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)
VNV.STthis companyVNV Global AB (publ)	SEK 18.26	-9.88×	0.57×	884.12×	-44.62×	-96.0%	4967.9%	-2043.6%	-8853.7%	-5.7%	-1.2%	-4.1%	0.08×	0.73×	-0.67×	0×	0.0%	5	4.22	2	C+
CRED-A.STCreades AB	SEK 84.65	8.37×	0.91×	7.81×	8.12×	-53.7%	97.8%	93.4%	93.4%	10.9%	10.8%	1.3%	0×	-0.23×	0×	0×	2.1%	5	32.56	4	A+
FIRST-B.STFirst Venture Sweden AB (publ)	SEK 1.29	-1.47×	0.34×	-19.95×	-1.25×	-78.5%	100.0%	407.6%	1350.3%	-23.3%	-7.0%	-28.9%	0×	0.23×	0×	15.43×	0.0%	3	47.81	2	C
FLAT-B.STFlat Capital AB (publ)	SEK 8.12	-1.16×	0.38×	76.7×	-1.1×	-84.7%	75.2%	-6595.8%	-6612.3%	-33.1%	-33.0%	-0.8%	0×	0.06×	0×	68.01×	0.0%	3	-1.83	2	C+
KDEV.STKDventures AB	SEK 0.14	-0.61×	0.11×	10.89×	-0.49×	-1015.0%	90.8%	-1797.3%	-1794.8%	-18.6%	-18.4%	-22.2%	0×	0.12×	0×	24.45×	0.0%	3	-2.69	2	B-
KINV-B.STKinnevik AB	SEK 72.14	-6.93×	0.65×	2,317.71×	-5.45×	-107.7%	-42370.0%	-45540.0%	-33460.0%	-9.3%	-9.4%	-0.9%	0.06×	-0.36×	-47.94×	0.25×	0.0%	2	4.08	2	C+
Peer median	—	-1.16×	0.38×	10.89×	-1.1×	-84.7%	90.8%	-1797.3%	-1794.8%	-18.6%	-9.4%	-0.9%	0×	0.06×	0×	15.43×	0.0%	3	4.08	2	—