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)
GN.COthis companyGN Store Nord A/S	DKK 121.85	23.83×	1.43×	0.92×	9×	-46.2%	48.2%	10.7%	3.9%	6.0%	5.9%	16.3%	0.99×	3.46×	2.81×	1.18×	0.5%	3	1.57	2	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
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-
DEMANT.CODemant A/S	DKK 376.80	29.44×	4.62×	1.97×	13.18×	-5.3%	69.8%	17.6%	6.7%	15.7%	9.2%	7.3%	2.39×	4.33×	7.35×	1.33×	0.0%	7	2.92	3	B
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	—	20.65×	2.26×	1.66×	13.64×	-42.8%	54.4%	0.7%	4.3%	9.4%	0.6%	5.4%	0.39×	1.45×	2.1×	2.34×	0.0%	5	3.78	3	—