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)
HVID.COthis companyHvidbjerg Bank A/S	DKK 189.50	11.6×	1.12×	2.23×	-2.18×	289.6%	91.2%	24.9%	20.1%	10.0%	8.2%	0.0%	0.27×	-10.74×	4.45×	0.23×	1.0%	2	-0.5	4	A-
LOLB.COLollands Bank A/S	DKK 918.00	10.29×	0.93×	2.85×	0.77×	422.1%	94.7%	35.1%	27.7%	9.1%	8.2%	0.0%	0.21×	-7.22×	5.09×	0.22×	1.8%	3	0.64	4	A-
MNBA.COMøns Bank A/S	DKK 398.00	14.15×	1×	2.71×	-13.75×	459.1%	94.2%	21.9%	19.2%	7.1%	6.2%	0.0%	0.05×	-25.22×	3.8×	0.49×	1.6%	3	-0.38	2	C+
OKEAC.CODet Østasiatiske Kompagni A/S	DKK 6,000.00	-31.44×	2.12×	69.17×	-61.37×	-108.5%	90.0%	-100.0%	-220.0%	-6.7%	-3.1%	-2.2%	0×	7.8×	0×	89×	0.0%	4	175.96	1	D+
STRINV.COStrategic Investments A/S	DKK 0.58	4.73×	0.77×	3.68×	5.58×	-87.2%	95.0%	82.9%	76.5%	16.0%	11.8%	-0.8%	0.2×	1.14×	16.47×	0×	2.8%	6	2.62	4	A
Peer median	—	7.51×	0.97×	3.27×	-6.49×	167.5%	94.4%	28.5%	23.4%	8.1%	7.2%	-0.4%	0.12×	-3.04×	4.45×	0.36×	1.7%	4	1.63	3	—