골든브릭

비상장계속사업자

GOLDENBRICK

김지민

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

골든브릭

Business Reg. No. 2898101881 · CEO 김지민

I.Investment Overview

Target골든브릭 (2898101881)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명골든브릭
영문명GOLDENBRICK
대표자김지민
사업자등록번호2898101881
법인등록번호1101117909744
설립일2021.06.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.420211.720221.420231.320241.62025
영업이익100M KRW0.12021-1.62022-0.72023-2.12024-12025
순이익100M KRW-0.32021-52022-32023-520244.92025
Item20252024202320222021
자산총계234.4억원128.5억원126.8억원128.7억원129.5억원
부채총계233.7억원132.7억원126.1억원125억원120.8억원
자본총계6,751만원-4.2억원7,336만원3.7억원8.7억원
매출액1.6억원1.3억원1.4억원1.7억원4,064만원
영업이익-1억원-2.1억원-6,750만원-1.6억원984만원
순이익4.9억원-5억원-3억원-5억원-3,250만원

VI.Financial Ratios

FY2025 basis

-67.29%

영업이익률

313.9%

순이익률

2.09%

ROA

725.36%

ROE

34,624.47%

부채비율

0.29%

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.

골든브릭 투심보고서 | Alpha Lenz