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)
SIG.COthis companyScandinavian Investment Group A/S	DKK 3.34	22.25×	0.81×	7.12×	26.76×	-25.5%	71.6%	57.2%	31.1%	3.5%	2.1%	9.6%	0.89×	13.69×	10.58×	3.56×	0.0%	4	1.85	4	A
ALMB.COAlm. Brand A/S	DKK 17.40	20.54×	2.28×	2.04×	18.04×	-45.1%	100.0%	11.9%	10.1%	11.3%	3.7%	3.7%	0.16×	0.86×	0×	0×	3.2%	6	1.6	3	B
CBRAIN.COcBrain A/S	DKK 106.00	51.18×	6.92×	8.77×	25×	-98.5%	38.3%	23.4%	17.2%	13.5%	12.6%	3.7%	0.09×	-0.16×	27.34×	2.46×	0.6%	7	14.5	4	A-
NORTHM.CONorth Media A/S	DKK 48.70	13.03×	0.71×	0.67×	7.51×	281.7%	42.3%	4.5%	5.1%	5.5%	3.1%	3.6%	0.11×	0.17×	10.76×	5.51×	0.0%	5	4.51	5	S-
ROV.CORovsing A/S	DKK 35.30	-3.53×	2×	1×	-7.83×	-281.7%	67.9%	-23.9%	-28.5%	-56.8%	-35.9%	-20.2%	0.33×	-1.1×	0×	1.16×	0.0%	3	1.81	2	B-
Peer median	—	16.79×	2.14×	1.52×	12.78×	-71.8%	55.1%	8.2%	7.6%	8.4%	3.4%	3.7%	0.14×	0×	5.38×	1.81×	0.3%	6	3.16	4	—