김포파랑새학당

비상장계속사업자

GIMPOPARANGSEHAKDANG CO., LTD

하승훈

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

김포파랑새학당

Business Reg. No. 1208725214 · CEO 하승훈

I.Investment Overview

Target김포파랑새학당 (1208725214)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명김포파랑새학당
영문명GIMPOPARANGSEHAKDANG CO., LTD
대표자하승훈
사업자등록번호1208725214
법인등록번호1101113854076
설립일2008.03.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12.3202112.4202212.2202312.4202413.32025
영업이익100M KRW520214.920224.220234.520244.12025
순이익100M KRW-1.82021-1.12022-0.92023-0.720240.62025
Item20252024202320222021
자산총계102.1억원124.4억원153.8억원173.6억원185.1억원
부채총계92.2억원113.9억원142.6억원161.5억원171.9억원
자본총계9.9억원10.5억원11.2억원12.1억원13.2억원
매출액13.3억원12.4억원12.2억원12.4억원12.3억원
영업이익4.1억원4.5억원4.2억원4.9억원5억원
순이익5,577만원-7,164만원-9,037만원-1.1억원-1.8억원

VI.Financial Ratios

FY2025 basis

31.18%

영업이익률

4.2%

순이익률

0.55%

ROA

5.63%

ROE

931.7%

부채비율

9.69%

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.

김포파랑새학당 투심보고서 | Alpha Lenz