동안이노스

비상장계속사업자

DONGAN INNOS CO.,LTD.

최성규

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

동안이노스

Business Reg. No. 1378604879 · CEO 최성규

I.Investment Overview

Target동안이노스 (1378604879)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동안이노스
영문명DONGAN INNOS CO.,LTD.
대표자최성규
사업자등록번호1378604879
법인등록번호1201110544876
설립일2010.09.10
종업원수8명

V.Workforce

8

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW34.3202147.2202241202342.6202450.72025
영업이익100M KRW-1.12021-8.32022-17.72023-2920242.82025
순이익100M KRW9.32021-8.92022-21.1202342.120240.12025
Item20252024202320222021
자산총계213.8억원229.2억원212.1억원189.9억원170.2억원
부채총계116.6억원132.1억원154.1억원109.8억원81.2억원
자본총계97.2억원97.1억원58억원80.1억원89억원
매출액50.7억원42.6억원41억원47.2억원34.3억원
영업이익2.8억원-29억원-17.7억원-8.3억원-1.1억원
순이익1,340만원42.1억원-21.1억원-8.9억원9.3억원

VII.Financial Ratios

FY2025 basis

5.53%

영업이익률

0.26%

순이익률

0.06%

ROA

0.14%

ROE

119.87%

부채비율

45.48%

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.

동안이노스 투심보고서 | Alpha Lenz