Mannaz A/S  
Farvergade 2, 2., DK-1463 Copenhagen K
CVR no. 17 96 92 34
Annual report 2025  
Approved at the Company's annual general meeting on 24 March 2026  
Chair of the meeting:  
........................................................  
Martin Søgaard Nielsen
 
Mannaz A/S  
Annual report 2025  
Contents  
Management's review  
Company details  
2
2
3
4
Group chart  
Financial highlights for the Group  
Consolidated financial statements and parent company financial statements 1 January –  
31 December  
9
9
Income statement  
Statement of comprehensive income  
Balance sheet  
Cash flow statement  
Statement of changes in equity (Group)  
Statement of changes in equity (Parent)  
List of notes to the consolidated financial statements  
Notes  
9
10  
11  
12  
13  
14  
15  
Statement by Management  
Independent auditor's report  
40  
41  
1
 
Mannaz A/S  
Annual report 2025  
Management's review  
Company details  
Name  
Mannaz A/S  
Address, zip code, city  
Farvergade 2, 2.  
DK-1463 Copenhagen K  
CVR no.  
17 96 92 34  
Established  
Registered office  
Financial year  
20 June 1994  
Copenhagen  
1 January – 31 December  
Webpage  
E-mail  
www.mannaz.com  
info@mannaz.com  
Telephone  
+45 45 17 60 00  
Board of Directors  
Lilian Merete Mogensen, Chair  
Carl Aage Dahl, Deputy Chair  
Eva Charlotte Rindom  
Jesper Dalsgaard Jensen  
Stefanie Baptiste  
Dörte Gagalon-Shaw  
Executive Board  
Auditors  
Marianne Egelund Siig, CEO  
Martin Søgaard Nielsen, CFO  
EY Godkendt Revisionspartnerselskab  
Dirch Passers Allé 36, DK-2000 Frederiksberg  
2
 
Mannaz A/S  
Annual report 2025  
Management's review  
Group chart  
Further, Mannaz A/S owns treasury shares at 31 December 2025 of approx. 14.2%.  
3
 
Mannaz A/S  
Annual report 2025  
Management's review  
Financial highlights for the Group  
Million DKK  
2025  
2024  
2023  
2022  
2021  
Key figures  
Revenue  
Gross profit  
Operating profit/loss  
Net financials  
135.0  
76.3  
2.4  
135.1  
78.1  
2.5  
134.7  
76.4  
6.0  
130.7  
76.5  
9.1  
110.4  
63.8  
5.6  
3.5  
0.5  
-0.7  
-4.9  
1.3  
Profit/loss for the year  
2.2  
1.3  
3.9  
3.3  
4.7  
Non-current assets  
Current assets  
Balance sheet total  
Equity  
29.4  
56.1  
85.5  
31.3  
31.6  
55.6  
87.2  
29.9  
35.0  
57.4  
92.4  
32.1  
36.1  
56.2  
92.3  
28.1  
37.7  
55.9  
93.6  
24.9  
Cash flows from operating activities  
Cash flows from investing activities  
Portion relating to investment in  
intangible assets and property, plant  
and equipment  
3.0  
-2.1  
3.2  
-4.3  
7.0  
-2.6  
8.6  
-1.6  
13.6  
-3.6  
-0.7  
-0.9  
-2.3  
-1.6  
-2.2  
Total cash flows  
0.2  
-1.1  
-2.2  
-0.9  
3.8  
Financial ratios (%)  
Profit margin  
Gross margin  
Equity ratio  
Return on equity  
1.8%  
56.5%  
37.8%  
11.4%  
1.9%  
57.8%  
34.9%  
4.3%  
4.5%  
56.7%  
34.7%  
12.9%  
7.0%  
58.5%  
30,4%  
13.2%  
5.1%  
57.8%  
26.6%  
21.0%  
Average number of full-time  
employees (number)  
81
92
82  
76  
65  
Financial ratios are calculated as presented in the accounting policies.  
4
 
Mannaz A/S  
Annual report 2025  
Management's review  
Principal activities of the company  
Mannaz is a leading international consulting and learning provider, empowering individuals and  
organisations through deep expertise and capability building across transformation, strategy,  
organisational development, leadership, and project & programme development.  
All enabled by digital technologies, AI, blended learning and a people-centred perspective.  
The name Mannaz - an ancient Norse term for “humankind” - reflects our purpose of building and  
supporting strong, sustainable and healthy high-performing organisations with people in the centre.  
Building on nearly five decades of insight and practice, we are committed to sharing our expertise, as  
global progress depends on capable, empathetic, and collaborative leadership that builds sustainable,  
resilient organisations and delivers lasting impact - making a real difference.  
In short: our purpose is to Move What Matters for people, organisations, and society - The potential is  
people.  
As of 31 December 2025, we are 76 employees and 177 associates (external partners assisting in  
delivery), all experienced and highly committed to supporting real change across organisations and  
people.  
Business review  
The consulting and learning markets in 2025 were characterised by continued volatility, shifting client  
priorities, increased pressure on budgets, and greater uncertainty around investment decisions and timing.  
While client engagement was affected by the market conditions, Mannaz maintained a solid level of activity  
and continued to strengthen its market position through a clear strategic focus, financial planning, and  
disciplined execution.  
Mannaz continued to position itself as a thought leader within the Future of Leadership -Powered by  
people, Strengthen by AI and digitalisation.  
In 2025, Mannaz marked its 50th anniversary. The milestone was recognised throughout the year under  
the theme “An Anniversary for the Future”, reflecting both the company’s legacy and reinforcing its  
future-ready direction.  
Progress was made across key strategic initiatives by evolving offerings and capabilities. The digital  
learning portfolio was expanded, the product offering refined and repositioned to meet changing client  
needs, and new technologies were further embedded across services and internal operations, supporting  
efficiency, scalability, and quality in delivery.  
Mannaz maintained a high level of client satisfaction, with an average of 4.5 out of 5, while further  
strengthening client relationships across key sectors. Growth was driven by increased engagement with  
existing clients, the attraction of new clients, and limited attrition.  
Sustainability remained a key priority. Mannaz continued as an accredited training partner of EcoVadis and  
supported the UN Global Compact, reinforcing its commitment to responsible and sustainable business  
practices. Organisationally, Mannaz experienced strong interest from qualified candidates: four new  
employees were recruited during the year, and the employee retention rate was 79%.  
Overall, Mannaz concludes 2025 with a strengthened foundation, a clear strategic direction, and a resilient  
organisation with high employee engagement, well positioned for long-term, sustainable growth.  
5
 
Mannaz A/S  
Annual report 2025  
Management's review  
Financial review  
Revenue in the Mannaz Group went from DKK 135.1 million in 2024 to DKK 135.0 million in 2025 which  
represents a marginal decrease in revenue from the previous year.  
The operating profit in the Mannaz Group amounted to DKK 2.4 million in 2025 compared with DKK 2.5  
million in 2024.  
Cash flows from operating activities amounted to DKK 3 million in 2025, and equity amounted to DKK 31.3  
million. Profit for the year after financial items and tax totalled DKK 2.2 million.  
A key focus in 2025 was to scale our efforts, the effect of which has been delayed, and we have not  
reached the revenue of DKK 150 - 160 million in the Mannaz Group as communicated in the annual report  
2024.  
Due to the continued challenging market conditions throughout the year, combined with intensified  
competition, the operating profit did not improve to DKK 8 – 10 million as expected in the annual report  
2024. Management considers this development unsatisfactory.  
Appropriation of profit  
Dividend of DKK 2.2 million has been proposed for 2025.  
6
 
Mannaz A/S  
Annual report 2025  
Management's review  
Special Risks  
As a provider of both traditional and digitally enabled leadership development, open enrolment courses,  
and organisational consultancy services, Mannaz is exposed to the general risks associated with the  
consulting and learning industry.  
Mannaz does not consider itself exposed to any special financial risks related to interest rate fluctuations  
or foreign exchange rates.  
The consulting and learning business are fundamentally a people-based business. Consequently, the  
ability to attract, retain, and develop qualified and experienced employees and associates represents a key  
operational risk.  
Loss of key competencies, challenges in recruitment, or reduced engagement levels could affect delivery  
capacity, quality, and long-term competitiveness. Mannaz therefore places strong emphasis on high  
employee engagement.  
As part of the ISO certification process, Mannaz has identified and assessed key risks based on their  
likelihood and potential impact. These risks are reviewed on an ongoing basis, recognising that both  
severity and probability may change over time due to internal or external factors. Mitigation measures are  
continuously applied to reduce the likelihood of adverse effects on operations, quality, and performance.  
Overall, the risks identified are considered normal to the markets and business environment in which  
Mannaz operates.  
Management continuously monitors risk exposure and implements appropriate controls and mitigation  
actions to ensure business continuity, compliance, and sustainable operations. As part of the annual  
governance cycle, the Mannaz Board reviews key risks, with specific attention to IT risks including  
dependencies on U.S based infrastructure. In 2025, we completed a PwC assessment of our IT  
landscape, which confirmed overall robustness while identifying targeted improvement areas that are  
currently being implemented.  
Outlook  
We expect to continue operating in a market characterised by tighter economics, accelerating disruption,  
increased external pressure and evolving client needs.  
In 2026, Mannaz will increase its commercial focus on sales growth, new client acquisition, and strategic  
partnerships to expand reach, deepen impact, and drive sustainable growth. Clear opportunities are seen  
in further integrating AI across the organisation and service offerings, while increasing the share of  
international and global projects to strengthen scalability. Delivering on these ambitions will require  
continued innovation, adaptation to AI-enabled sales approaches, and strengthened engagement with both  
clients and associates.  
Mannaz will advance its sustainable and resilient organisation by building on the strong foundation  
established in recent years.  
In conclusion, Mannaz expects revenue in the range of DKK 130–150 million and an operating profit of  
DKK 5 - 7 million in 2026, reflecting continued revenue growth and improved EBIT margins driven by  
organisational capacity, new products, and expanded delivery options.  
Knowledge resources  
At Mannaz, we are committed to the traditional values of “people-first” organisations. A combination of  
leadership research, practical experiences from several of the most vibrant organisations in the world, and  
the diverse expertise of our staff are critical factors in establishing and maintaining long-term collaborative  
partnerships with our clients.  
Mannaz believes that multi-faceted backgrounds and a mix of skills contribute significantly to strategic  
thinking, particularly when our teams are charged with enabling organisations to see differently and  
facilitate change from within.  
