CVR 12124112Private limited company (ApS)Computerprogrammering (621000)SisimiutFounded 1 Oct 2003
Gross profit
408.6K
DKK, annual report 2025
Result
-1.7K
DKK, annual report 2025
Equity
20.8K
DKK, annual report 2025
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about ICEMEDIA ApS, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexJohannes Frederik Thomas Ulrik Müller100% of capital and votes, since 14 Nov 2007
Johannes Frederik Thomas Ulrik Müllersince 1 Oct 2003
Equity of 20.8K DKK was below half the share capital of 125K DKK at 31 Dec 2025. Under the Companies Act (selskabsloven § 119) management must then account for the company's finances at a general meeting. Dandex estimate, computed 3 Nov 2026.
100% of capital and votessince 14 Nov 2007
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
1 Oct 2003 to 3 Nov 2026.
1 Oct 2003 to 3 Nov 2026.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Gross profit | 60 | 32 | 3 | -27 | 409 |
| Result for the year | +17 | +12 | -7 | -36 | -2 |
| Equity | 55 | 66 | 59 | 23 | 21 |
| Total assets | 73 | 87 | 93 | 27 | 188 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | -24.3% | -47.5% | -90.1% | -955.4% | n.m.note 1 |
| EBITDA | 30note 2 | 22note 2 | -6note 2 | -41note 2 | 8note 2 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 49%note 2 | 68.7%note 2 | -180.2%note 2 | n.m.note 3 | 2%note 2 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -11 | -17note 4 | -23note 4 | -1note 4 | -12note 4 |
| Gearing, NIBD / EBITDA | Net cashnote 2 | Net cashnote 5 | n.m.note 6 | n.m.note 6 | Net cashnote 5 |
| ROIC (afkast af investeret kapital) | 39.3%note 2 | 25%note 7 | -18.3%note 8 | -134%note 8 | 41.7%note 9 |
| Capex (investeringer i anlægsaktiver) | 22note 10 | 0note 10 | 0note 10 | 0note 10 | Not reportednote 11 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | -10 | -16note 4 | -5note 4 | 4note 4 | -12note 4 |
DKK thousands. Annual reports via XBRL.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may. No cash flow statement filed (class A and B are exempt).
Annual report 2025
1 Jan 2025 to 31 Dec 2025, published 12 Aug 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 20 Jun 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 3 Apr 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 18 Jul 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 4 Jul 2022
2 registered in CVR.
P-number 1023195220Emiliap Aqquserna 2, 3911 Sisimiut
P-number 1008065612Ane Sofiap Aqquserna 8, 3911 Sisimiut
No other current company drawn.
