 

For defined benefit pension schemes, scheme assets are measured at fair value and scheme liabilities are measured on an actuarial basis using the projected unit method and discounted at an interest rate equivalent to the current rate of return on a high-quality corporate bond of equivalent currency and term to the scheme liabilities.

 

Full actuarial valuations are obtained at least every three years with an adjustment for employee demographics annually and are updated at each reporting date. The resulting surplus or deficit, net of taxation thereon, is presented in the statement of financial position.

 

The service cost of providing pension benefits to employees for the period is charged to the income statement. The cost of making improvements to pension and benefits is recognised in the income statement on a straight-line basis over the period during which the increase in benefits vests. To the extent that the improvements in benefits vest immediately, the cost is recognised immediately. These costs are recognised as an operating expense.

 

A charge representing the unwinding of the discount on the scheme liabilities during the period is included within other finance expenses.

 

A credit representing the expected return on the scheme assets during the period is included within other finance expenses. This credit is based on the market value of the scheme assets, and expected rates of return, at the beginning of the period.

 

Actuarial gains and losses may result from: differences between the expected return and the actual return on scheme assets; differences between the actuarial assumptions underlying the scheme liabilities and actual experience during the period; or changes in the actuarial assumptions used in the valuation of the scheme liabilities. Actuarial gains and taxation thereon, are recognised in the statement of other comprehensive income.

 

During the year, the Scheme secured a bulk annuity policy with Just Retirement. Under these arrangements the insurer is required to make payments to the scheme that matches the timing and amount of the covered pension obligations. The insurance policy is held as a scheme asset and measured at fair value, which is equal to the present value of the related insurer's liabilities.

 

The buy in transactions do not change the scheme's legal obligations to members, and therefore the company continues to recognise the full defined benefit obligations on its balance sheet.

 

The scheme remains subject to the Company's funding arrangements, and the buy in contract forms part of the scheme's overall investment strategy to reduce risk and improve the security of members' benefits.

 

In addition, the group provides unfunded pensions for four former employees, which are valued on a similar basis.

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.15
Foreign exchange

The Company’s functional and presentation currency is the pound sterling.

 

(i) Functional and presentation currency

 

The financial statements are presented in pound sterling and rounded to thousands.

 

The Company’s functional and presentational currency is pound sterling

 

(ii) Transactions and balances

 

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

 

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement.

 

1.16

Exceptional items

Exceptional items are unusual or non-recurring in nature and are recognised as incurred.

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
2
Judgements and key sources of estimation uncertainty

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

 

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.

Going concern

In assessing the going concern basis of preparing annual accounts, the Directors prepare profit and cash flow forecasts for a period of at least 12 months after the date of signing the accounts. The going concern basis was deemed suitable after taking account of bank facilities plus the continuing support of group holding companies.

Defined benefit pension scheme

The Company has obligations to pay pension benefits to certain employees. The cost of these benefits and the present value of the obligation depend on a number of factors, including; life expectancy, salary increases, asset valuations and the discount rate on corporate bonds. Management estimates these factors in determining the net pension obligation in the statement of financial position. The assumptions reflect historical experience and current trends.

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.

Warranty provision

Provision is made in the accounts for the estimated costs of warranty claims that may be made in relation to goods sold. The level of the provision is reviewed annually based on experience of the actual warranty claims made on recent sales over the previous 3 years for the UK and over the past year for services provided in the USA.

Stock provision

The company adopts their own internal stock provisioning policy, which is set by the parent entity. The company needs to ensure that stock is still being valued at the lower of cost or net realisable value under FRS 102.

At the balance sheet date there was no warranty or inventory provision as the trade and assets were transferred to Delta Electronics UK on 31 October 2025.

3
Turnover and other revenue

Reporting of revenue by geographical analysis of markets and profit before tax by geographical area has not been provided. In the opinion of the directors, such disclosure would be seriously prejudicial to the interests of the Group due to the commercial sensitivity of the information, and the available exemption under Companies Act, SI 2008/410 Paragraph 68 has therefore been taken.

