단양행복마을

비상장계속사업자

Danyanghangbokmaeul Co., Ltd.

김종성

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

단양행복마을

Business Reg. No. 8128100493 · CEO 김종성

I.Investment Overview

Target단양행복마을 (8128100493)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명단양행복마을
영문명Danyanghangbokmaeul Co., Ltd.
대표자김종성
사업자등록번호8128100493
법인등록번호1712110093169
설립일2016.08.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11.5202111.5202212.4202313.5202413.22025
영업이익100M KRW7.32021720227.720238.720248.22025
순이익100M KRW-0.72021-0.62022-0.62023-0.520240.52025
Item20252024202320222021
자산총계173.4억원182.4억원196.7억원204.8억원208.4억원
부채총계166.7억원175.1억원188.9억원196.4억원199.4억원
자본총계6.8억원7.3억원7.7억원8.4억원9억원
매출액13.2억원13.5억원12.4억원11.5억원11.5억원
영업이익8.2억원8.7억원7.7억원7억원7.3억원
순이익5,042만원-4,674만원-6,131만원-6,480만원-6,595만원

VI.Financial Ratios

FY2025 basis

62.11%

영업이익률

3.81%

순이익률

0.29%

ROA

7.45%

ROE

2,461.4%

부채비율

3.9%

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.

단양행복마을 투심보고서 | Alpha Lenz