헤븐스도어

비상장계속사업자

Heaven''s Door

유나연

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

헤븐스도어

Business Reg. No. 2278120425 · CEO 유나연

I.Investment Overview

Target헤븐스도어 (2278120425)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명헤븐스도어
영문명Heaven''s Door
대표자유나연
사업자등록번호2278120425
법인등록번호1413110015513
설립일2013.09.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-02021-0.22022-0.32023-0.22024-0.32025
순이익100M KRW-0.12021-0.12022-0.62023-0.82024-1.12025
Item20252024202320222021
자산총계181.3억원168.1억원157.7억원144.3억원136.9억원
부채총계182억원167.6억원156.4억원144.4억원136.9억원
자본총계-6,245만원4,418만원1.3억원-1,108만원-547만원
매출액0원
영업이익-2,991만원-2,435만원-2,788만원-1,990만원-94만원
순이익-1.1억원-8,334만원-6,043만원-561만원-1,167만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-0.59%

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.

헤븐스도어 투심보고서 | Alpha Lenz