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)
TGAMES.COthis companyTROPHY GAMES Development A/S	DKK 13.20	28.51×	5.38×	2.81×	10.64×	-111.6%	63.5%	16.2%	9.9%	19.0%	18.7%	1.0%	0×	-0.74×	12.49×	4.2×	0.0%	7	16.1	3	B+
AGILC.COAgillic A/S	DKK 6.15	-11.02×	-2.74×	1.34×	12.31×	-33.3%	34.5%	-8.5%	-12.1%	24.7%	185.5%	-5.8%	-0.79×	2.62×	-2.31×	0.09×	0.0%	5	-0.76	1	C-
DANT.CODantax A/S	DKK 286.00	11.86×	2.31×	4.56×	-151.08×	129.1%	-5.0%	-5.0%	38.4%	19.4%	-1.9%	-3.5%	0.03×	-0.83×	-10.41×	4.59×	45.0%	4	6.09	4	A-
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+
IMPERO.COImpero A/S	DKK 7.20	-24.31×	10.93×	4.01×	-46.94×	223.1%	40.1%	-15.6%	-16.3%	-44.3%	-42.6%	-4.0%	0×	5.92×	-33.32×	1.12×	0.0%	5	4.55	2	C+
Peer median	—	6.98×	3.62×	4.01×	10.98×	-33.3%	15.1%	-5.0%	13.2%	19.4%	2.9%	-3.5%	0.03×	-0.83×	-2.31×	1.26×	0.0%	5	5.32	2	—