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)
TCM.COthis companyTCM Group A/S	DKK 67.40	9.05×	1.12×	0.55×	8.91×	27.2%	21.7%	6.5%	6.1%	12.4%	6.0%	8.1%	0.65×	3.11×	3.77×	0.82×	4.4%	7	2.24	4	A
HUSCO.COHusCompagniet A/S	DKK 23.30	-30.16×	0.38×	0.27×	16.18×	390.3%	4.7%	0.5%	-0.9%	-1.3%	0.5%	14.6%	0.27×	3.22×	0.4×	1.39×	0.0%	4	1.86	3	B
MATAS.COMatas A/S	DKK 83.00	16.37×	1.06×	0.45×	6.63×	717.6%	18.5%	6.2%	2.8%	6.5%	4.6%	15.3%	1.09×	3.34×	3.25×	1.21×	1.9%	7	1.98	3	B+
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-
PAAL-B.COPer Aarsleff Holding A/S	DKK 715.00	14.81×	2.35×	0.57×	6.15×	-76.2%	11.5%	5.0%	3.9%	15.9%	10.3%	15.0%	0.3×	0.2×	15.85×	1.27×	1.6%	5	2.64	4	A-
SOLAR-B.COSolar 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
Peer median	—	14.81×	0.77×	0.45×	6.63×	390.3%	11.5%	4.5%	2.8%	5.5%	3.1%	14.6%	0.3×	3.08×	3.25×	1.27×	1.6%	5	2.28	3	—