육군용인관사비티엘

비상장계속사업자

army-yingin

김용주

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

육군용인관사비티엘

Business Reg. No. 1078683174 · CEO 김용주

I.Investment Overview

Target육군용인관사비티엘 (1078683174)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명육군용인관사비티엘
영문명army-yingin
대표자김용주
사업자등록번호1078683174
법인등록번호1101113541780
설립일2010.04.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.220219.2202210.2202310.9202410.42025
영업이익100M KRW4.820214.220223.720233.220243.82025
순이익100M KRW-0.72021-0.72022-0.82023-0.820240.62025
Item20252024202320222021
자산총계109억원130.5억원160.1억원180.8억원192.4억원
부채총계79.8억원100.6억원129.4억원149.3억원160.1억원
자본총계29.3억원29.9억원30.7억원31.5억원32.2억원
매출액10.4억원10.9억원10.2억원9.2억원10.2억원
영업이익3.8억원3.2억원3.7억원4.2억원4.8억원
순이익6,228만원-8,221만원-7,826만원-7,319만원-6,873만원

VI.Financial Ratios

FY2025 basis

35.91%

영업이익률

5.96%

순이익률

0.57%

ROA

2.13%

ROE

272.39%

부채비율

26.85%

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.

육군용인관사비티엘 투심보고서 | Alpha Lenz