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)
HIGHCO-B.STthis companyHigh Coast Distillery AB (Publ)	SEK 24.80	276×	2.22×	4.13×	19.96×	-42.4%	13.5%	13.5%	1.5%	0.8%	2.3%	-7.3%	0.73×	4.93×	2.22×	6.1×	0.0%	2	2.13	2	C+
ARCTIC.STArctic Blue Beverages AB (publ)	SEK 0.15	-0.51×	-0.86×	1.58×	-1.47×	-485.9%	-249.3%	-277.5%	-313.5%	171.0%	-260.2%	-153.6%	-1.58×	-0.84×	-7.68×	0.42×	0.0%	1	-22.65	2	C
CANDLE-B.STCandles Scandinavia AB (publ)	SEK 31.50	-21.53×	1.58×	0.81×	54.65×	-593.0%	-1.3%	-1.7%	-3.8%	-7.4%	-1.6%	-9.0%	0.58×	12.43×	-0.43×	1.25×	0.0%	1	1.49	1	C-
CEDER.STCedergrenska AB (publ)	SEK 52.60	27.27×	4.81×	0.39×	4.88×	341.0%	3.6%	3.6%	1.4%	17.6%	8.1%	10.7%	1.45×	0.44×	9.27×	1.16×	3.9%	5	4.19	2	B-
CLEM.STClemondo Group AB (publ)	SEK 6.00	22×	1.03×	0.42×	7.21×	930.9%	38.5%	3.0%	1.9%	4.6%	3.9%	11.2%	0.4×	2.01×	3.67×	1.49×	0.0%	4	2.14	3	B
NICO.STNicoccino Holding AB (publ)	SEK 1.26	-2.88×	4.88×	32.96×	-4.93×	-419.2%	-889.4%	-889.4%	-1146.6%	-169.6%	-113.7%	-22.8%	0.22×	-0.07×	-3.46×	0.14×	0.0%	2	-15.13	1	C-
Peer median	—	-0.51×	1.58×	0.81×	4.88×	-419.2%	-1.3%	-1.7%	-3.8%	4.6%	-1.6%	-9.0%	0.4×	0.44×	-0.43×	1.16×	0.0%	2	1.49	2	—