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
4
Operating loss
2025
2024
£000
£000
Operating loss for the year is stated after charging/(crediting):
Exchange gains
(119)
(28)
Depreciation of owned tangible fixed assets
1
14
Loss on disposal of tangible fixed assets
5
-
Loss on merger
990
-
0
Operating lease charges
69
135
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£000
£000
For audit services
Audit of the financial statements of the group and company
3
2
Audit of the financial statements of the company's subsidiaries
42
42
45
44
For other services
Taxation compliance services
8
7
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Production and research & development
-
5
-
-
Sales and distribution
7
11
-
-
Administration
4
6
4
4
Total
11
22
4
4

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Wages and salaries
1,322
2,581
-
0
-
0
Social security costs
73
152
-
-
Pension costs
475
135
-
0
-
0
1,870
2,868
-
0
-
0
DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
7
Interest receivable and similar income
2025
2024
£000
£000
Net interest on the net defined benefit liability
(41)
(33)
Other interest
(99)
(144)
Total finance income
(140)
(177)
8
Discontinued operations

All trade and assets of subsidiary Digital projection Limited were hived up to fellow group entity Delta Electronics (UK) Limited on 31 October 2025.

9
Taxation
2025
2024
£000
£000
Current tax
UK corporation tax on profits for the current period
-
0
8

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

2025
2024
£000
£000
Loss before taxation
(2,666)
(701)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 23.00%)
(667)
(161)
Unutilised tax losses carried forward
667
161
Overseas taxation
-
0
8
Taxation charge
-
8

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
10
Intangible fixed assets
Group
Goodwill
£000
Cost
At 1 January 2025 and 31 December 2025
7,513
Amortisation and impairment
At 1 January 2025 and 31 December 2025
7,513
Carrying amount
At 31 December 2025
-
0
At 31 December 2024
-
0
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
11
Tangible fixed assets
Group
Leasehold improvements
Plant and machinery
Fixtures and fittings
Total
£000
£000
£000
£000
Cost
At 1 January 2025
18
43
275
336
Disposals
(18)
(43)
(275)
(336)
At 31 December 2025
-
0
-
0
-
0
-
0
Depreciation and impairment
At 1 January 2025
18
43
226
287
Depreciation charged in the year
1
-
0
-
0
1
Eliminated in respect of disposals
(19)
(43)
(226)
(288)
At 31 December 2025
-
0
-
0
-
0
-
0
Carrying amount
At 31 December 2025
-
0
-
0
-
0
-
0
At 31 December 2024
-
0
-
0
49
49
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.

 

 

 

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£000
£000
£000
£000
Investments in subsidiaries
13
-
0
-
0
-
0
9,592
Movements in fixed asset investments
Company
Shares in subsidiaries
£000
Cost or valuation
At 1 January 2025
9,592
Impairment
(9,592)
At 31 December 2025
-
Carrying amount
At 31 December 2025
-
At 31 December 2024
9,592
13
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Digital Projection Holdings Limited
Unit 3 Aniseed Park, Oldham Broadway Business Park, Oldham, England, OL9 9XA
Ordinary shares
100.00
0
Digital Projection Limited
Unit 3 Aniseed Park, Oldham Broadway Business Park, Oldham, England, OL9 9XA
Ordinary shares
0
100.00

 

14
Stocks
Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Raw materials and consumables
-
137
-
-
Finished goods and goods for resale
-
0
2,471
-
0
-
0
-
2,608
-
-

No stock was held at the balance sheet date.

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£000
£000
£000
£000
Trade debtors
-
0
1,649
-
0
-
0
Amounts owed by group undertakings
-
-
32
32
Other debtors
32
340
-
0
-
0
Prepayments and accrued income
27
227
-
0
-
0
59
2,216
32
32

Included within other debtors are amounts owed of £32,000 (2024: £232,000), these are amounts owed from fellow group companies within the Delta International group.

 

The amounts included within other debtors from fellow group companies are unsecured, interest free and repayable on demand.

