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)
SOLAR-B.COthis companySolar A/S	DKK 202.50	20.16×	0.77×	0.12×	5.92×	515.5%	4.0%	1.1%	0.6%	3.8%	2.9%	-9.1%	0.9×	3.08×	1.35×	1.2×	7.4%	4	2.28	3	B
BO.COBang & Olufsen a/s	DKK 11.06	-12.49×	1.33×	0.54×	14.09×	-80.4%	54.5%	-0.3%	-4.3%	-10.6%	-0.4%	3.5%	0.61×	3.74×	-0.1×	1.34×	0.0%	4	2.22	2	C
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
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+
FASTPC.COFastPassCorp A/S	DKK 35.20	6.98×	11.91×	3.71×	48.25×	-125.6%	0.0%	-2.1%	53.1%	170.4%	2.9%	5.3%	0.03×	-2.53×	-0.09×	1.26×	0.0%	—	—	1	D+
NEXCOM.CONexcom A/S	DKK 2.28	-3.43×	-18.16×	7.44×	-8.36×	-171.9%	-63.8%	-154.6%	-215.6%	526.0%	-81.2%	0.0%	-5.65×	-1.97×	-2.54×	0.45×	0.0%	6	1.1	1	D+
Peer median	—	6.98×	1.65×	3.71×	11.51×	-125.6%	13.4%	-0.3%	1.4%	11.9%	2.9%	5.3%	0.05×	-1.47×	-0.09×	1.26×	0.0%	6	2.71	2	—