Our core team of employees boasts a rich background, both in terms of their fields of professional  
expertise and their academic study of human behaviour and leadership. They are joined by more than 177  
facilitators and experts from 19 countries, enabling us to deliver top quality services in most requested  
languages and locations.  
7
 
Mannaz A/S  
Annual report 2025  
Management's review  
Knowledge resources (cont.)  
At the end of 2025, we were 76 persons (2024 - 90) employed at Mannaz of which 12 were in  
management. Attrition during the year was 21%, in line with expectations due to necessary redundancies,  
but significantly higher than in 2024.  
For Mannaz to be successful, it is crucial to have knowledgeable and experienced employees who know  
how to translate capability development efforts into tangible business results. We are proud that the 2025  
engagement survey once again showed high levels of satisfaction, pride, commitment, and psychological  
safety. Leaders actively engage with the detailed feedback to strengthen areas where further improvement  
is possible.  
The survey remains a valuable tool, enabling open dialogue on complex and sensitive issues. We strive to  
ensure that all voices are heard and continue to work actively to strengthen Mannaz as an inclusive and  
psychologically safe workplace.  
Data driven approach and Partnerships  
Mannaz continues to build a sustainable organisation supported by an integrated ecosystem that enables  
long-term growth. By strengthening and expanding a high-impact ecosystem of strategic partners,  
academic institutions, and associates, we aim to drive innovation, scalability, and resilience - ensuring a  
future-proof Mannaz that continues to move what matters.  
During 2026, we will among many important strategic partnerships continue our strong collaboration with  
Danish Industry, Oxford University, University of Cambridge CISL, Roskilde University, Aalborg  
University and Digital Dogme among others. These partnerships support the continuous development of  
high-quality learning, consulting solutions and reinforcing our market position.  
In parallel, we continue to expand our strategic collaboration with our owner, IDA, through joint projects,  
conferences, and a mutual referral agreement for open enrolment programmes.  
Mannaz enters the coming year with elevated ambitions. Strong organisational commitment, combined  
with a growing network of strategic partners and associates, supports our ability to realise Mannaz’ full  
potential for the benefit of our clients.  
Data Ethics and General Data Protection Regulation  
Personal data and information security are of increasing importance to Mannaz and to businesses in  
general. Mannaz works continuously to comply with GDPR requirements and has established workflows to  
ensure that sensitive data is deleted when no longer required, unnecessary data is not collected, and all  
systems handle data securely. GDPR-related processes are integrated into the ISO quality management  
system, ensuring systematic monitoring and continuous improvement.  
A high level of IT security is maintained through ongoing enhancements, including laptop encryption, two-  
factor authentication, regular vulnerability testing, and employee training in cybersecurity awareness.  
Mannaz operates in compliance with applicable regulations and has processes in place to ensure that  
relevant information and tools are accessible to the appropriate individuals, while safeguarding sensitive  
data. The protection of customer data remains a top priority.  
Mannaz applies a clear and responsible Code of Conduct to ensure AI is used lawfully, ethically, and with  
appropriate human oversight, based on the AI Code of Conduct from Managementrådgiverne (MR).  
.
8
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Income statement  
Group  
2025  
Parent Company  
2025 2024  
Note  
DKK'000  
2024  
2
Revenue  
Selling costs  
Other external expenses  
135,004
-41,637
-17,083
135,099
-39,063
-17,903
116,166  
-31,778  
-13,700  
111,933  
-26,481  
-12,501  
Gross profit  
Other operating income  
Staff costs  
76,284
0
-68,798
-5,112
78,133
0
-71,377
-4,218
70,687  
0
-61,699  
-5,086  
72,951  
0
-65,987  
-4,218  
3
4
Amortisation/depreciation  
Operating profit/loss  
11 Share of result in subsidiaries  
2,374
0
2,538
0
3,932  
-343  
2,746  
266  
5
6
Financial income  
Financial expenses  
2,982
-1,862
2,360
-1,810
1,284  
-1,384  
1,960  
-1,961  
Profit/loss for the year before tax  
3,494
3,087
3,489  
3,011  
-1,324
-1,744
-1,319  
-1,668  
7
Tax for the year  
Profit/loss for the year  
2,170
1,343
2,170  
1,343  
Appropriation:  
14  
Shareholders in Mannaz A/S  
2,170
1,343
2,170  
1,343  
Statement of comprehensive income  
Group  
Parent Company  
Note  
DKK'000  
2025  
2024  
2025  
2024  
Profit/loss for the year  
2,170
1,343
2,170  
1,343  
Items which may be reclassified to the  
income statement:  
Exchange rate adjustments resulting from  
translation of foreign entities  
337
337
-180
-180
337  
337  
-180  
-180  
Other comprehensive income after tax  
Total comprehensive income  
337
-180
337  
-180  
2,507
1,163
2,507  
1,163  
Appropriation:  
Shareholders in Mannaz A/S  
2,507
2,507  
1,163
1,163  
2,507  
2,507  
1,163  
1,163  
9
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Balance sheet  
Group  
2025  
Parent Company  
2025 2024  
Note  
DKK'000  
2024  
ASSETS  
Non-current assets  
Goodwill  
Rights  
8
8
24,073
0
24,073
0
22,300  
0
22,300  
0
8
Business systems  
Property, plant and equipment  
Right-of-use assets  
Investments in subsidiaries  
993
1,214
3,123
0
1,737
1,300
4,478
0
993  
902  
3,123  
7,245  
1,737  
1,300  
4,478  
7,251  
10  
10  
11  
Total non-current assets  
29,403
31,588
34,563  
37,066  
Current assets  
Receivables  
Receivables from group entities  
Prepayments  
Securities  
Cash  
12  
21  
30,478
164
2,010
21,675
1,739
31,921
259
1,132
20,747
1,532
26,201  
164  
1,816  
21,675  
937  
24,437  
259  
1,677  
20,747  
546  
13  
Total current assets  
TOTAL ASSETS  
56,066
85,469
55,591
87,179
50,630  
85,193  
47,666  
84,732  
EQUITY AND LIABILITIES  
Equity  
14  
Share capital  
Other reserves  
10,000
157
10,000
-180
10,000  
2,468  
10,000  
2,474  
Transfer, comprehensive income  
Dividend proposed for the year  
18,929
2,170
18,734
1,343
16,618  
2,170  
16,080  
1,343  
31,256
29,897
31,256  
29,897  
Total equity  
Liabilities  
Non-current liabilities  
Deferred tax  
15 Lease liabilities  
7
3,184
95
3,189
2,914
3,184  
95  
3,189  
2,914  
Total non-current liabilities  
3,279
6,103
3,279  
6,103  
Current liabilities  
19 Credit institutions  
15 Lease liabilities  
Trade payables  
21 Payables to group entities  
Income taxes payable  
Other payables  
4,819
2,649
8,572
46
1,494
13,745
19,854
8,047
3,955
6,543
0
2,789
11,507
18,093
8,047  
3,955  
5,974  
4,258  
2,789  
8,030  
17,769  
4,819  
2,649  
7,868  
5,913  
1,494  
8,454  
17,535  
20 Contract liabilities  
Total current liabilities  
Total liabilities  
50,934
54,213
85,469
51,179
57,282
87,179
50,658  
53,937  
85,193  
48,732  
54,835  
84,732  
TOTAL EQUITY AND LIABILITIES  
10  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Cash flow statement  
Group  
2025  
Parent Company  
2025  
Note  
DKK'000  
2024  
2024  
Profit/loss for the year  
17 Adjustments (non-cash transactions)  
2,170
5,316
1,343
5,413
2,170  
6,848  
1,343  
5,621  
Cash generated from operations before  
changes in working capital  
7,486
6,756
9,018  
6,964  
18 Changes in working capital  
-5,460
-2,695
-3,985  
-2,834  
Cash generated from operations before  
net financials  
Financial income  
2,027
2,512
-1,527
4,061
382
-1,246
5,034  
530  
-757  
4,130  
236  
-1,395  
Financial expenses  
Cash generated from operations before  
extraordinary items and tax  
3,012
3,012
3,196
3,196
4,806  
4,806  
2,971  
2,971  
Cash flows from operating activities  
Acquisition of intangible assets  
Acquisition of property, plant and equipment  
Securities traded  
-96
-292
-610
-445
-466
-31
-96  
-292  
-610  
-445  
-466  
-31  
Dividend paid  
-1,148
-3,340
-1,148  
-3,340  
Cash flows from investing activities  
-2,146
-4,282
-2,146  
-4,282  
15 Receivables/Payables from group entities  
15 Repayment of lease commitments  
Credit institutions  
49
-3,935
3,227
326
-2,847
2,492
-1,560  
-3,935  
3,227  
1,570  
-2,847  
2,492  
Cash flows from financing activities  
-659
-29
-2,268  
1,215  
Net cash flows  
Cash and cash equivalents at 1 January  
207
1,532
-1,114
2,646
391  
546  
-96  
642  
Cash and cash equivalents at  
31 December  
1,739
1,532
937  
546  
11  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Statement of changes in equity (Group)  
Group  
Transfer,  
Dividend  
proposed for  
the year  
Share  
Exchange rate  
adjustments  
comprehensive  
income  
DKK'000  
capital  
Total equity  
Equity at 1 January 2024  
10,000
0
18,182
3,892
32,074
Total comprehensive income for 2024  
Profit/loss for the year  
0
0
0
1,343
1,343
Other comprehensive income  
Exchange rate adjustments resulting  
from translation of foreign entities  
Transfer  
0
0
-180
0
0
0
0
0
-180
0
Total other comprehensive income  
0
-180
0
0
-180
Total comprehensive income for the  
year  
0
-180
0
1,343
1,163
Transactions with owners  
Acquisition/sale of treasury shares  
Dividend paid  
0
0
0
0
0
0
0
0
552
0
-3,340
-552
0
-3,340
0
Dividend of treasury shares  
0
0
Total transactions with owners  
552
-3,892
1,343
-3,340
29,897
-180
Equity at 31 December 2024  
10,000
18,734
Equity at 1 January 2025  
10,000
0
-180
0
18,734
0
1,343
2,170
29,897
2,170
Total comprehensive income for 2025  
Profit/loss for the year  
Other comprehensive income  
Exchange rate adjustments resulting  
from translation of foreign entities  
Transfer  
0
0
337
0
0
0
0
0
337
0
Total other comprehensive income  
0
337
0
0
337
Total comprehensive income for the  
year  
0
337
0
2,170
2,507
Transactions with owners  
Acquisition/sale of treasury shares  
Dividend paid  
0
0
0
0
0
0
0
0
195
0
-1,148
-195
0
-1,148
0
Dividend of treasury shares  
Total transactions with owners  
0
0
0
-1,343
2,170
-1,148
31,256
157
Equity at 31 December 2025  
10,000
18,929
12  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Statement of changes in equity (Parent)  
Parent  
Transfer,  
comprehensive  
income  
Share  
Reserve for equity Dividend proposed  
DKK'000  
capital  
method  
for the year  
Total equity  
Equity at 1 January 2024  
10,000  
15,794  
2,388  
3,892  
32,074  
Total comprehensive income  
for 2024  
Profit/loss for the year  
0
0
0
1,343  
1,343  
Other comprehensive income  
Exchange rate adjustments  
resulting from translation of  
foreign entities  
0
0
0
-266  
-180  
266  
0
0
-180  
0
Transfer  
Total other comprehensive  
income  
0
0
0
0
-180  
-180  
0
1,163  
1,163  
Total comprehensive income  
for the year  
1,343  
Transactions with owners  
Acquisition/sale of treasury  
shares  
Dividend paid  
Dividend of treasury shares  
0
0
0
0
0
552  
0
0
0
0
-3,340  
-552  
0
-3,340  
0
Total transactions with owners  
