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)
SEAF.STthis companySEAFire AB	SEK 6.92	-80.3×	0.55×	0.35×	8.78×	330.2%	0.6%	0.6%	-0.4%	-0.7%	0.2%	4.4%	0.43×	3.68×	0.24×	1.23×	0.0%	7	1.26	3	B+
BMC.STBrock Milton Capital AB	SEK 94.80	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EFFH.STEffnetplattformen Holding AB (publ)	SEK 6.60	-10.95×	3.46×	10.7×	-5.45×	-150.2%	-147.8%	-165.8%	-97.4%	-31.5%	-40.1%	0.0%	0×	1.1×	-8,744×	4.44×	0.0%	2	12.04	1	D+
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
HAV-B.STHavsfrun Investment AB (publ)	SEK 13.10	13.6×	1.6×	9.01×	8.41×	-82.6%	100.0%	61.2%	66.2%	11.8%	10.9%	3.8%	0×	-4.4×	0×	52.89×	7.6%	4	72.27	3	B-
INFREA.STInfrea AB	SEK 12.90	6.76×	0.62×	0.21×	4.64×	222.9%	0.6%	0.6%	3.0%	9.2%	0.7%	13.3%	0.31×	-0.03×	1.11×	1.78×	3.5%	8	2.2	4	A-
Peer median	—	2.64×	1.11×	4.61×	1.7×	-80.6%	50.3%	30.9%	34.6%	-7.0%	-3.1%	1.9%	0×	0.1×	0×	9.94×	1.8%	4	29.92	3	—