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)
LUXOR-B.COthis companyInvesteringsselskabet Luxor A/S	DKK 740.00	16.11×	2.04×	8.28×	15.08×	231.2%	90.0%	91.9%	51.4%	12.7%	7.1%	0.1%	1.43×	6.2×	3.39×	0.02×	16.6%	6	0.71	3	B+
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+
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	—	9.44×	0.89×	3.2×	-4.09×	185.9%	94.6%	52.4%	47.8%	11.6%	9.0%	-0.4%	0.12×	-12.04×	10.14×	0.25×	2.2%	5	1.12	3	—