백촌누리

비상장계속사업자

baekchonnuri

김도연

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

백촌누리

Business Reg. No. 8408600886 · CEO 김도연

I.Investment Overview

Target백촌누리 (8408600886)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명백촌누리
영문명baekchonnuri
대표자김도연
사업자등록번호8408600886
법인등록번호2111110052209
설립일2017.12.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11.820211220221220234.720249.92025
영업이익100M KRW4.120215.120224.720230.220242.72025
순이익100M KRW0202112022-1.32023-5.92024-2.32025
Item20252024202320222021
자산총계127.4억원129.1억원131.4억원130.8억원135.1억원
부채총계129.6억원131.7억원128.1억원126.1억원131.5억원
자본총계-2.3억원-2.6억원3.3억원4.7억원3.6억원
매출액9.9억원4.7억원12억원12억원11.8억원
영업이익2.7억원1,655만원4.7억원5.1억원4.1억원
순이익-2.3억원-5.9억원-1.3억원1억원312만원

VI.Financial Ratios

FY2025 basis

26.91%

영업이익률

-23.24%

순이익률

-1.81%

ROA

ROE

부채비율

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.

백촌누리 투심보고서 | Alpha Lenz