다누시스

비상장계속사업자

Danusys.co.,Ltd

강원호

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

다누시스

Business Reg. No. 1078624267 · CEO 강원호

I.Investment Overview

Target다누시스 (1078624267)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다누시스
영문명Danusys.co.,Ltd
대표자강원호
사업자등록번호1078624267
법인등록번호1101112621864
설립일2002.10.02
종업원수58명

V.Workforce

58

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1522021151.22022181.12023152.62024141.52025
영업이익100M KRW19.32021-6.720224.520234.62024-12.22025
순이익100M KRW17.22021-10.320223.2202322024-13.52025
Item20252024202320222021
자산총계139.4억원169.3억원148.5억원150.1억원106.7억원
부채총계93.2억원109.7억원90.8억원95.6억원56.2억원
자본총계46.1억원59.7억원57.6억원54.5억원50.5억원
매출액141.5억원152.6억원181.1억원151.2억원152억원
영업이익-12.2억원4.6억원4.5억원-6.7억원19.3억원
순이익-13.5억원2억원3.2억원-10.3억원17.2억원

VII.Financial Ratios

FY2025 basis

-8.62%

영업이익률

-9.56%

순이익률

-9.71%

ROA

-29.33%

ROE

202.1%

부채비율

33.1%

자기자본비율

VIII.R&D Activity

Fields 정보/통신 > 소프트웨어 · 전기/전자 > 기타 전기/전자

Keywords 실종아동, 리빙랩, 치매노인, 인지 시스템, 시시티비

YearProjectsPapersPatents
2023302
2022300
2021302
2020305
2019303
2018235
2017122
2016100

IX.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.

다누시스 투심보고서 | Alpha Lenz