골든앤와이즈

비상장계속사업자

Golden & Wise

이웅

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

골든앤와이즈

Business Reg. No. 7228101108 · CEO 이웅

I.Investment Overview

Target골든앤와이즈 (7228101108)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명골든앤와이즈
영문명Golden & Wise
대표자이웅
사업자등록번호7228101108
법인등록번호1345110376142
설립일2018.09.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW820218.620224.7202311.1202411.82025
영업이익100M KRW3.520213.82022-0.720234.420246.32025
순이익100M KRW0.720210.42022-52023-120240.82025
Item20252024202320222021
자산총계198.6억원188.6억원176.7억원172.9억원170.2억원
부채총계160.1억원150.9억원138억원129.2억원126.9억원
자본총계38.5억원37.7억원38.7억원43.7억원43.3억원
매출액11.8억원11.1억원4.7억원8.6억원8억원
영업이익6.3억원4.4억원-6,731만원3.8억원3.5억원
순이익7,725만원-9,801만원-5억원4,093만원6,627만원

VI.Financial Ratios

FY2025 basis

53.69%

영업이익률

6.57%

순이익률

0.39%

ROA

2.01%

ROE

416.19%

부채비율

19.37%

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.

골든앤와이즈 투심보고서 | Alpha Lenz