햇살가득

비상장계속사업자

HAETSALGADEUK.CO.LTD

이근배

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

햇살가득

Business Reg. No. 1208766796 · CEO 이근배

I.Investment Overview

Target햇살가득 (1208766796)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명햇살가득
영문명HAETSALGADEUK.CO.LTD
대표자이근배
사업자등록번호1208766796
법인등록번호1101114576215
설립일2011.04.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW18.3202118.9202219.3202317.8202417.52025
영업이익100M KRW10.5202111.2202210.520239.420248.42025
순이익100M KRW-0.92021-0.82022-0.82023-0.920240.72025
Item20252024202320222021
자산총계221.8억원249.5억원287.1억원312.8억원325.4억원
부채총계209.1억원236.2억원272.9억원297.9억원309.6억원
자본총계12.7억원13.3억원14.2억원15억원15.8억원
매출액17.5억원17.8억원19.3억원18.9억원18.3억원
영업이익8.4억원9.4억원10.5억원11.2억원10.5억원
순이익6,583만원-8,652만원-7,584만원-8,479만원-8,819만원

VI.Financial Ratios

FY2025 basis

48.16%

영업이익률

3.76%

순이익률

0.3%

ROA

5.19%

ROE

1,649.27%

부채비율

5.72%

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.

햇살가득 투심보고서 | Alpha Lenz