뜰애

비상장계속사업자

ddeul ae

김상만

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

뜰애

Business Reg. No. 5408801903 · CEO 김상만

I.Investment Overview

Target뜰애 (5408801903)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명뜰애
영문명ddeul ae
대표자김상만
사업자등록번호5408801903
법인등록번호1101117743374
설립일2021.01.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.4202127.8202302025
영업이익100M KRW-42021-7.820220.32023-3.22024-4.62025
순이익100M KRW-122021-11.92022-3.120236.92024-5.72025
Item20252024202320222021
자산총계192.3억원191.5억원192.3억원205.5억원170.9억원
부채총계218.1억원211.6억원219.3억원229.4억원182.9억원
자본총계-25.8억원-20.1억원-27억원-23.9억원-12억원
매출액0원27.8억원10.4억원
영업이익-4.6억원-3.2억원2,573만원-7.8억원-4억원
순이익-5.7억원6.9억원-3.1억원-11.9억원-12억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-2.96%

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.

뜰애 투심보고서 | Alpha Lenz