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)
NTECH.STthis companyStockholm Nordtech Group AB	SEK 72.50	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FIRST-B.STFirst Venture Sweden AB (publ)	SEK 1.29	-1.47×	0.34×	-19.95×	-1.25×	-78.5%	100.0%	407.6%	1350.3%	-23.3%	-7.0%	-28.9%	0×	0.23×	0×	15.43×	0.0%	3	47.81	2	C
KARNEL-B.STKarnell Group AB ser. B	SEK 86.70	27.23×	3.12×	2.27×	13.23×	-122.3%	29.5%	12.2%	8.3%	11.5%	8.4%	4.2%	0.42×	1.41×	5.83×	2.02×	0.0%	7	3.01	3	B+
KINV-B.STKinnevik AB	SEK 72.14	-6.93×	0.65×	2,317.71×	-5.45×	-107.7%	-42370.0%	-45540.0%	-33460.0%	-9.3%	-9.4%	-0.9%	0.06×	-0.36×	-47.94×	0.25×	0.0%	2	4.08	2	C+
TRAC-B.STAB Traction	SEK 272.00	19.18×	0.87×	25.2×	15.27×	-76.3%	89.6%	131.8%	131.4%	4.5%	4.5%	3.5%	0×	-3.85×	0×	0×	3.6%	6	562.56	3	B+
VNV.STVNV Global AB (publ)	SEK 18.26	-9.88×	0.57×	884.12×	-44.62×	-96.0%	4967.9%	-2043.6%	-8853.7%	-5.7%	-1.2%	-4.1%	0.08×	0.73×	-0.67×	0×	0.0%	5	4.22	2	C+
Peer median	—	-1.47×	0.65×	25.2×	-1.25×	-96.0%	89.6%	12.2%	8.3%	-5.7%	-1.2%	-0.9%	0.06×	0.23×	0×	0.25×	0.0%	5	4.22	2	—