16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£000
£000
£000
£000
Trade creditors
-
0
354
-
0
-
0
Other taxation and social security
-
0
66
-
0
-
0
Other creditors
-
0
4,213
-
0
-
0
Accruals and deferred income
15
189
-
0
-
0
15
4,822
-
0
-
0

Included within other creditors are amounts totalling £nil (2024: £2,550,000) owed to Delta International Group.

 

The amounts included within other creditors are not interest bearing and would be repayable on demand if required by the group.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£000
£000
Charge to profit or loss in respect of defined contribution schemes
3
72

The Company currently operates defined contribution plans, and there are no further liabilities on the Company beyond the contributions made. During the year the Company made contributions to the defined contributions plan of £29,983 (2024: £72,114). The assets of the schemes are held separately from the Company and are administered by trustees and managed professionally.

 

Unfunded liabilities

 

Some defined payments are made to retired employees that are not funded within the pension schemes. Provision is made in the statement of financial position for the present value of these unfunded amounts.

 

Liabilities

£000

 

At 1 January 2025                 (272)

Interest expense                      (14)

Benefits paid                      21

Actuarial gains                     (6)

At 31 December 2025                (271)

 

 

 

Defined benefit scheme

The Company also operated a UK registered trust cased pension scheme that provides defined benefits. No benefits have accrued since 31 December 2007. Pension benefits are linked to the members’ final pensionable salaries and service at the date accrual ceased (or date of leaving if earlier). The Trustees are responsible for running the Plan in accordance with the Plan’s Trust deed and Rules, which sets out their powers. The Trustees of the Plan are required to act in the best interests of the beneficiaries of the Plan.

 

Some defined payments are made to retired employees that are not funded within the pension schemes. Provision is made in the statement of financial position for the present value of these unfunded amounts.

 

The information provided below in respect of the defined benefit plan has been prepared by an independent actuary. The most recent formal actuarial valuation was carried out at 5 April 2023, and the results have been updated to 31 December 2025 by the actuary. The key assumptions used were as follows:

Defined benefit schemes

 

 

 

2025
2024
Key assumptions
%
%
Discount rate
5.6
5.5
Expected rate of increase of pensions in payment
2.9
3.0
Expected rate of salary increases
2.9
3.1
Retail Prices Index (RPI) Inflation
2.9
3.1
Consumer Prices Index (CPI) Inflation
2.6
2.8
DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
Retirement benefit schemes
(Continued)
- 28 -
Mortality assumptions
2025
2024

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
21.6
21.2
- Females
23.8
23.7
Retiring in 20 years
- Males
22.8
22.5
- Females
25.3
25.2

The amounts included in the balance sheet arising from obligations in respect of defined benefit plans are as follows:

2025
2024
Group
£000
£000
Present value of funded defined benefit obligations
3,547
3,550
Fair value of plan assets
(3,821)
(4,301)
Funded defined benefit surplus
274
751
Present value of unfunded defined benefit obligations
271
272
Overall surplus
(3)
(479)
The company had no post employment benefits at 31 December 2025 or 1 January 2025.
Group
2025
2024

 

£000
£000
Net interest on net defined benefit liability/(asset)
(41)
(33)
Other costs and income
173
63
Total costs
132
30
Group
2025
2024

 

£000
£000
Actual return on scheme assets
773
462
Add: calculated interest element
245
219
Return on scheme assets excluding interest income
1,018
681
Actuarial changes related to obligations
7
(398)
Total costs
1,025
283
DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
Retirement benefit schemes
(Continued)
- 29 -
Group
2025

Movements in the present value of defined benefit obligations

£000
Liabilities at 1 January 2025
3,822
Benefits paid
(215)
Actuarial gains and losses
7
Interest cost
204
At 31 December 2025
3,818
Group
2025

The defined benefit obligations arise from plans funded as follows:

£000
Wholly unfunded obligations
271
Wholly or partly funded obligations
3,547
3,818
Group
2025

Movements in the fair value of plan assets

£000
Fair value of assets at 1 January 2025
4,301
Interest income
245
Return on plan assets (excluding amounts included in net interest)
(1,018)
Benefits paid
(194)
Contributions by the employer
660
Other
(173)
At 31 December 2025
3,821

