Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
AGILC.COthis companyAgillic A/S	DKK 6.15	-11.02×	-2.74×	1.34×	12.31×	-33.3%	34.5%	-8.5%	-12.1%	24.7%	185.5%	-5.8%	-0.79×	2.62×	-2.31×	0.09×	0.0%	5	-0.76	1	C-
DANT.CODantax A/S	DKK 286.00	11.86×	2.31×	4.56×	-151.08×	129.1%	-5.0%	-5.0%	38.4%	19.4%	-1.9%	-3.5%	0.03×	-0.83×	-10.41×	4.59×	45.0%	4	6.09	4	A-
FASTPC.COFastPassCorp A/S	DKK 35.20	6.98×	11.91×	3.71×	48.25×	-125.6%	0.0%	-2.1%	53.1%	170.4%	2.9%	5.3%	0.03×	-2.53×	-0.09×	1.26×	0.0%	—	—	1	D+
IMPERO.COImpero A/S	DKK 7.20	-24.31×	10.93×	4.01×	-46.94×	223.1%	40.1%	-15.6%	-16.3%	-44.3%	-42.6%	-4.0%	0×	5.92×	-33.32×	1.12×	0.0%	5	4.55	2	C+
KONSOL.COKonsolidator A/S	DKK 3.80	-11.92×	-35.24×	2.71×	-20.36×	-792.6%	5.1%	-28.0%	-23.0%	299.7%	-40.7%	-1.9%	-7.97×	-3.68×	-2.57×	0.25×	0.0%	5	1.02	2	B-
NEXCOM.CONexcom A/S	DKK 2.28	-3.43×	-18.16×	7.44×	-8.36×	-171.9%	-63.8%	-154.6%	-215.6%	526.0%	-81.2%	0.0%	-5.65×	-1.97×	-2.54×	0.45×	0.0%	6	1.1	1	D+
Peer median	—	-3.43×	2.31×	4.01×	-20.36×	-125.6%	0.0%	-15.6%	-16.3%	170.4%	-40.7%	-1.9%	0×	-1.97×	-2.57×	1.12×	0.0%	5	2.83	2	—