행복한도시

비상장계속사업자

Happy City Co., Ltd.

고현수

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

행복한도시

Business Reg. No. 6718701059 · CEO 고현수

I.Investment Overview

Target행복한도시 (6718701059)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명행복한도시
영문명Happy City Co., Ltd.
대표자고현수
사업자등록번호6718701059
법인등록번호2101110132995
설립일2018.05.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW288.22021138.7202224.7202326.720248.22025
영업이익100M KRW-12.520211.22022-18.22023-11.8202416.42025
순이익100M KRW13.92021-19.72022-41.92023-45.6202450.62025
Item20252024202320222021
자산총계491.2억원510.3억원519.4억원551.4억원684.3억원
부채총계526.3억원494.9억원458.3억원448.4억원535.9억원
자본총계-35.1억원15.5억원61.1억원103억원148.4억원
매출액8.2억원26.7억원24.7억원138.7억원288.2억원
영업이익16.4억원-11.8억원-18.2억원1.2억원-12.5억원
순이익50.6억원-45.6억원-41.9억원-19.7억원13.9억원

VI.Financial Ratios

FY2025 basis

199.65%

영업이익률

616.12%

순이익률

10.3%

ROA

ROE

부채비율

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.

행복한도시 투심보고서 | Alpha Lenz