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)
COLUM.COthis companyColumbus 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
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
DATA.CODataproces Group A/S	DKK 4.15	30.35×	3.62×	4.02×	10.98×	-459.0%	15.1%	15.1%	13.2%	11.9%	8.8%	10.3%	0.05×	-1.47×	48.09×	2.36×	0.0%	6	6.9	3	B+
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
RTX.CORTX A/S	DKK 99.20	70.99×	2.22×	1.36×	15.8×	-101.3%	54.4%	1.6%	1.9%	3.1%	1.6%	7.2%	0.16×	-1.53×	4.3×	3.34×	0.0%	5	4.64	3	B
Peer median	—	-12.49×	2.22×	1.36×	14.09×	-80.4%	40.1%	1.6%	-1.3%	-3.1%	1.6%	3.5%	0.16×	3.74×	3.62×	1.34×	0.0%	5	4.55	2	—