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)
PRIMOF.COthis companyPrime Office A/S	DKK 232.00	18.26×	0.63×	4.03×	20.96×	-4390.9%	74.1%	56.1%	22.1%	3.4%	2.0%	6.2%	1.79×	15.27×	1.98×	8.13×	0.0%	6	0.67	3	B-
AGAT.COAgat Ejendomme A/S	DKK 0.82	161.76×	0.49×	1.79×	37.35×	-371.3%	41.3%	19.3%	1.1%	0.3%	1.0%	4.9%	1.76×	28.94×	1.09×	5.64×	0.0%	4	0.72	2	C
CEMAT.COCemat A/S	DKK 0.85	3.7×	0.96×	1.4×	2.79×	2790.3%	39.0%	24.2%	37.5%	25.7%	8.6%	22.8%	0.21×	0.12×	23.03×	27.54×	0.0%	5	4.07	4	A
CPHCAP-PREF32.COCopenhagen Capital A/S	DKK 8.35	5.64×	0.75×	7.47×	8.99×	35.5%	87.1%	68.6%	144.2%	14.5%	2.2%	7.6%	1.25×	5.6×	1.85×	0.23×	1.6%	6	1.09	5	A+
CPHCAP-ST.COCopenhagen Capital A/S	DKK 8.05	5.64×	0.75×	7.47×	8.99×	35.5%	87.1%	68.6%	144.2%	14.5%	2.2%	7.6%	1.25×	5.6×	1.85×	0.23×	1.6%	5	1.09	5	A+
EGNETY.COEgnsINVEST Ejendomme Tyskland A/S	DKK 139.00	15.91×	0.63×	6.51×	20.44×	205.7%	71.9%	65.9%	40.9%	3.9%	2.2%	3.1%	1.19×	13.26×	1.63×	1,288.08×	0.0%	6	0.78	3	B
Peer median	—	5.64×	0.75×	6.51×	8.99×	35.5%	71.9%	65.9%	40.9%	14.5%	2.2%	7.6%	1.25×	5.6×	1.85×	5.64×	0.0%	5	1.09	4	—