대방이노베이션

비상장계속사업자

DB INOVATION

유원상

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

대방이노베이션

Business Reg. No. 1288701098 · CEO 유원상

I.Investment Overview

Target대방이노베이션 (1288701098)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대방이노베이션
영문명DB INOVATION
대표자유원상
사업자등록번호1288701098
법인등록번호2850110253017
설립일2013.11.07
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW73.8202140.3202225202322.4202420.62025
영업이익100M KRW9.62021-13.22022-9.42023-20.12024-20.52025
순이익100M KRW-49.62021-942022-128.72023-1762024-204.12025
Item20252024202320222021
자산총계2,105.9억원2,632.1억원2,472.7억원2,209.9억원1,781.7억원
부채총계2,687.8억원3,009.9억원2,674.5억원2,282.9억원1,760.7억원
자본총계-581.9억원-377.8억원-201.8억원-73억원20.9억원
매출액20.6억원22.4억원25억원40.3억원73.8억원
영업이익-20.5억원-20.1억원-9.4억원-13.2억원9.6억원
순이익-204.1억원-176억원-128.7억원-94억원-49.6억원

VII.Financial Ratios

FY2025 basis

-99.89%

영업이익률

-992.26%

순이익률

-9.69%

ROA

ROE

부채비율

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.

대방이노베이션 투심보고서 | Alpha Lenz