지엔비대구수성

비상장계속사업자

GnB Daegu Suseong Co., Ltd

김경옥

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

지엔비대구수성

Business Reg. No. 3318801196 · CEO 김경옥

I.Investment Overview

Target지엔비대구수성 (3318801196)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지엔비대구수성
영문명GnB Daegu Suseong Co., Ltd
대표자김경옥
사업자등록번호3318801196
법인등록번호1101116967983
설립일2019.01.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW583.920211,010.92022805.42023898.72024-76.12025
영업이익100M KRW70.92021243.42022171.52023141.42024-19.72025
순이익100M KRW11.52021188.72022106.5202382.82024-38.82025
Item20252024202320222021
자산총계743.5억원784억원1,167.3억원1,055.9억원1,437.7억원
부채총계603.4억원605억원1,071.1억원1,066.3억원1,636.8억원
자본총계140.2억원178.9억원96.1억원-10.4억원-199.1억원
매출액-76.1억원898.7억원805.4억원1,010.9억원583.9억원
영업이익-19.7억원141.4억원171.5억원243.4억원70.9억원
순이익-38.8억원82.8억원106.5억원188.7억원11.5억원

VI.Financial Ratios

FY2025 basis

25.9%

영업이익률

50.95%

순이익률

-5.21%

ROA

-27.66%

ROE

430.49%

부채비율

18.85%

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.

지엔비대구수성 투심보고서 | Alpha Lenz