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)
RBLN-B.COthis companyRoblon A/S	DKK 90.60	9.75×	1.16×	0.87×	4.94×	-10.6%	23.8%	12.7%	8.9%	11.9%	10.6%	9.6%	0.19×	-0.03×	238.91×	2.55×	0.0%	4	3.55	2	C+
BACTIQ.COBactiQuant A/S	DKK 3.04	-7.17×	5.69×	11.81×	-7.38×	-280.3%	-137.5%	-150.5%	-166.3%	-80.1%	-48.4%	-10.7%	0.48×	0.8×	-8.74×	6.02×	0.0%	4	6.91	1	D+
DONKEY.CODonkeyRepublic Holding A/S	DKK 8.35	-14.63×	1.99×	0.97×	11.75×	127.4%	26.2%	2.8%	-6.6%	-13.6%	3.0%	-0.4%	0.87×	2.46×	0.6×	0.91×	0.0%	7	5.18	3	B-
ERRIA.COErria A/S	DKK 4.50	6.06×	2.08×	0.22×	4.05×	340.1%	13.9%	4.8%	3.7%	34.2%	20.7%	16.6%	0.74×	-0.02×	10.77×	1.16×	0.0%	6	3.91	5	A+
GJ.COGlunz & Jensen Holding A/S	DKK 80.50	17.17×	1.3×	1.01×	12.38×	234.3%	27.1%	11.2%	5.9%	7.5%	6.0%	3.0%	0.64×	4.09×	3.68×	1.55×	0.0%	7	2.58	4	A
KLEE-B.COBrd. Klee A/S	DKK 4,200.00	15.79×	1.73×	0.57×	6.87×	56.4%	31.0%	6.4%	3.6%	10.9%	9.1%	11.8%	0.36×	0.92×	9.79×	2.61×	2.1%	7	4.19	4	A-
Peer median	—	6.06×	1.99×	0.97×	6.87×	127.4%	26.2%	4.8%	3.6%	7.5%	6.0%	3.0%	0.64×	0.92×	3.68×	1.55×	0.0%	7	4.19	4	—