 

Fair value of plan assets at the reporting period end

Group
2025
2024
£000
£000
Cash
319
126
Credit funds
-
1,372
Liability driven investments
-
2,803
Just Restirement buy-in policy
3,502
-
3,821
4,301
DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
Retirement benefit schemes
(Continued)
- 30 -

 

Until the closure of the scheme on 31 December 2007, contributions were paid into the Plan at the rate of 40% of pensionable pay by the employer and at 3.3% of pensionable pay (on average) by the employees. The Plan is a closed scheme both to new entrants and, as from 31 December 2007, to future service benefits for current members. Therefore under the projected unit method the current service cost would be expected to increase as members approach retirement. As the scheme is closed there is no set future contribution rate on employees’ pensionable pay, but the employer will make contributions to the Plan in order to reduce the scheme deficit over time.

 

The Trustees are required to carry out an actuarial valuation every 3 years. The last actuarial valuation of the Plan was performed by the Actuary for the Trustees as at 5 April 2023. The valuation revealed a funding surplus of £1,026,000. In addition the group will continue to pay £60,000 per annum to cover administration expenses.

 

During the year, the Scheme secured a bulk annuity policy with Just Retirement. Under these arrangements the insurer is required to make payments to the scheme that matches the timing and amount of the covered pension obligations. The insurance policy is held as a scheme asset and measured at fair value, which is equal to the present value of the related insurer's liabilities.

 

The buy in transactions do not change the scheme's legal obligations to members, and therefore the company continues to recognise the full defined benefit obligations on its balance sheet.

 

The scheme remains subject to the Company's funding arrangements, and the buy in contract forms part of the scheme's overall investment strategy to reduce risk and improve the security of members' benefits.

18
Share capital
Group and company
2025
2024
Ordinary share capital
£000
£000
Issued and fully paid
12,000,000 ordinary shares GBP shares of £0.001 each
12
12
2,200,000 A ordinary GBP shares of £0.001 each
2
2
12,000,000 ordinary shares of $1 each
9,614
9,614
9,628
9,628

Voting:

All shares rank pari passu for voting purposes, with the exception that the Ordinary Sterling Shares and A Ordinary sterling shares vote for 80% of the number held.

 

Dividends:

The A Ordinary Sterling Shares have no right to any dividends. All other shares rank pari passu for dividend distributions.

 

Return of assets:

On a return of assets payment shall be made firstly in repayment of the share price and share premium related to the Ordinary Dollar shares, secondly in repayment of the price and related share premium of each Ordinary Sterling Share, and subsequently the A Ordinary shareholders shall receive £0.005 per share. Remaining assets shall be distributed pari passu between the holders of the Ordinary Dollar Shares and Ordinary Sterling Shares.

 

DIGITAL PROJECTION INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
19
Events after the reporting date

During the year ended 31 December 2025, the trading subsidiary completed a hive-up of its trade and assets into Delta Electronics (UK) Limited. Following this transaction, all group trading activites ceased. The company remains in existence to meet its ongoing obligations, including continued funding of the defined benefit pension scheme. The directors intend that the group will be wound up once these obligations have been settled.

20
Related party transactions

The Group and Company has taken advantage of the exemption under the terms of paragraph 33.1A of FRS 102 in not disclosing transactions with other wholly-owned companies within the Group.

 

21
Ultimate controlling party

In the opinion of the directors, the company’s ultimate controlling party is Delta Electronics, Inc.

