커피에반하다

비상장폐업자

Coffeebanhada Inc.

임은성

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

커피에반하다

Business Reg. No. 1418135978 · CEO 임은성

I.Investment Overview

Target커피에반하다 (1418135978)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명커피에반하다
영문명Coffeebanhada Inc.
대표자임은성
사업자등록번호1418135978
법인등록번호2849110117539
설립일2013.07.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW124.82020128.62021149.92022175.12023106.22024
영업이익100M KRW-15.92020-9.420214.920228.22023-18.32024
순이익100M KRW-16.62020-12.720213.220224.32023-54.22024
Item20242023202220212020
자산총계58.1억원117억원106.4억원118.3억원110.8억원
부채총계95.3억원100.4억원93.1억원108.1억원88억원
자본총계-37.2억원16.6억원13.3억원10.2억원22.8억원
매출액106.2억원175.1억원149.9억원128.6억원124.8억원
영업이익-18.3억원8.2억원4.9억원-9.4억원-15.9억원
순이익-54.2억원4.3억원3.2억원-12.7억원-16.6억원

VI.Financial Ratios

FY2024 basis

-17.19%

영업이익률

-51.05%

순이익률

-93.35%

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.

커피에반하다 투심보고서 | Alpha Lenz