0
552  
0
-3,892  
1,343  
-3,340  
29,897  
Equity at 31 December 2024  
10,000  
16,080  
2,474  
Equity at 1 January 2025  
10,000  
0
16,346  
0
2,208  
0
1,343  
2,170  
29,897  
2,170  
Total comprehensive income  
for 2025  
Profit/loss for the year  
Other comprehensive income  
Exchange rate adjustments  
resulting from translation of  
foreign entities  
0
0
0
343  
337  
-343  
0
0
337  
0
Transfer  
Total other comprehensive  
income  
0
0
343  
343  
-6  
-6  
0
337  
Total comprehensive income  
for the year  
2,170  
2,507  
Transactions with owners  
Acquisition/sale of treasury  
shares  
Dividend paid  
Dividend of treasury shares  
0
0
0
0
0
195  
0
0
0
0
-1,148  
-195  
0
-1,148  
0
Total transactions with owners  
0
195  
0
-1,343  
2,170  
-1,148  
31,256  
Equity at 31 December 2025  
10,000  
16,618  
2,468  
13  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
List of notes to the consolidated financial statements  
Note  
1
2
Accounting policies including summary of key accounting estimates and judgements  
Revenue  
3
Staff costs  
4
5
Amortisation/depreciation  
Financial income  
6
7
Financial expenses  
Income taxes  
8
Intangible assets  
9
Impairment testing  
10  
11  
12  
13  
14  
15  
16  
17  
18  
19  
20  
21  
22  
Property, plant and equipment  
Investments in subsidiaries  
Receivables  
Securities  
Equity  
Lease liabilities  
Contingent assets/liabilities and collateral  
Non-cash transactions  
Changes in working capital  
Financial risks and financial instruments  
Contract Liabilities  
Related parties  
Events after the balance sheet date  
14  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies including summary of key accounting estimates and judgements  
Mannaz A/S is a public limited company registered in Denmark. The financial statements section of the  
annual report for the period 1 January – 31 December 2025 comprises both the consolidated financial  
statements of Mannaz A/S and its subsidiaries (the Group) and a separate set of parent company financial  
statements.  
The consolidated financial statements and the parent company financial statements of Mannaz A/S for  
2025 have been prepared in accordance with IFRS® Accounting Standards (IFRS®) as adopted by the  
EU and additional disclosure requirements in the Danish Financial Statements Act medium class C  
enterprises. All new or amended standards and interpretations as adopted by the EU and which are  
effective for the financial year beginning on 1 January 2024 have been adopted with no material impact on  
the financial statements.  
The new and amended standards and interpretations that are issued, but not yet effective, up to the date  
of issuance of the Mannaz A/S’ financial statements are not expected to have significant effect for Mannaz  
A/S. Mannaz A/S intends to adopt these new and amended standards and interpretations, if applicable,  
when they become effective.  
On 27 February 2026, the Board of Directors and the Executive Board discussed and approved the annual  
report of Mannaz A/S for 2025. The annual report will be presented to the shareholders of Mannaz A/S for  
adoption at the annual general meeting on 24 March 2026.  
Basis of preparation  
The consolidated financial statements are presented in Danish kroner, rounded to the nearest amount in  
DKK thousand.  
For standards implemented prospectively, comparative figures are not restated.  
Changes to accounting policies  
Following reclassifications have been made:  
In 2025, the Company has reclassified directly attributable expenses, associated with participants related  
expenses when the Company is completing their revenue associated with their learning activities, from  
external expenses to selling costs. Historically, this reclassification has been included as revenue.  
Comparative figures for 2024 have been corrected in the income statement. For 2025, revenue and other  
external expenses have been decreased by DKK 5,465 thousand. For 2024, revenue and other external  
expenses have decreased by DKK 5,568 thousand. The 5-year key financial highlights have been updated  
in the management review.  
The changes have no impact on gross profit, assets, liabilities, or equity for 2024 and 2025.  
Aside of above mentioned, the accounting policies described below were applied consistently in the  
financial year and in respect of the comparative figures.  
Summary of key accounting estimates and judgements  
The preparation of financial statements under IFRS requires the use of certain key accounting estimates.  
Determination of the carrying amount of some assets and liabilities requires Management to make  
judgements, estimates and assumptions about future circumstances. Estimates and assumptions are  
based on historical experience and other factors and are regarded by Management as reasonable in the  
circumstances but are inherently uncertain and unpredictable and therefore the actual outcome may differ  
from these estimates.  
Management considers judgements and estimates under the following items as significant to these  
consolidated financial statements:  
15  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Estimates  
Impairment test, goodwill (note 9)  
Deferred tax asset (note 7)  
Changes in accounting policies, estimates and disclosures  
Mannaz A/S applied relevant new and amended IFRS Accounting Standards and interpretations, which  
are effective for annual periods beginning on or after 1 January 2025. The amendment to IAS 21 did not  
impact Mannaz A/S’ financial statements.  
Standards issued but not yet effective  
There are new and amended standards and interpretations that are issued, but not yet effective or adopted  
by the EU, up to the date of issuance of the Group’s financial statements. Mannaz A/S intends to adopt  
these new and amended standards and interpretations, if applicable, when they become effective.  
Only those expected to have an impact on Mannaz A/S’ financial statements are listed below.  
IFRS 18 Presentation and Disclosure in Financial Statements  
IFRS 18, which replaces IAS 1 Presentation of Financial Statements, introduces new requirements for  
presentation within the income statement, including specified totals and subtotals, and the requirement to  
classify all income and expenses within the income statement into one of five categories: operating,  
investing, financing, income taxes and discontinued operations.  
Furthermore, it requires disclosure of newly defined management-defined performance measures,  
subtotals of income and expenses, and includes new requirements for aggregation and disaggregation of  
financial information based on the identified ‘roles’ of the primary financial statements and the notes.  
In addition, narrow-scope amendments have been made to IAS7 Statement of Cash Flows, which include  
changing the starting point for determining cash flows from operations under the indirect method, from  
‘profit or loss’ to ‘operating profit or loss’ and removing the optionality around classification of cash flows  
from dividends and interest. There are also consequential amendments to several other standards.  
IFRS 18, and the amendments to other standards, is effective for reporting periods beginning on or after 1  
January 2027 and will apply retrospectively.  
Mannaz A/S is currently working to identify all impacts the amendments will have on the primary financial  
statements and notes to the financial statements. The adoption of the standard is not expected to result in  
major changes to existing accounting policies and is not expected to affect net profits. However, initial  
expected impacts include reclassification of certain accounts in the income statement, change in the  
starting point operating cash flows and reclassification of interests in the cash flow statements.  
Summary of significant accounting policies  
Consolidated financial statements  
The consolidated financial statements comprise the Parent Company, Mannaz A/S (the Company), and  
subsidiaries controlled by Mannaz A/S.  
The Group controls an entity if the Group is exposed to or is entitled to variable returns due to its interest in  
the entity and can impact these returns through its controlling interest in the entity.  
In the assessment as to whether the Group exercises control, allowance is made for de facto control and  
potential voting rights that are real and of substance at the reporting date.  
16  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
The Management's review includes a group chart.  
The consolidated financial statements have been prepared as a consolidation of the Parent Company's  
and the individual subsidiaries' financial statements, which are prepared according to the Group's  
accounting policies. On consolidation, intra-group income and expenses, shareholdings, intra-group  
balances and dividends, and realised and unrealised gains on intra-group transactions are eliminated.  
Unrealised losses are eliminated in the same way as unrealised gains in so far as they do not reflect  
impairment.  
The items of subsidiaries are recognised in full in the consolidated financial statements.  
Business combinations  
Entities acquired or formed during the year are recognised in the consolidated financial statements from  
the date of acquisition or formation. Entities sold or otherwise disposed of are recognised up to the date of  
disposal. Comparative figures are not restated to reflect newly acquired entities. Discontinued operations  
and assets held for sale are presented separately, see below.  
The purchase method is applied to acquisitions of new businesses over which the Group obtains control.  
The acquired businesses' identifiable assets, liabilities and contingent liabilities are measured at fair value  
at the acquisition date. Identifiable intangible assets are recognised if they are separable or arise from a  
contractual right. Deferred tax related to the revaluations is recognised.  
The acquisition date is the date when the Group effectively obtains control of the acquired entity.  
Any excess of the consideration transferred, the value of non-controlling equity interests in the acquired  
enterprise and the fair value of any previously held equity interests over the fair value of the identifiable  
assets, liabilities and contingent liabilities acquired (goodwill) is recognised as goodwill under intangible  
assets. Goodwill is not amortised but is tested annually for evidence of impairment. The first impairment  
test is performed before the end of the year of acquisition.  
Upon acquisition, goodwill is allocated to the cash-generating units, which subsequently form the basis for  
impairment testing. Goodwill and fair value adjustments in connection with the acquisition of a foreign  
entity with a functional currency different from the presentation currency used in the consolidated financial  
statements are accounted for as assets and liabilities belonging to the foreign entity and are, on initial  
recognition, translated into the foreign entity's functional currency using the exchange rate at the  
transaction date.  
