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)
NEWCAP.COthis companyNewcap Holding A/S	DKK 515.00	76.19×	2.31×	4.96×	7.41×	-83.5%	99.7%	53.3%	41.6%	19.3%	18.1%	7.1%	0×	-1.89×	0×	18.48×	0.0%	4	61.23	3	B
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-
ROV.CORovsing A/S	DKK 35.30	-3.53×	2×	1×	-7.83×	-281.7%	67.9%	-23.9%	-28.5%	-56.8%	-35.9%	-20.2%	0.33×	-1.1×	0×	1.16×	0.0%	3	1.81	2	B-
Peer median	—	3.38×	1.46×	1.92×	-3.53×	70.2%	81.3%	5.6%	-0.4%	-23.9%	-13.9%	-10.1%	0.27×	-4.16×	2.55×	0.69×	0.9%	3	1.23	3	—