엔젤스태프

비상장계속사업자

angelstaff

오희덕

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

엔젤스태프

Business Reg. No. 2068620118 · CEO 오희덕

I.Investment Overview

Target엔젤스태프 (2068620118)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엔젤스태프
영문명angelstaff
대표자오희덕
사업자등록번호2068620118
법인등록번호1101113777864
설립일2007.11.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW663.22021791.22022902.920231,121.520241,271.32025
영업이익100M KRW10.720218.4202212.8202310.4202420.12025
순이익100M KRW7.220217.620221820239.9202417.12025
Item20252024202320222021
자산총계271.5억원222.2억원192억원176.2억원170억원
부채총계162.2억원145.2억원124.9억원127.1억원128.6억원
자본총계109.3억원77억원67.1억원49억원41.5억원
매출액1,271.3억원1,121.5억원902.9억원791.2억원663.2억원
영업이익20.1억원10.4억원12.8억원8.4억원10.7억원
순이익17.1억원9.9억원18억원7.6억원7.2억원

VI.Financial Ratios

FY2025 basis

1.58%

영업이익률

1.35%

순이익률

6.3%

ROA

15.66%

ROE

148.38%

부채비율

40.26%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

엔젤스태프 투심보고서 | Alpha Lenz