Negative differences (negative goodwill) are recognised in profit or loss at the acquisition date.  
The consideration paid for a business consists of the fair value of the agreed consideration in the form of  
assets transferred, liabilities assumed, and equity instruments issued. If part of the consideration is  
contingent on future events or compliance with agreed terms, such part of the consideration is recognised  
at fair value at the date of acquisition.  
Expenses incurred in connection with corporate acquisitions are recognised in administrative expenses in  
the year in which the expenses are incurred.  
If uncertainties regarding identification or measurement of acquired assets, liabilities or contingent  
liabilities or determination of the consideration exist at the acquisition date, initial recognition will take place  
on the basis of provisional values. If it turns out subsequently that the identification or measurement of the  
purchase consideration, acquired assets, liabilities or contingent liabilities was incorrect on initial  
recognition, the statement will be adjusted retrospectively, including goodwill, until 12 months after the  
acquisition, and comparative figures will be restated. After that, goodwill will not be adjusted. Changes in  
estimates of contingent purchase considerations are recognised in profit or loss for the year.  
Gains or losses on disposal of subsidiaries are stated as the difference between the sales amount and the  
carrying amount of net assets including goodwill at the date of disposal and costs of disposal.  
17  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Foreign currency translation  
For each of the reporting entities in the Group, a functional currency is determined. The functional currency  
is the currency used in the primary financial environment in which the reporting entity operates.  
Transactions denominated in other currencies than the functional currency are foreign currency  
transactions.  
On initial recognition, foreign currency transactions are translated to the functional currency at the  
exchange rates at the transaction date. Foreign exchange differences arising between the rate at the  
transaction date and the rate at the date of payment are recognised in profit or loss as finance income or  
finance costs.  
Receivables and payables and other monetary items denominated in foreign currencies are translated to  
the functional currency at the exchange rates at the date of the statement of financial position.  
The difference between the exchange rates at the end of the reporting period and at the date at which the  
receivable or payable arose or was recognised in the latest annual report is recognised in profit or loss as  
financial income or financial expenses.  
In the consolidated financial statements, the statements of comprehensive income of foreign operations  
with a functional currency other than Danish kroner are translated at the exchange rate at the transaction  
date, and the statement of financial position items are translated at closing rates. An average exchange  
rate for each month is used as the transaction date exchange rate to the extent that this does not  
significantly distort the presentation of the underlying transactions.  
Foreign exchange differences arising on translation of the opening equity of such entities at closing rates  
and on translation of the statements of comprehensive income from the exchange rate at the transaction  
date to closing rates are recognised in other comprehensive income in a separate translation reserve  
under equity.  
On full or partial disposal of wholly owned foreign entities resulting in a loss of control, the foreign currency  
translation adjustments which have been recognised in other comprehensive income and which are  
attributable to the foreign entity are reclassified from other comprehensive income to profit/loss for the year  
together with any gains or losses resulting from the disposal.  
Foreign branches  
Mannaz A/S has a branch in the United Kingdom.  
Revenue  
Revenue from the sale of courses and consultancy services and activities is recognised in the income  
statement provided that the relevant service or activity has been rendered / taken place and that the  
income can be reliably measured and is expected to be received.  
Revenue is recognised when control over the individual identifiable performance obligation is transferred to  
the customer.  
Revenue is measured at the fair value of the agreed consideration excl. VAT and taxes charged on behalf  
of third parties. All discounts granted are recognised in revenue.  
Sale of consultancy services  
Sale of consultancy services typically comprise a performance obligation, which is recognised in revenue  
on a straight-line basis over the period in which the services are provided.  
Sale of courses  
Sale of courses typically comprise a performance obligation, which is recognised in revenue on a straight-  
line basis over the period in which the courses are provided.  
18  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Selling costs  
Selling costs comprise activity expenses paid to teachers, accommodation, etc. incurred in generating the  
year’s revenue.  
Other external expenses  
Other external expenses comprise expenses related to marketing, administration, and IT.  
Staff costs  
Staff costs include wages and salaries, including compensated absence and pension to the Company's  
employees, as well as other social security contributions, etc. The item is net of refunds from public  
authorities.  
Other operating income  
Other operating income comprises items of a secondary nature relative to the Company’s core activities,  
including intercompany fees.  
Share of result in subsidiaries  
The aggregate of the Group’s share of profit or loss in subsidiaries is shown on the face of the statement  
of profit or loss outside operating profit and represents profit or loss after tax in the subsidiaries. The  
financial statements of the subsidiaries are prepared for the same reporting period as the Group. When  
necessary, adjustments are made to bring the accounting policies in line with those of the Group.  
Financial income and expenses  
Financial income and expenses comprise interest income and expenses, capital gains and losses, losses  
and gains related to receivables, payables and transactions denominated in foreign currencies as well as  
surcharges and refunds under the advance-payment-of-tax scheme, etc.  
Income taxes  
Tax for the year comprises current tax for the year and changes in deferred tax. The tax expense relating  
to the profit/loss for the year is recognised in the income statement, and the tax expense relating to  
amounts directly recognised in equity is recognised directly in equity.  
Current and deferred tax  
Current tax payables and receivables are recognised in the balance sheet as the year’s estimated tax  
charge, adjusted for tax on prior-year taxable income and tax paid in advance.  
Deferred tax is measured using the balance sheet liability method on all temporary differences between  
the carrying amount and the tax base of assets and liabilities. However, deferred tax is not recognised on  
temporary differences relating to goodwill, which is not deductible for tax purposes or on office premises  
and other items where temporary differences, apart from business combinations, arise at the date of  
acquisition without affecting the profit/loss for neither the year nor the taxable income.  
Where alternative tax rules can be applied to determine the tax base, deferred tax is measured based on  
Management's intended use of the asset or settlement of the liability, respectively.  
Deferred tax assets, including the tax value of tax loss carry-forwards, are recognised under other non-  
current assets at the expected value of their utilisation; either as a set-off against tax on future income or  
as a set-off against deferred tax liabilities in the same legal tax entity and jurisdiction.  
19  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Deferred tax assets are subject to annual impairment tests and are recognised only to the extent that it is  
probable that the assets will be utilised.  
Deferred tax assets and liabilities are offset if the Group has a legally enforceable right to set off current  
tax liabilities and tax assets or intends either to settle current tax liabilities and tax assets on a net basis or  
to realise the assets and settle the liabilities simultaneously.  
Adjustment is made to deferred tax resulting from elimination of unrealised intra-group profits and losses.  
Deferred tax is measured according to the tax rules and at the tax rates applicable in the respective  
countries at the balance sheet date when the deferred tax is expected to crystallise as current tax. The  
change in deferred tax as a result of changes in tax rates is recognised in the comprehensive income for  
the year.  
Intangible assets  
Goodwill  
Goodwill is initially recognised in the statement of financial position at cost as described under "Business  
combinations". Subsequently, goodwill is measured at cost less accumulated impairment losses. Goodwill  
is not amortised.  
The carrying amount of goodwill is allocated to the Group's cash-generating units at the date of acquisition.  
Identification of cash-generating units is based on the management structure and internal financial control.  
As a result of the integration of acquired entities in the existing Group and the Group's reportable entities,  
Management finds that the smallest cash-generating units to which the carrying amount of goodwill can be  
allocated is the Group's aggregate revenue, as investments and activities have been made/acquired for  
group synergy purposes.  
Other intangible assets  
Business systems  
Expenses related to develop business systems comprise expenses and payroll costs directly attributable  
to the Company's development of business systems.  
Development projects that are clearly defined and identifiable, where the technical feasibility, sufficient  
resources and a potential future market or development opportunities in the Company are evidenced, and  
where the Company intends to produce, market or use the project, are recognised as intangible assets  
provided that the cost can be measured reliably and that there is sufficient assurance that future earnings  
can cover production costs, selling costs and administrative expenses and development costs.  
Other development costs are recognised in the income statement as incurred.  
Development costs that are recognised in the balance sheet are measured at cost less accumulated  
amortisation and impairment losses.  
On completion of a development project, development costs are amortised on a straight-line basis over the  
estimated useful life. The amortisation period is usually five years.  
Property, plant and equipment  
IT equipment, fixtures, and fittings as well as leasehold improvements are measured at cost less  
accumulated depreciation and impairment losses.  
Cost comprises the purchase price and any costs directly attributable to the acquisition until the date when  
the asset is available for use.  
20  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Where individual components of an item of property, plant and equipment have different useful lives, they  
are depreciated separately. Depreciation is provided on a straight-line basis over the expected useful lives  
of the assets/components, as follows:  
IT hardware  
Fixtures and fittings, office machines  
Leasehold improvements  
3-5 years  
5 years  
2-5 years  
Depreciation is calculated on the basis of the residual value and impairment losses, if any. The  
depreciation period and the residual value are determined at the acquisition date and are reassessed  
annually. If the residual value exceeds the carrying amount, depreciation is discontinued.  
When changing the depreciation period or the residual value, the effect on the depreciation is recognised  
prospectively as a change in accounting estimates.  
Leases  
Right-of-use assets and lease liabilities are recognised in the balance sheet when the right-of-use asset  
under a lease entered into regarding a specific identifiable asset is made available to the Group and/or the  
Parent Company in the lease term, and when the Group and/or the Parent Company obtains the right to  
almost all economic benefits from the use of the identified asset and the right to control the use of the  
identified asset.  
On initial recognition, lease commitments are measured at the present value of the future lease payments  
discounted by an incremental borrowing rate. The following lease payments are recognised as part of the  
lease commitment:  
►
►
Fixed payments.  
Variable payments that change concurrently with changes to an index and an interest rate based on  
said index or interest rate.  
►
►
►
►
Payments overdue subject to a residual value guarantee.  
Exercise price of call options that it is highly probable that Management will exercise.  
Payments subject to an extension option that it is highly probable that the Group will exercise.  
Penalty related to a termination option unless it is highly probable that the Group will not exercise the  
option.  
The lease commitment is measured at amortised cost according to the effective interest method. The  
lease commitment is recalculated when the underlying contractual cash flows change due to changes in  
an index or an interest rate if the Group's estimate of a residual value guarantee changes or if the Group  
changes its assessment of whether call options, extension options or termination options can reasonably  
be expected to be exercised.  
