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)
STRINV.COthis companyStrategic Investments A/S	DKK 0.58	4.73×	0.77×	3.68×	5.58×	-87.2%	95.0%	82.9%	76.5%	16.0%	11.8%	-0.8%	0.2×	1.14×	16.47×	0×	2.8%	6	2.62	4	A
HVID.COHvidbjerg Bank A/S	DKK 189.50	11.6×	1.12×	2.23×	-2.18×	289.6%	91.2%	24.9%	20.1%	10.0%	8.2%	0.0%	0.27×	-10.74×	4.45×	0.23×	1.0%	2	-0.5	4	A-
NEWCAP.CONewcap Holding A/S	DKK 515.00	76.19×	2.31×	4.96×	7.41×	-83.5%	99.7%	53.3%	41.6%	19.3%	18.1%	7.1%	0×	-1.89×	0×	18.48×	0.0%	4	61.23	3	B
OKEAC.CODet Østasiatiske Kompagni A/S	DKK 6,000.00	-31.44×	2.12×	69.17×	-61.37×	-108.5%	90.0%	-100.0%	-220.0%	-6.7%	-3.1%	-2.2%	0×	7.8×	0×	89×	0.0%	4	175.96	1	D+
Peer median	—	11.6×	2.12×	4.96×	-2.18×	-83.5%	91.2%	24.9%	20.1%	10.0%	8.2%	0.0%	0×	-1.89×	0×	18.48×	0.0%	4	61.23	3	—