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)
MNBA.COthis companyMøns 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+
FYNBK.COFynske Bank A/S	DKK 204.00	14.86×	1×	2.75×	6.78×	273.3%	89.8%	23.4%	18.5%	6.7%	1.0%	9.1%	0.03×	-4.8×	3.23×	21.18×	2.8%	3	0.44	4	A-
HVID.COHvidbjerg 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-
KRE.COKreditbanken A/S	DKK 9,850.00	8.25×	1.06×	3.18×	-0.65×	615.7%	92.5%	50.2%	38.5%	12.8%	2.0%	0.0%	0.03×	-6.92×	9.44×	38.74×	2.0%	4	0.68	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-
LUXOR-B.COInvesteringsselskabet 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+
Peer median	—	11.6×	1.06×	2.85×	0.77×	289.6%	91.2%	35.1%	27.7%	10.0%	7.1%	0.0%	0.21×	-6.92×	4.45×	0.23×	2.0%	3	0.64	4	—