해피룸

비상장계속사업자

HAPPY ROOM CO.,LTD

이호연

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

해피룸

Business Reg. No. 1238171302 · CEO 이호연

I.Investment Overview

Target해피룸 (1238171302)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해피룸
영문명HAPPY ROOM CO.,LTD
대표자이호연
사업자등록번호1238171302
법인등록번호1341110088787
설립일2001.10.01
종업원수23명

V.Workforce

23

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW78.9202174202264.6202362.5202482.22025
영업이익100M KRW0.220210.12022-14.7202411.72025
순이익100M KRW-3.42021-2.52022-132023-23.7202418.12025
Item20252024202320222021
자산총계250.7억원272.1억원253.1억원235.5억원233억원
부채총계199.5억원202.9억원160.1억원129.5억원124.5억원
자본총계51.2억원69.3억원92.9억원106억원108.5억원
매출액82.2억원62.5억원64.6억원74억원78.9억원
영업이익11.7억원-14.7억원876만원1,733만원
순이익18.1억원-23.7억원-13억원-2.5억원-3.4억원

VII.Financial Ratios

FY2025 basis

14.24%

영업이익률

22.01%

순이익률

7.22%

ROA

35.36%

ROE

389.95%

부채비율

20.41%

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.

해피룸 투심보고서 | Alpha Lenz