해롯

비상장계속사업자

hailot

양성열

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

해롯

Business Reg. No. 2208151946 · CEO 양성열

I.Investment Overview

Target해롯 (2208151946)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해롯
영문명hailot
대표자양성열
사업자등록번호2208151946
법인등록번호1101111537872
설립일1998.05.01
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.92021228.92022278.920230.22024
영업이익100M KRW-22202178.82022116.22023-10.42024
순이익100M KRW-22.2202161.9202290.92023-14.12024
Item2024202320222021
자산총계194.2억원219.1억원219.2억원147.8억원
부채총계23.5억원34.4억원125.4억원115.8억원
자본총계170.7억원184.8억원93.9억원32억원
매출액2,093만원278.9억원228.9억원14.9억원
영업이익-10.4억원116.2억원78.8억원-22억원
순이익-14.1억원90.9억원61.9억원-22.2억원

VII.Financial Ratios

FY2024 basis

-4,991.61%

영업이익률

-6,728.26%

순이익률

-7.25%

ROA

-8.25%

ROE

13.77%

부채비율

87.9%

자기자본비율

VIII.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.

해롯 투심보고서 | Alpha Lenz