On initial recognition, the right-of-use asset is measured at cost, corresponding to the value of the lease  
commitment adjusted for prepaid lease payments plus directly related costs and estimated costs for  
demolition, repairs or the like and less discounts or other types of incentive payments received from the  
lessor.  
Subsequently, the asset is measured at cost less accumulated depreciation and impairment losses. The  
right-of-use asset is depreciated over the shorter of the lease term and the useful life of the right-of-use  
asset. Depreciation charges are recognised on a straight-line basis in the income statement.  
The right-of-use asset is adjusted for changes to the lease commitment due to changes to the terms of the  
lease or changes to the cash flows of the lease concurrently with changes to an index or an interest rate.  
Right-of-use assets are depreciated on a straight-line basis over the expected lease term, which is:  
Operating equipment  
Sale and administration properties  
2-3 years  
2-5 years  
21  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
The Group and the Parent Company present the right-of-use asset and the lease commitment separately  
in the balance sheet.  
The Group and the Parent Company have chosen not to recognise right-of-use assets of a low value and  
short-term leases in the balance sheet. Instead, related lease payments are recognised on a straight-line  
basis in the income statement.  
Goodwill  
Goodwill is tested for impairment annually, initially before the end of the year of acquisition.  
The carrying amount of goodwill is tested for impairment together with the other non-current assets of the  
cash-generating unit or group of cash-generating units to which goodwill is allocated. The assets of the  
cash-generating units are written down to the recoverable amount through the income statement if the  
carrying amount is higher. The recoverable amount of a cash-generating unit is generally determined as  
the present value of the expected future net cash flows from the entity or activity (cash-generating unit) to  
which the goodwill relates.  
Other non-current assets  
The carrying amount of other non-current assets is tested annually for evidence of impairment. When there  
is an indication that assets may be impaired, the recoverable amount of the asset is determined. The  
recoverable amount is the higher of an asset's fair value less expected costs to sell and its value in use.  
Value in use is the present value of the future cash flows expected to be derived from an asset or the  
cash-generating unit to which the asset belongs.  
Recognition of impairment losses in the income statement  
An impairment loss is recognised if the carrying amount of an asset or a cash-generating unit, respectively,  
exceeds the recoverable amount of the asset or the cash-generating unit. Impairment losses are  
recognised in the income statement. However, impairment losses on goodwill are recognised in a separate  
line item in the income statement.  
Losses in respect of goodwill are not reversed. Impairment losses recognised in respect of other assets  
are reversed in so far as the assumptions and estimates underlying the impairment losses have changed.  
Impairment losses are reversed only in so far as the new carrying amount of the asset does not exceed  
the carrying amount that would have resulted (net of amortisation/depreciation) had no impairment loss  
been recognised in respect of the asset in prior years.  
Equity investments in subsidiaries  
Equity investments in subsidiaries are measured at equity value in the parent company financial  
statements.  
If there is any indication of impairment, impairment tests are performed as described in the accounting  
policies applied in the consolidated financial statements. Equity investments are written down to the lower  
of the carrying amount and the recoverable amount.  
Receivables  
Receivables are measured at amortised cost.  
Provisions are made for bad debts where there is objective evidence that an individual receivable is  
impaired. The measurement of the provision for bad debt for receivables is based on the simplified  
expected credit loss model to measure the expected credit loss for all trade receivables.  
Provisions are calculated as the difference between the carrying amount and the present value of the  
expected cash flows, including the realisable value of any collateral received. The effective interest rate  
used on initial recognition is used as the discount rate for each individual receivable.  
22  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Recognition as income of interest on written-down receivables is calculated based on the written-down  
value using the effective interest rate for each individual receivable.  
Prepayments  
Prepayments are measured at cost and comprise of expenses incurred concerning subsequent financial  
years.  
Securities  
Securities recognised under current assets are measured at fair value at the balance sheet date,  
corresponding to the market price. Changes to the fair value are recognised in the profit and loss on an  
ongoing basis.  
Dividend  
Dividends are recognised as a liability at the date when they are adopted at the annual general meeting  
(declaration date). Dividend proposed for the year is disclosed as a separate item under equity until  
declared by the company in general meeting.  
Treasury shares  
Acquisition costs and selling prices for treasury shares are recognised directly in total comprehensive  
income in equity.  
Currency translation reserve  
The currency translation reserve comprises the share held by equity holders in the Parent Company of  
foreign exchange differences arising on translation of financial statements of entities that have a functional  
currency different from DKK, foreign exchange adjustments of assets and liabilities considered to be part  
of the Group's net investment in such entities and foreign exchange adjustments concerning transactions  
to hedge the Group's net investment in such entities.  
The reserve is dissolved on the sale of foreign entities, or if the conditions for effective hedging no longer  
exist.  
Financial liabilities  
Amounts owed to mortgage credit institutions, etc. are recognised at the date of borrowing at fair value  
less transaction costs paid. On subsequent recognition, the financial liabilities are measured at amortised  
cost using the effective interest method. Accordingly, the difference between the proceeds and the nominal  
value is recognised in the income statement under financial expenses over the term of the loan.  
Other financial liabilities are measured at amortised cost.  
Assets held under operating leases are recognised, measured, and presented in the statement of financial  
position as the Group's other, similar assets. Lease income is recognised in the income statement on a  
straight-line basis over the lease term.  
23  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Contract liabilities  
Contracts for which progress billings exceed the revenue are recognized as 'prepayments received' under  
liabilities.  
Fair value measurement  
The Group uses the fair value option in connection with certain disclosure requirements. Fair value is  
defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly  
transaction between market participants ("exit price").  
The fair value is a market-based and not an entity-specific measurement. The Company uses the  
assumptions that the market participants would use for the pricing of the asset or liability based on the  
current market conditions, including risk assumptions. The Company's purpose of holding the asset or  
settling the liability is thus not taken into account when the fair value is determined.  
Fair value is determined based on the principal market. If a principal market does not exist, the  
measurement is based on the most advantageous market, i.e., the market that maximises the price of the  
asset or liability less transaction and transport costs.  
All assets and liabilities measured at fair value, or in respect of which the fair value is disclosed, are  
classified based on the fair value hierarchy, see below:  
►
►
►
Level 1: Value in an active market for similar assets/liabilities  
Level 2: Value based on recognised valuation methods on the basis of observable market information  
Level 3: Value based on recognised valuation methods and reasonable estimates (non-observable  
market information).  
Cash flow statement  
The cash flow statement shows the cash flows from operating, investing, and financing activities for the  
year, the year's changes in cash and cash equivalents as well as cash and cash equivalents at the  
beginning and end of the year.  
The cash flow effect of acquisitions and disposals of entities is shown separately in cash flows from  
investing activities. Cash flows from acquired businesses are recognised in the cash flow statement from  
the date of acquisition. Cash flows from disposals of businesses are recognised up until the date of  
disposal.  
Cash flows from operating activities are calculated according to the indirect method as the profit/loss after  
tax adjusted for non-cash operating items, changes in working capital, interest income and expenses,  
including interests on the recognised lease commitment, dividends received, and income taxes paid.  
Cash flows from investing activities comprise payments in connection with acquisitions and disposals of  
businesses and activities, addition and disposal of intangible assets, property, plant and equipment and  
other non-current assets as well as securities not classified as cash and cash equivalents.  
Cash flows from financing activities comprise changes in the size and composition of the share capital and  
associated expenses as well as borrowings, repayment of interest-bearing debt, repayment of lease  
commitments, purchase and sale of treasury shares and distribution of dividends to shareholders.  
Cash flows from assets held under finance leases are recognised as payment of interest and repayment of  
debt.  
Cash and cash equivalents comprise cash and short-term marketable securities with a term of three  
months or less at the date of acquisition, which are subject to an insignificant risk of changes in value.  
Cash flows in currencies other than the functional currency are translated using average exchange rates  
unless these deviates significantly from the rates ruling at the transaction date.  
24  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
1
Accounting policies (continued)  
Financial ratios  
The financial ratios stated in the annual report have been calculated as follows:  
ꢀꢁꢂꢃꢃ ꢄꢁꢂꢅꢆꢇ/ꢈꢂꢃꢃ ꢉ ꢊꢋꢋ  
Gross margin  
ꢌꢍꢎꢍꢏꢐꢍ  
ꢑꢄꢍꢁꢒꢇꢆꢏꢓ ꢄꢁꢂꢅꢆꢇ/ꢈꢂꢃꢃ ꢉ ꢊꢋꢋ  
Profit margin  
ꢌꢍꢎꢍꢏꢐꢍ  
ꢔꢕꢐꢆꢇꢖ ꢍꢗꢘꢈ.ꢙꢆꢏꢂꢁꢆꢇꢖ ꢆꢏꢇꢍꢁꢍꢃꢇ, ꢖꢍꢒꢁ ꢍꢏꢚ ꢉ ꢊꢋꢋ  
Equity ratio  
ꢛꢂꢇꢒꢈ ꢍꢕꢐꢆꢇꢖ ꢒꢏꢚ ꢈꢆꢒꢜꢆꢈꢆꢇꢆꢍꢃ, ꢖꢍꢒꢁ ꢏꢍꢚ  
ꢝꢁꢂꢅꢆꢇ/ꢈꢂꢃꢃ ꢂꢏ ꢂꢁꢚꢆꢏꢒꢁꢖ ꢒꢘꢇꢆꢎꢆꢇꢍꢃ ꢒꢅꢇꢍꢁ ꢇꢒꢗ ꢉ ꢊꢋꢋ  
Return on equity  
ꢞꢎꢍꢁꢒꢓꢍ ꢍꢕꢐꢆꢇꢖ  
Group  
Parent Company  
2025 2024  
DKK'000  
2025  
2024  
2
Revenue  
Activities – Primary segment  
Consulting  
Learning  
67,450  
67,554  
68,087  
67,012  
48,666  
67,500  
44,921  
67,012  
135,004  
135,099  
116,166  
111,933  
Geographical – Secondary segment  
Denmark  
Sweden  
Other  
99,162  
32,304  
3,538  
99,976  
30,083  
5,040  
99,162  
13,466  
3,538  
100,196  
6,714  
5,023  
135,004  
135,099  
116,166  
111,933  
3
Staff costs  
Wages and salaries  
Pension  
Other social security costs  
Other staff costs  
58,727  
5,759  
548  
61,441  
6,028  
633  
53,937  
5,063  
548  
57,838  
5,424  
633  
3,764  
3,275  
2,121  
2,092  
Total staff costs  
68,798  
81  
71,377  
92  
61,669  
73  
65,987  
84  
Average number of employees  
Staff costs include remuneration of the Executive Board totalling DKK 4,035 thousand (2024: DKK 5,373  
thousand) and fees to the Board of Directors totalling DKK 965 thousand (2024: DKK 970 thousand).  
