행복누리

비상장계속사업자

Haengboknuri

이원률

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

행복누리

Business Reg. No. 3178134824 · CEO 이원률

I.Investment Overview

Target행복누리 (3178134824)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명행복누리
영문명Haengboknuri
대표자이원률
사업자등록번호3178134824
법인등록번호1501110172829
설립일2013.03.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW105.62019115.9202091.82021100.2202393.82024
영업이익100M KRW320195.12020520210.52023-1.52024
순이익100M KRW3.720194.820207.420211.32023-0.62024
Item20242023202120202019
자산총계47.6억원46.5억원43.3억원45.4억원34.7억원
부채총계18억원16.4억원12.8억원22.3억원16.4억원
자본총계29.6억원30.1억원30.5억원23.1억원18.4억원
매출액93.8억원100.2억원91.8억원115.9억원105.6억원
영업이익-1.5억원4,657만원5억원5.1억원3억원
순이익-5,645만원1.3억원7.4억원4.8억원3.7억원

VI.Financial Ratios

FY2024 basis

-1.61%

영업이익률

-0.6%

순이익률

-1.19%

ROA

-1.91%

ROE

61.06%

부채비율

62.09%

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.

행복누리 투심보고서 | Alpha Lenz