브릴리언트라임애드

비상장계속사업자

Brilliant LimeAD Inc.

신혜정

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

브릴리언트라임애드

Business Reg. No. 2118875638 · CEO 신혜정

I.Investment Overview

Target브릴리언트라임애드 (2118875638)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명브릴리언트라임애드
영문명Brilliant LimeAD Inc.
대표자신혜정
사업자등록번호2118875638
법인등록번호1101114830372
설립일2012.03.27
종업원수12명

V.Workforce

12

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW31.6202136.6202245.9202333.92024292025
영업이익100M KRW3.1202112202214.820235.720243.22025
순이익100M KRW1620217.320228.820231.720240.82025
Item20252024202320222021
자산총계167.5억원165.6억원179.5억원169.8억원166.1억원
부채총계94.7억원93.8억원109.2억원108.5억원112억원
자본총계72.9억원71.9억원70.3억원61.3억원54.2억원
매출액29억원33.9억원45.9억원36.6억원31.6억원
영업이익3.2억원5.7억원14.8억원12억원3.1억원
순이익8,427만원1.7억원8.8억원7.3억원16억원

VII.Financial Ratios

FY2025 basis

11.07%

영업이익률

2.91%

순이익률

0.5%

ROA

1.16%

ROE

129.93%

부채비율

43.49%

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.

브릴리언트라임애드 투심보고서 | Alpha Lenz