Members of the Executive Board and other executive officers are eligible for bonus dependent on the  
Company’s financial performance for the year in question.  
25  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
Group  
2025  
Parent Company  
2025  
DKK’000  
2024  
2024  
4
Amortisation and depreciation  
Amortisation, intangible assets  
840  
820  
3,453  
0
682  
1,079  
2,457  
0
840  
793  
3,453  
0
682  
1,079  
2,457  
0
Depreciation, property, plant and equipment  
Depreciation, right-of-use assets  
Loss, disposal of right-of-use assets  
5,113  
4,218  
5,086  
4,218  
5
6
Financial income  
Interest income, cash, etc.  
Interest income, group entities  
Net foreign exchange gain  
Fair value changes on listed securities, etc.  
595  
0
109  
2,278  
270  
0
294  
1,796  
569  
0
109  
606  
164  
0
0
1,796  
2,982  
2,360  
1,284  
1,960  
Financial expenses  
Interest expenses, credit institutions, etc.  
Interest expenses, lease commitments  
Interest expenses, group entities  
Net foreign exchange loss  
671  
322  
0
869  
0
826  
368  
0
616  
0
628  
322  
304  
130  
0
784  
369  
191  
616  
0
Fair value changes on listed securities, etc.  
1,862  
1,810  
1,384  
1,960  
26  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
Group  
2025  
Parent Company  
2025  
DKK'000  
2024  
2024  
7
Income taxes  
Analysis of tax for the year:  
Tax on profit/loss for the year  
-1,324  
-1,744  
-1,319  
-1,688  
Analysis of tax for the year:  
Current tax charge for the year  
Deferred tax adjustment for the year  
Adjustment of prior-year taxes  
-1,329  
-1,570  
18  
-192  
-1,324  
-1,494  
18  
-192  
-5  
0
-5  
0
-1,324  
-1,744  
-1,319  
-1,668  
Tax on the profit/loss for the year is explained  
as follows:  
Estimated tax on the pre-tax profit/loss, 22%  
(22% in 2024)  
-769  
-680  
-768  
-662  
Tax effect of:  
Non-taxable income  
Non-deductible expenses, etc.  
Adjustment of prior-year taxes  
-560  
-6  
-870  
-2  
-192  
-545  
-6  
-812  
-2  
-192  
0
0
-1,324  
-1,744  
-1,319  
-1,668  
Effective tax rate  
38%  
56%  
38%  
55%  
Deferred tax  
Deferred tax at 1 January  
Reclassification adjustment  
Deferred tax for the year recognised in  
profit/loss for the year  
-3,189  
0
-2,720  
-1  
-3,189  
0
-2,720  
-1  
5
0
-18  
-450  
5
0
-18  
-450  
Adjustment of prior-year deferred tax  
Deferred tax at 31 December  
-3,184  
-3,189  
-3,184  
-3,189  
Deferred tax is recognised in the balance  
sheet as follows:  
Deferred tax assets  
2,191  
2,669  
2,191  
2,669  
Deferred tax liabilities  
-5,375  
-5,858  
-5,375  
-5,858  
Deferred tax at 31 December, net  
-3,184  
-3,189  
-3,184  
-3,189  
Deferred tax at 31 December, comprises to following:  
Operating equipment  
Software  
255  
127  
259  
28  
255  
127  
259  
28  
Lease liabilities  
Tax losses  
Goodwill  
Leasehold improvements  
Right of use assets  
652  
1,224  
1,157  
-4,837  
-35  
652  
1,224  
1,157  
-4,837  
-35  
1,157  
-4,906  
-36  
1,157  
-4,906  
-36  
-433  
-985  
-433  
-985  
Deferred tax at 31 December, net  
-3,184  
-3,189  
-3,184  
-3,189  
27  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
8
Intangible assets  
Group  
Business  
DKK’000  
Goodwill  
systems  
Rights  
Total  
Cost at 1 January 2024  
Additions  
Disposals  
24,073  
19,006  
445  
0
595  
0
0
43,674  
445  
0
0
0
0
212  
0
Transfer  
212  
Cost at 31 December 2024  
24,073  
19,663  
595  
44,331  
Amortisation and impairment losses at  
1 January 2024  
Amortisation  
0
0
0
17,244  
682  
0
595  
0
0
17,839  
682  
0
Amortisation on disposals  
Amortisation and impairment losses at  
31 December 2024  
0
17,926  
1,737  
595  
0
18,521  
25,810  
Carrying amount at 31 December 2024  
24,073  
Cost at 1 January 2025  
Additions  
Disposals  
24,073  
19,663  
595  
0
0
44,331  
0
0
96  
0
96  
0
Cost at 31 December 2025  
24,073  
19,759  
595  
44,427  
Amortisation and impairment losses at  
1 January 2025  
Amortisation  
0
0
0
17,926  
840  
595  
0
0
18,521  
840  
0
0
Amortisation on disposals  
Amortisation and impairment losses at  
31 December 2025  
0
18,766  
993  
595  
0
19,361  
25,066  
Carrying amount at 31 December 2025  
24,073  
With the exception of goodwill, all intangible assets are considered to have a limited useful life.  
28  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
8
Intangible assets (continued)  
Parent Company  
Business  
DKK'000  
Goodwill  
systems  
Rights  
Total  
Cost at 1 January 2024  
Additions  
Disposals  
22,300  
19,006  
445  
0
595  
0
0
41,901  
445  
0
0
0
0
212  
0
Transfer  
212  
Cost at 31 December 2024  
22,300  
19,663  
595  
42,558  
Amortisation and impairment losses at  
1 January 2024  
Amortisation  
0
0
0
17,244  
682  
0
595  
0
0
17,839  
682  
0
Amortisation on disposal  
Amortisation and impairment losses at  
31 December 2024  
0
17,926  
1,737  
595  
0
18,521  
24,037  
Carrying amount at 31 December 2024  
22,300  
Cost at 1 January 2025  
Additions  
Disposals  
22,300  
19,663  
595  
0
0
42,558  
0
0
96  
0
96  
0
Cost at 31 December 2025  
22,300  
19,759  
595  
32,654  
Amortisation and impairment losses at  
1 January 2025  
Amortisation  
0
0
17,926  
840  
595  
0
18,521  
840  
0
0
0
0
Amortisation on disposals  
Amortisation and impairment losses at  
31 December 2025  
0
18,766  
993  
595  
0
19,361  
23,293  
Carrying amount at 31 December 2025  
22,300  
Details of impairment testing of goodwill are provided in note 9 to the consolidated financial statements.  
29  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
9
Impairment testing  
Goodwill  
At 31 December 2025, Management tested the carrying amount of goodwill for impairment based on the  
allocation of the cost of goodwill on the Group's cash-generating units.  
In each individual case, the recoverable amount is calculated as the highest of the value in use and fair  
value less selling costs. The below descriptions state the value on which the recoverable amount is based.  
The recoverable amount is based on the value in use determined using expected net cash flows based on  
budgets for the years 2026-2027 (2024: 2025-2026) approved by Management and with a WACC of  
10,9% (2024: 15%).  
In 2016, the Mannaz A/S Group acquired all the shares in Conmoto A/S and the activities in Attractor A/S.  
The purpose of these acquisitions was to achieve synergies by combining the activities in the Group in the  
longer term. As Management's monthly follow-up is based on the Group's total results of operations,  
Management finds that the smallest cash-generating unit for purposes of the impairment test is the  
Group's total results of operations.  
The carrying amount of goodwill totalled DKK 24,073 thousand at 31 December 2025 (2024: DKK 24,073  
thousand).  
Results of operations for the forecast period are based on Management's budgets and expectations as to  
the forecast period. Annual revenue growth of 2% is expected for 2026 and 2027.  
The weighted average growth rate used in connection with extrapolation of future net cash flows for the  
years after 2028 is estimated at 2,0%. The growth rate is not assessed to exceed the long-term average  
growth rate within the Company's markets. The expectations as to revenue growth are based on the  
existing customer base and the addition of new services and new business areas taken over in connection  
with the acquisition of Conmoto A/S.  
The forecast market share for the forecast period is based on the market share realised in 2025, as  
capitalisation of the acquired synergies is expected to contribute positively to the continued product  
development.  
Our impairment test did not give rise to any need for impairment write-down.  
Other non-current assets  
Management did not identify any factors indicating a need to perform impairment tests in respect of other  
non-current assets neither in 2025 nor in 2024.  
