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)
CBRAIN.COthis companycBrain 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-
AGILC.COAgillic 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-
BO.COBang & 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
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
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+
Peer median	—	-11.02×	1.65×	1.34×	12.31×	-33.3%	34.5%	-2.1%	-4.3%	2.9%	2.9%	3.5%	0.03×	2.62×	-0.1×	1.14×	0.0%	5	2.71	2	—