복수

비상장계속사업자

boksu co,.ltd.

한규인

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

복수

Business Reg. No. 3058132143 · CEO 한규인

I.Investment Overview

Target복수 (3058132143)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명복수
영문명boksu co,.ltd.
대표자한규인
사업자등록번호3058132143
법인등록번호1601110083545
설립일1999.07.01
종업원수11명

V.Workforce

11

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW424.32021452.12022346.82023187.120242812025
영업이익100M KRW11.7202112.42022-25.32023-34.220248.62025
순이익100M KRW5.120215.42022-342023-37.220245.12025
Item20252024202320222021
자산총계153.2억원138.6억원174.9억원199억원189.6억원
부채총계151.5억원141.9억원141억원151.2억원147.3억원
자본총계1.7억원-3.3억원33.9억원47.8억원42.3억원
매출액281억원187.1억원346.8억원452.1억원424.3억원
영업이익8.6억원-34.2억원-25.3억원12.4억원11.7억원
순이익5.1억원-37.2억원-34억원5.4억원5.1억원

VII.Financial Ratios

FY2025 basis

3.07%

영업이익률

1.8%

순이익률

3.3%

ROA

293.86%

ROE

8,806.88%

부채비율

1.12%

자기자본비율

VIII.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.

복수 투심보고서 | Alpha Lenz