30  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
10 Property, plant and equipment  
Group  
Right-of-use  
Leasehold  
improve-  
ments  
Fixtures and  
fittings  
Assets under  
construction  
DKK'000  
IT  
assets  
Total  
Cost at 1 January 2024  
Additions  
Transfer  
1,072  
2,685  
4,951  
466  
0
12,904  
212  
0
-212  
0
21,824  
466  
-212  
0
0
0
0
0
0
0
0
0
0
Disposals  
0
Cost at 31 December 2024  
1,072  
2,685  
5,417  
12,904  
0
22,078  
Depreciation and impairment  
losses at 1 January 2024  
Depreciation  
398  
215  
0
2,685  
3,712  
864  
0
5,898  
2,528  
0
0
0
0
12,693  
2,607  
0
0
0
Disposals  
Depreciation and impairment  
losses at 31 December 2024  
613  
459  
2,685  
0
4,576  
841  
8,426  
4,478  
0
0
16,300  
5,778  
Carrying amount at  
31 December 2024  
Cost at 1 January 2025  
Additions  
Transfer  
1,072  
440  
0
2,685  
5,417  
292  
0
12,904  
2,100  
0
0
0
0
22,078  
2,832  
0
0
0
0
0
0
0
Disposals  
0
0
Cost at 31 December 2025  
1,512  
2,685  
5,709  
15,004  
0
24,910  
Depreciation and impairment  
losses at 1 January 2025  
Depreciation  
613  
261  
0
2,685  
4,576  
559  
0
8,426  
3,453  
0
0
0
0
16,300  
4,273  
0
0
0
Disposals  
Depreciation and impairment  
losses at 31 December 2025  
874  
638  
2,685  
0
5,135  
574  
11,879  
3,125  
0
0
20,573  
4,337  
Carrying amount at  
31 December 2025  
31  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
10 Property, plant and equipment (continued)  
Parent Company  
Right-of-use  
Leasehold  
improve-  
Fixtures  
Assets under  
construction  
DKK'000  
ments  
and fittings  
IT  
assets  
Total  
Cost at 1 January 2024  
Additions  
Transfer  
1,072  
2,685  
4,951  
466  
0
12,904  
212  
0
-212  
0
21,824  
466  
-212  
0
0
0
0
0
0
0
0
0
0
Disposals  
0
Cost at 31 December 2024  
1,072  
2,685  
5,417  
12,904  
0
22,078  
Depreciation and impairment  
losses at 1 January 2024  
Depreciation  
398  
215  
0
2,685  
3,712  
864  
0
5,898  
2,528  
0
0
0
0
12,693  
3,607  
0
0
0
Disposals  
Depreciation and impairment  
losses at 31 December 2024  
613  
459  
2,685  
0
4,576  
841  
8,426  
4,478  
0
0
16,300  
5,778  
Carrying amount at  
31 December 2024  
Cost at 1 January 2025  
Additions  
Transfer  
1,072  
102  
0
2,685  
5,417  
292  
0
12,904  
2,100  
0
0
0
0
22,078  
2,494  
0
0
0
0
0
0
0
Disposals  
0
0
Cost at 31 December 2025  
1,174  
2,685  
5,709  
15,004  
0
24,572  
Depreciation and impairment  
losses at 1 January 2025  
Depreciation  
613  
234  
0
2,685  
4,576  
559  
0
8,426  
3,453  
0
0
0
0
16,300  
4,246  
0
0
0
Disposals  
Depreciation and impairment  
losses at 31 December 2025  
847  
327  
2,685  
0
5,135  
574  
11,879  
3,125  
0
0
20,546  
4,026  
Carrying amount at  
31 December 2025  
32  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
11 Investments in subsidiaries  
Parent Company  
2025  
DKK'000  
2024  
Cost at 1 January  
Additions in the year  
Merger, adjustment  
4,777  
4,777  
0
0
0
0
Cost at 31 December  
4,777  
4,777  
Adjustments 1 January  
Share of profit/loss for the year  
Other adjustments  
2,474  
-343  
0
2,388  
266  
0
Foreign exchange adjustment  
337  
-180  
Merger, adjustment  
0
0
Transfer to be offset against intangible asses  
Dividends received  
0
0
0
0
Adjustments at 31 December  
2,468  
7,245  
2,474  
7,251  
Carrying amount at 31 December  
Hereof goodwill  
1,773  
1,773  
Details of impairment testing of goodwill are provided in note 9 to the consolidated financial statements.  
Investments in subsidiaries  
Ownership  
Company  
Domicile  
interest  
Mannaz AB  
Sweden  
100%  
12 Receivables  
Group  
2025  
Parent Company  
DKK'000  
2024  
2025  
2024  
Trade receivables  
Other receivables  
26,849  
3,628  
29,167  
2,754  
22,574  
3,628  
22,089  
2,348  
30,477  
31,921  
26,202  
24,437  
In 2025, the Parent company and Group did not realise any credit losses. On 31 December 2025, the  
credit risk primarily related to trade receivables where the credit risk is considered remote.  
13 Securities  
The Group's portfolio of securities, which is measured at fair value in accordance with quoted prices (level  
1 for shares and bonds), comprises shares and bonds which are administered by the Company's external  
wealth manager company and are held to optimize returns. Performance of securities are evaluated on a  
fair value basis.  
33  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
14 Equity  
Share capital  
At 31 December 2025, the portfolio of treasury shares totalled 14.18% (nominally 14,183 shares). No  
movement in treasury shares in 2025.  
The Company's share capital a nd authorised shares is DKK 10,000,000, consisting of shares of  
nominally DKK 100 each or multiples hereof. No share confers any special rights upon any shareholder.  
The share capital has not changed over the past four financial years.  
Dividend  
The Board of Directors propose distribution of DKK 2,170 thousand dividend for the financial year ended  
31 December 2025 (2024: 1,343).  
15 Lease liabilities  
Group  
2025  
Parent Company  
2025  
DKK'000  
2024  
2024  
As at 1 January  
Additions  
Adjustments  
Accretion of interest  
Payments  
5,563  
2,100  
0
322  
-3,935  
8,105  
0
-73  
369  
-2,838  
5,563  
2,100  
0
322  
-3,935  
8,105  
0
-73  
369  
-2,838  
4,050  
5,563  
4,050  
5,563  
Current  
Non-current  
3,955  
95  
2,649  
2,914  
3,955  
95  
2,649  
2,914  
In 2025, the payments of lease liabilities amount to DKK 3,935 thousand, of which DKK 322 thousand relate to interest  
expenses on lease liabilities, while DKK 3,613 thousand relate to rent payments for the year.  
16 Contingent assets/liabilities and collateral  
Neither the Group nor the Parent Company has any contingent assets.  
The Company has a short-term operating lease liability concerning rent.  
Group  
2025  
Parent Company  
2025  
DKK'000  
2024  
2024  
Rental agreements and lease commitments  
Operation lease commitments  
Within 1 year  
124  
0
306  
0
124  
0
306  
0
Between 1 and 5 years  
124  
306  
124  
306  
All long-term lease liabilities and rent commitments are recognised in the balance sheet in accordance with  
IFRS 16.  
The Group and Parent Company have provided payment guarantees of a total of DKK 6 thousand.  
34  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
Group  
2025  
Parent Company  
2025  
DKK'000  
2024  
2024  
17 Non-cash transactions  
Financial adjustments  
-1,120  
0
-549  
0
100  
0
0
0
Other adjustments  
Amortisation of intangible assets and depreciation  
of property, plant and equipment  
Profit from investments  
5,112  
0
4,218  
0
5,086  
343  
4,218  
-266  
Tax adjustments  
1,324  
1,744  
1,319  
1,668  
Total non-cash transactions  
5,316  
5,413  
6,848  
5,620  
18 Changes in working capital  
567  
2,184  
Change in receivables, etc.  
-1,902  
-2,317  
235  
3,479  
-4,670  
-1,643  
Change in trade payables, other payables, etc.  
Change in deferred income, etc.  
-4,267  
-1,760  
-4,056  
-823  
Total change in working capital  
-5,460  
-2,695  
-3,985  
-2,834  
19 Financial risks and financial instruments  
The Group's risk management policy  
The Group's risk exposure or risk management has not changed relative to 2024.  
The Group's Executive Board manages financial risks at centralised level. Every month, Management  
supervises the Group's risk concentration in areas such as customers, geographical segments, currencies,  
etc. In addition, Management supervises if the Group's risks correlate and if the Group's risk concentration  
has changed.  
It is the Group's policy not to engage in active speculation in financial risks. Thus, the Group's financial  
management is aimed solely at managing and reducing the financial risks directly associated with the  
Group's operations, investments, and financing.  
The Group is exposed to a number of financial risks. The disclosures in this note solely concern the most  
critical financial risks, which are:  
►
►
►
Market risks (currencies)  
Liquidity risks  
Credit risks.  
The Group's most critical risks are described in the sections below. Each section first provides a summary  
description of the financial risk, the relating business activity, impacts, risk management related to the  
financial risk and the effect in the financial year.  
35  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
19 Financial risks and financial instruments (continued)  
Market risks  
The Group is to some extent exposed to exchange rate fluctuations in respect of GBP and SEK. However,  
most of the Group's sales are affected in DKK through the Parent Company.  
The following tables demonstrate the sensitivity to a reasonably possible change in GBP and SEK  
exchange rates, with all other variables held constant. The impact on the Group’s profit before tax is due to  
changes in the fair value of monetary assets and liabilities including non-designated foreign currency  
derivatives and embedded derivatives. The Group’s exposure to foreign currency changes for all other  
currencies is not material.  
Change in  
GBP rate  
Effect on profit  
before tax  
DKK'000  
116  
-116  
198  
2025  
+5%  
-5%  
+5%  
-5%  
2024  
-198  
Change in  
SEK rate  
Effect on profit  
before tax  
DKK'000  
17  
-17  
-17  
17  
2025  
+5%  
-5%  
+5%  
-5%  
2024  
Liquidity risks, cash management and capital management  
The Group’s liquidity risks are associated with the Group's ability to settle its obligations as they fall due.  
The Executive Board is responsible for ensuring and for supervising that the Group's capital resources are  
at any time adequate and sufficient to mitigate identified risks.  
The Group's liquidity reserves consist of bank balances, other securities, and investments as well as a  
credit line of DKK 25 million in credit institutions. The Parent company has registered the securities as  
collateral for the credit line. As per 31 December 2025, the fair value of the bonds amounts to DKK 21,675  
thousand (2024: 20,747 thousand)  
Analysis of term to maturity  
The Group's financial liabilities fall due as follows:  
Contractual  
cash flows  
Within  
one year  
After  
5 years  
2025 (DKK'000)  
1-3 years  
3-5 years  
Non-derivative financial instruments  
Lease liabilities  
Credit institutions and banks  
Trade payables  
Payables to group entities  
Other payables  
Deferred income  
4,050  
8,047  
6,544  
0
11,507  
18,093  
3,955  
8,047  
6,544  
0
11,507  
18,093  
95  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31 December 2025  
48,241  
48,146  
95  
0
0
36  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
19 Financial risks and financial instruments (continued)  
Contractual  
Within  
After  
2024 (DKK'000)  
cash flows  
one year  
1-3 years  
3-5 years  
5 years  
Non-derivative financial instruments  
Lease liabilities  
Credit institutions and banks  
Trade payables  
Payables to group entities  
Other payables  
5,563  
4,819  
8,572  
46  
13,745  
19,854  
2,649  
4,819  
8,572  
46  
13,745  
19,854  
2,914  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Deferred income  
31 December 2024  
52,599  
49,685  
2,914  
0
0
The Parent Company's financial liabilities fall due as follows:  
Contractual  
cash flows  
Within  
one year  
After  
5 years  
2025 (DKK'000)  
1-3 years  
3-5 years  
Non-derivative financial instruments  
Lease liabilities  
Credit institutions and banks  
Trade payables  
Payables to group entities  
Other payables  
4,050  
8,047  
5,975  
4,094  
8,030  
17,769  
3,955  
8,047  
5,975  
4,094  
8,030  
17,769  
95  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Deferred income  
0
31 December 2025  
47,965  
47,870  
95  
0
0
Contractual  
cash flows  
Within  
one year  
After  
5 years  
2024 (DKK'000)  
1-3 years  
3-5 years  
Non-derivative financial instruments  
Lease liabilities  
Credit institutions and banks  
Trade payables  
Payables to group entities  
Other payables  
5,563  
4,819  
7,868  
5,913  
8,454  
17,536  
2,649  
4,819  
7,868  
5,913  
8,454  
17,536  
2,914  
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Deferred income  
31 December 2024  
50,153  
47,239  
2,914  
0
0
Assumptions underlying the analysis of term to maturity  
►
The analysis of term to maturity is based on all non-discounted cash flows, including estimated  
interest payments. Interest payments are estimated based on the existing market conditions.  
