부평통일빌리지

비상장계속사업자

BooPyeongTongIlVillage

하승훈

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

부평통일빌리지

Business Reg. No. 1208754325 · CEO 하승훈

I.Investment Overview

Target부평통일빌리지 (1208754325)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명부평통일빌리지
영문명BooPyeongTongIlVillage
대표자하승훈
사업자등록번호1208754325
법인등록번호1101114347971
설립일2010.05.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW18202117.6202217.6202319.42024282025
영업이익100M KRW12.2202111.4202210.6202312.6202414.42025
순이익100M KRW-0.82021-0.82022-0.72023-0.520240.32025
Item20252024202320222021
자산총계317.5억원351.9억원390.9억원418.8억원434.1억원
부채총계295.4억원329.5억원368억원395.2억원409.6억원
자본총계22.1억원22.4억원23억원23.6억원24.4억원
매출액28억원19.4억원17.6억원17.6억원18억원
영업이익14.4억원12.6억원10.6억원11.4억원12.2억원
순이익3,488만원-5,277만원-6,765만원-8,169만원-8,008만원

VI.Financial Ratios

FY2025 basis

51.66%

영업이익률

1.25%

순이익률

0.11%

ROA

1.58%

ROE

1,338.15%

부채비율

6.95%

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.

부평통일빌리지 투심보고서 | Alpha Lenz