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)
GYLD-B.COthis companyGyldendal A/S	DKK 408.00	9.47×	0.95×	0.48×	2.79×	401.4%	41.5%	7.7%	5.1%	10.1%	10.8%	11.5%	0.01×	-0.29×	89×	1.33×	5.3%	7	4.36	5	S-
AGF-B.COAGF A/S	DKK 0.93	-105.31×	2.2×	2.56×	14.13×	-149.6%	84.1%	-5.7%	-2.4%	-2.1%	-4.4%	-7.9%	0.12×	-0.09×	-6.14×	2.35×	0.0%	3	3.66	2	C+
BIF.COBrøndbyernes IF Fodbold A/S	DKK 0.28	18.68×	1.12×	1.12×	47.16×	-449.9%	48.9%	-25.9%	5.3%	5.3%	-16.6%	-19.0%	0.4×	6.44×	0×	2.21×	0.0%	4	0.05	2	B-
MDUNDO.COMdundo.com A/S	DKK 1.30	-2.89×	0.78×	1.36×	-1.34×	-1296.4%	0.5%	-16.5%	-46.5%	-26.9%	-9.5%	-23.4%	0×	5.01×	0×	1.27×	0.0%	3	1.47	1	C-
NORTHM.CONorth Media A/S	DKK 48.70	13.03×	0.71×	0.67×	7.51×	281.7%	42.3%	4.5%	5.1%	5.5%	3.1%	3.6%	0.11×	0.17×	10.76×	5.51×	0.0%	5	4.51	5	S-
PARKEN.COParken Sport & Entertainment A/S	DKK 250.00	7.06×	0.98×	0.76×	6.6×	-21.2%	13.3%	7.1%	10.7%	13.9%	3.0%	9.3%	0.89×	2.89×	2.77×	1.02×	6.8%	7	1.92	3	B
Peer median	—	7.06×	0.98×	1.12×	7.51×	-149.6%	42.3%	-5.7%	5.1%	5.3%	-4.4%	-7.9%	0.12×	2.89×	0×	2.21×	0.0%	4	1.92	2	—