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)
BO.COthis companyBang & Olufsen a/s	DKK 11.06	-12.49×	1.33×	0.54×	14.09×	-80.4%	54.5%	-0.3%	-4.3%	-10.6%	-0.4%	3.5%	0.61×	3.74×	-0.1×	1.34×	0.0%	4	2.22	2	C
CBRAIN.COcBrain A/S	DKK 106.00	51.18×	6.92×	8.77×	25×	-98.5%	38.3%	23.4%	17.2%	13.5%	12.6%	3.7%	0.09×	-0.16×	27.34×	2.46×	0.6%	7	14.5	4	A-
COLUM.COColumbus A/S	DKK 9.10	56.12×	1.65×	0.78×	11.51×	24.3%	13.4%	4.1%	1.4%	2.9%	3.1%	5.9%	0.28×	1.21×	4.64×	1.14×	1.3%	5	3.21	3	B
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-
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+
NNIT.CONNIT A/S	DKK 39.50	-51.88×	1.58×	0.69×	27.62×	793.6%	23.5%	5.3%	-1.3%	-3.1%	7.7%	-1.9%	0.64×	6.95×	3.62×	1×	0.0%	5	2.66	2	C
Peer median	—	11.86×	2.31×	4.01×	11.51×	129.1%	23.5%	4.1%	1.4%	2.9%	3.1%	-1.9%	0.09×	1.21×	3.62×	1.14×	0.6%	5	4.55	3	—