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)
RTX.COthis companyRTX A/S	DKK 99.20	70.99×	2.22×	1.36×	15.8×	-101.3%	54.4%	1.6%	1.9%	3.1%	1.6%	7.2%	0.16×	-1.53×	4.3×	3.34×	0.0%	5	4.64	3	B
COLUM.COColumbus A/S	DKK 9.10	56.12×	1.65×	0.78×	11.51×	24.3%	13.4%	4.1%	1.4%	2.9%	3.1%	5.9%	0.28×	1.21×	4.64×	1.14×	1.3%	5	3.21	3	B
DANT.CODantax A/S	DKK 286.00	11.86×	2.31×	4.56×	-151.08×	129.1%	-5.0%	-5.0%	38.4%	19.4%	-1.9%	-3.5%	0.03×	-0.83×	-10.41×	4.59×	45.0%	4	6.09	4	A-
DATA.CODataproces Group A/S	DKK 4.15	30.35×	3.62×	4.02×	10.98×	-459.0%	15.1%	15.1%	13.2%	11.9%	8.8%	10.3%	0.05×	-1.47×	48.09×	2.36×	0.0%	6	6.9	3	B+
NNIT.CONNIT A/S	DKK 39.50	-51.88×	1.58×	0.69×	27.62×	793.6%	23.5%	5.3%	-1.3%	-3.1%	7.7%	-1.9%	0.64×	6.95×	3.62×	1×	0.0%	5	2.66	2	C
QINTER.COQ-Interline A/S	DKK 2.82	-3.06×	10.04×	1.56×	-3.73×	-897.6%	68.9%	-47.2%	-51.0%	-327.2%	-120.1%	-23.4%	1.32×	-0.35×	-60.58×	1.2×	0.0%	2	-2.44	2	C
Peer median	—	11.86×	2.31×	1.56×	10.98×	24.3%	15.1%	4.1%	1.4%	2.9%	3.1%	-1.9%	0.28×	-0.35×	3.62×	1.2×	0.0%	5	3.21	3	—