엘리움

비상장계속사업자

ELIUM

노승호

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

엘리움

Business Reg. No. 2538700245 · CEO 노승호

I.Investment Overview

Target엘리움 (2538700245)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘리움
영문명ELIUM
대표자노승호
사업자등록번호2538700245
법인등록번호2850110321666
설립일2016.04.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW327.82021577.6202248.720231.3202402025
영업이익100M KRW24.4202130.32022-442023-22.82024-30.12025
순이익100M KRW17.1202122.42022-150.82023-68.92024-71.32025
Item20252024202320222021
자산총계2,052.3억원1,918.4억원1,857.5억원2,513.3억원1,438.2억원
부채총계2,111.8억원1,906.6억원1,955.9억원2,461.1억원1,408.3억원
자본총계-59.5억원11.8억원-98.5억원52.3억원29.9억원
매출액0원1.3억원48.7억원577.6억원327.8억원
영업이익-30.1억원-22.8억원-44억원30.3억원24.4억원
순이익-71.3억원-68.9억원-150.8억원22.4억원17.1억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-3.47%

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.

엘리움 투심보고서 | Alpha Lenz