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)
HUSCO.COthis companyHusCompagniet A/S	DKK 23.30	-30.16×	0.38×	0.27×	16.18×	390.3%	4.7%	0.5%	-0.9%	-1.3%	0.5%	14.6%	0.27×	3.22×	0.4×	1.39×	0.0%	4	1.86	3	B
ALMB.COAlm. Brand A/S	DKK 17.40	20.54×	2.28×	2.04×	18.04×	-45.1%	100.0%	11.9%	10.1%	11.3%	3.7%	3.7%	0.16×	0.86×	0×	0×	3.2%	6	1.6	3	B
FLS.COFLSmidth & Co. A/S	DKK 574.50	143.09×	2.63×	1.71×	12.13×	-80.0%	31.9%	11.7%	1.2%	1.8%	4.7%	1.6%	0.27×	0.89×	14.62×	1.22×	1.8%	5	3.25	3	B+
GN.COGN 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+
MATAS.COMatas A/S	DKK 83.00	16.37×	1.06×	0.45×	6.63×	717.6%	18.5%	6.2%	2.8%	6.5%	4.6%	15.3%	1.09×	3.34×	3.25×	1.21×	1.9%	7	1.98	3	B+
NETC.CONetcompany Group A/S	DKK 350.00	65.21×	4.8×	2.12×	22.08×	32.1%	23.6%	11.6%	3.3%	7.4%	8.5%	2.9%	1.04×	3.68×	7.84×	0.99×	0.0%	6	3.03	4	A-
Peer median	—	23.83×	2.28×	1.71×	12.13×	-45.1%	31.9%	11.6%	3.3%	6.5%	4.7%	3.7%	0.99×	3.34×	3.25×	1.18×	1.8%	6	1.98	3	—