22
Cash (absorbed by)/generated from group operations
2025
2024
£000
£000
Loss after taxation
(2,666)
(709)
Adjustments for:
Taxation charged
-
0
8
Gain on disposal of business
-
(197)
Amortisation and impairment of intangible assets
-
23
Depreciation and impairment of tangible fixed assets
1
91
Foreign exchange movement
(119)
(146)
Pension scheme non-cash movement
210
(51)
Movements in working capital:
Decrease/(increase) in stocks
2,608
(160)
Decrease in debtors
2,157
1,101
(Decrease)/increase in creditors
(4,807)
359
Cash (absorbed by)/generated from operations
(2,616)
319
23
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£000
£000
£000
Cash at bank and in hand
3,948
(3,209)
739
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityD SharmaJ FuC-H HaoK HuangSt Pauls Secretaries Limitedfalse4319160bus:Consolidated2025-01-012025-12-3143191602025-01-012025-12-314319160bus:Director12025-01-012025-12-314319160bus:Director22025-01-012025-12-314319160bus:Director32025-01-012025-12-314319160bus:Director42025-01-012025-12-314319160bus:CompanySecretary12025-01-012025-12-314319160bus:RegisteredOffice2025-01-012025-12-314319160bus:Agent12025-01-012025-12-314319160bus:Consolidated2025-12-3143191602025-12-314319160bus:Consolidated2024-01-012024-12-314319160bus:Consolidated2024-12-314319160core:LeaseholdImprovementsbus:Consolidated2025-12-314319160core:PlantMachinerybus:Consolidated2025-12-314319160core:FurnitureFittingsbus:Consolidated2025-12-314319160core:LeaseholdImprovementsbus:Consolidated2024-12-314319160core:PlantMachinerybus:Consolidated2024-12-314319160core:FurnitureFittingsbus:Consolidated2024-12-3143191602024-12-314319160core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-314319160core:CurrentFinancialInstrumentsbus:Consolidated2024-12-314319160core:ShareCapitalbus:Consolidated2024-12-314319160core:SharePremiumbus:Consolidated2024-12-314319160core:OtherMiscellaneousReservebus:Consolidated2025-12-314319160core:OtherMiscellaneousReservebus:Consolidated2024-12-314319160core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-314319160core:ShareCapital2024-12-314319160core:SharePremium2024-12-314319160core:RetainedEarningsAccumulatedLosses2025-12-314319160core:RetainedEarningsAccumulatedLosses2024-12-314319160core:ShareCapitalbus:Consolidated2023-12-314319160core:SharePremiumbus:Consolidated2023-12-314319160core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-314319160bus:Consolidated2023-12-314319160core:Goodwill2025-01-012025-12-314319160core:LeaseholdImprovements2025-01-012025-12-314319160core:PlantMachinery2025-01-012025-12-314319160core:FurnitureFittings2025-01-012025-12-3143191602024-01-012024-12-314319160core:UKTaxbus:Consolidated2025-01-012025-12-314319160core:UKTaxbus:Consolidated2024-01-012024-12-314319160bus:Consolidated12025-01-012025-12-314319160bus:Consolidated12024-01-012024-12-314319160core:Goodwillbus:Consolidated2024-12-314319160core:Goodwillbus:Consolidated2025-12-314319160core:Goodwillbus:Consolidated2024-12-314319160core:LeaseholdImprovementsbus:Consolidated2024-12-314319160core:PlantMachinerybus:Consolidated2024-12-314319160core:FurnitureFittingsbus:Consolidated2024-12-314319160bus:Consolidated2024-12-314319160core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-314319160core:PlantMachinerybus:Consolidated2025-01-012025-12-314319160core:FurnitureFittingsbus:Consolidated2025-01-012025-12-314319160core:Subsidiary12025-01-012025-12-314319160core:Subsidiary22025-01-012025-12-314319160core:Subsidiary112025-01-012025-12-314319160core:Subsidiary222025-01-012025-12-314319160core:CurrentFinancialInstrumentsbus:Consolidated2025-12-314319160core:CurrentFinancialInstruments2025-12-314319160core:CurrentFinancialInstruments2024-12-314319160core:CurrentFinancialInstruments12025-12-314319160core:CurrentFinancialInstruments12024-12-314319160core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-314319160core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-314319160core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-314319160bus:PrivateLimitedCompanyLtd2025-01-012025-12-314319160bus:FRS1022025-01-012025-12-314319160bus:Audited2025-01-012025-12-314319160bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-314319160bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP