꺌랑

비상장계속사업자

calin

김현정

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

꺌랑

Business Reg. No. 6148800772 · CEO 김현정

I.Investment Overview

Target꺌랑 (6148800772)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명꺌랑
영문명calin
대표자김현정
사업자등록번호6148800772
법인등록번호2849110174258
설립일2017.09.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW242.42021236.12022316.52023182.72024106.12025
영업이익100M KRW79.7202164.2202283.9202327.420246.12025
순이익100M KRW62.5202141.3202255.9202313.32024-2.32025
Item20252024202320222021
자산총계570.1억원566.2억원586.3억원536억원529.8억원
부채총계305.9억원299.6억원333.1억원338.6억원372.1억원
자본총계264.2억원266.5억원253.2억원197.4억원157.7억원
매출액106.1억원182.7억원316.5억원236.1억원242.4억원
영업이익6.1억원27.4억원83.9억원64.2억원79.7억원
순이익-2.3억원13.3억원55.9억원41.3억원62.5억원

VI.Financial Ratios

FY2025 basis

5.72%

영업이익률

-2.18%

순이익률

-0.41%

ROA

-0.87%

ROE

115.76%

부채비율

46.35%

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.

꺌랑 투심보고서 | Alpha Lenz