►
Liabilities under operating leases are not included but are reflected in the note regarding contingent  
liabilities.  
On the basis of the Group's expectations as to its future operations and current liquidity resources, no  
other critical liquidity risks have been identified.  
37  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
19 Financial risks and financial instruments (continued)  
Credit risks  
The Group's credit risks are considered immaterial, as course fees, etc. are prepaid for most of the  
Group's activities. No significant bad debts were recorded in 2025 or 2024.  
Trade receivables  
Historically, the Group has not recorded any significant bad debts. The Group is not exposed to any  
significant risks in relation to individual customers or business partners (which is in line with 2024 and  
2023).  
The maximum credit risk associated with financial assets is reflected in the carrying amounts in the  
balance sheet, without taking collateral received into consideration.  
Credit risks associated with the individual receivables are primarily dependent on the debtors' domicile.  
On the basis of the Group's internal credit rating procedures and external assessments, the credit quality  
of non-impaired, non-due receivables is considered to be high, and the risk of loss is considered to be low.  
Financial instrument categories  
Group  
2025  
Parent Company  
2025 2024  
DKK'000  
2024  
Financial assets measured at fair value  
through the income statement  
21,675  
32,217  
30,147  
20,747  
33,712  
32,700  
21,675  
27,138  
26,102  
20,747  
22,895  
26,704  
Receivables and cash  
Financial liabilities measured at amortised cost  
Methods and assumptions underlying the fair value determination  
Management assessed that the fair values of cash, receivables, receivables/payables from/to group  
entities, trade payables approximate their carrying amounts largely due to the short-term maturities of  
these financial instruments. The fair values of quoted securities are based on price quotations at the  
balance sheet date. The methods applied are unchanged compared to 2024.  
20 Contract liabilities  
In the Group, contract liabilities relate to income for future periods, that have been invoiced at the balance  
sheet date. The income will be recognized in future periods where the service is delivered generally within  
the next 12 months. The opening balance of DKK 18,093 thousand has been recognized as revenue in  
2025.  
In the Parent company, contract liabilities relate to income for future periods, that has been invoiced at the  
balance sheet date. The income will be recognized in future periods where the service is delivered  
generally within the next 12 months. The opening balance of DKK 17,769 thousand has been recognized  
as revenue in 2025.  
38  
 
Mannaz A/S  
Annual report 2025  
Consolidated financial statements and parent company financial statements  
1 January – 31 December  
Notes  
21 Related parties  
Mannaz A/S’ related parties comprise the following:  
Parties exercising control  
Related party  
Domicile  
Basis for control  
IDA Ingeniørforeningen i Danmark  
Copenhagen, Denmark  
Participating interest  
Mannaz A/S was engaged in the below related party transactions:  
Group  
2025  
Parent Company  
DKK'000  
2024  
2025  
2024  
Sale of goods and services to group entities  
Purchase of goods and services from group entities  
Interest from group entities  
2,873  
864  
0
2,800  
632  
0
7,592  
1,663  
297  
9,431  
1,188  
191  
Receivables from group entities  
Payables to group entities  
164  
0
259  
46  
164  
4,258  
259  
5,913  
Executive officers  
The Group's related parties with significant influence include members of the Group's Board of Directors  
and the Executive Board as well as executive officers in the Parent Company and their close relatives.  
Related parties further include entities in which the above-mentioned persons hold significant interests.  
Remuneration of members of Management is mentioned in note 3.  
22 Events after the balance sheet date  
No events have occurred after the balance sheet date, which affect the Group's and/or the Parent  
Company’s financial position at 31 December 2025.  
39  
 
Mannaz A/S  
Annual report 2025  
Statement by Management
Today, the Board of Directors and the Executive Board have discussed and approved the annual report of  
Mannaz A/S for the financial year 2025.  
The annual report has been prepared in accordance with International Financial Reporting Standards as  
adopted by the EU and additional requirements of the Danish Financial Statements Act.  
It is our opinion that the consolidated financial statements and the parent company financial statements  
give a true and fair view of the financial position of the Group and the Parent Company at 31 December  
2025 and of the results of the Group's and the Parent Company’s operations and cash flows for the  
financial year 1 January – 31 December 2025.  
In our opinion, the Management's review includes a fair review of the development in the Group's and the  
Parent Company’s activities and financial circumstances, results of operations, cash flows and financial  
position as well as a description of material risks and uncertainties that the Group and the Parent  
Company face.  
We recommend that the annual report be approved at the annual general meeting.
Copenhagen, 27 February 2026
Executive Board:  
Marianne Egelund Siig
CEO
Martin Søgaard Nielsen
CFO
Board of Directors:  
Lilian Merete Mogensen
Chair
Carl Aage Dahl
Deputy Chair
Eva Charlotte Rindom
Dörte Gagalon-Shaw *)
Jesper Dalsgaard Jensen
*) employee representative
Stefanie Christina Jessica
Baptiste *)
40  
 
Mannaz A/S  
Annual report 2025  
Independent auditor's report
To the shareholders of Mannaz A/S
Opinion  
We have audited the consolidated financial statements and the parent company financial statements of  
Mannaz A/S for the financial year 1 January – 31 December 2025, which comprise income statement,  
statement of comprehensive income, balance sheet, statement of changes in equity, cash flow statement  
and notes, including material accounting policy information, for the Group and the Parent Company. The  
consolidated financial statements and the parent company financial statements are prepared in  
accordance with IFRS Accounting Standards as adopted by the EU and additional requirements of the  
Danish Financial Statements Act.  
In our opinion, the consolidated financial statements and the parent company financial statements give a  
true and fair view of the financial position of the Group and the Parent Company at 31 December 2025 and  
of the results of the Group's and the Parent Company's operations and cash flows for the financial year  
1 January – 31 December 2025 in accordance with IFRS Accounting Standards as adopted by the EU and  
additional requirements of the Danish Financial Statements Act  
Basis for opinion  
We conducted our audit in accordance with International Standards on Auditing (ISAs) and additional  
requirements applicable in Denmark. Our responsibilities under those standards and requirements are  
further described in the "Auditor's responsibilities for the audit of the consolidated financial statements and  
the parent company financial statements" (hereinafter collectively referred to as "the financial statements")  
section of our report. We believe that the audit evidence we have obtained is sufficient and appropriate to  
provide a basis for our opinion.  
Independence  
We are independent of the Company in accordance with the International Ethics Standards Board for  
Accountants' International Code of Ethics for Professional Accountants (IESBA Code) and the additional  
ethical requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in  
accordance with these requirements and the IESBA Code.  
Statement on the Management's review  
Management is responsible for the Management's review.  
Our opinion on the financial statements does not cover the Management's review, and we do not express  
any assurance conclusion thereon.  
In connection with our audit of the financial statements, our responsibility is to read the Management's  
review and, in doing so, consider whether the Management's review is materially inconsistent with the  
financial statements, or our knowledge obtained during the audit, or otherwise appears to be materially  
misstated.  
Moreover, it is our responsibility to consider whether the Management's review provides the information  
required under the Danish Financial Statements Act.  
Based on our procedures, we conclude that the Management's review is in accordance with the financial  
statements and has been prepared in accordance with the requirements of the Danish Financial  
Statements Act. We did not identify any material misstatement of the Management's review.  
41  
 
Mannaz A/S  
Annual report 2025  
Independent auditor's report
Management's responsibilities for the financial statements  
Management is responsible for the preparation of consolidated financial statements and parent company  
financial statements that give a true and fair view in accordance with IFRS Accounting Standards as  
adopted by the EU and additional requirements of the Danish Financial Statements Act and for such  
internal control as Management determines 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, Management is 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 in preparing the financial statements  
unless Management either intends to liquidate the Group or the Parent Company or to cease operations,  
or has no realistic alternative but to do so.  
Auditor's responsibilities for the audit of the financial statements  
Our objectives are to obtain reasonable assurance as to 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 and additional requirements applicable in Denmark 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 the financial statements.  
As part of an audit conducted in accordance with ISAs and additional requirements applicable in Denmark,  
we exercise professional judgement and maintain professional scepticism throughout the audit. We also:  
►
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. 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.  
►
Obtain an understanding of internal control relevant to the audit in order to design audit procedures  
that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the  
effectiveness of the Group's and the Parent Company's internal control.  
►
►
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting  
estimates and related disclosures made by Management.  
Conclude on the appropriateness of Management's use of the going concern basis of accounting in  
preparing the financial statements and, based on the audit evidence obtained, whether a material  
uncertainty exists related to events or conditions that may cast significant doubt on the Group's and  
the Parent Company's ability to continue as a going concern. If we conclude that a material  
uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in  
the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions  
are based on the audit evidence obtained up to the date of our auditor's report. However, future  
events or conditions may cause the Group and the Parent Company to cease to continue as a going  
concern.  
►
►
Evaluate the overall presentation, structure and contents of the financial statements, including the  
note disclosures, and whether the financial statements represent the underlying transactions and  
events in a manner that gives a true and fair view.  
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or  
business activities within the Group to express an opinion on the consolidated financial statements.  
We are responsible for the direction, supervision and performance of the group audit. We remain  
solely responsible for our audit opinion.  
42  
 
Mannaz A/S  
Annual report 2025  
Independent auditor's report
We communicate with those charged with governance regarding, among other matters, the planned scope
and timing of the audit and significant audit findings, including any significant deficiencies in internal control
that we identify during our audit.
Copenhagen, 27 February 2026
EY Godkendt Revisionspartnerselskab
CVR no. 30 70 02 28
Mogens Andreasen
State Authorised
Public Accountant
mne28603
Anders Roe Eriksen
State Authorised
Public Accountant
mne46667
43