휴앤락그룹

비상장계속사업자

HUE&ROCK GRUP

김용우

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

휴앤락그룹

Business Reg. No. 3688702341 · CEO 김용우

I.Investment Overview

Target휴앤락그룹 (3688702341)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명휴앤락그룹
영문명HUE&ROCK GRUP
대표자김용우
사업자등록번호3688702341
법인등록번호1401110093093
설립일2021.09.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-2.92021-5.72022-6.12023-6.62024-6.12025
순이익100M KRW-1.92021-6.12022-6.12023-14.92024-6.12025
Item20252024202320222021
자산총계1,051.3억원665.7억원608.8억원575.6억원548.1억원
부채총계536.6억원145억원73.1억원33.8억원2,955만원
자본총계514.7억원520.8억원535.7억원541.8억원547.8억원
매출액0원
영업이익-6.1억원-6.6억원-6.1억원-5.7억원-2.9억원
순이익-6.1억원-14.9억원-6.1억원-6.1억원-1.9억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-0.58%

ROA

-1.18%

ROE

104.26%

부채비율

48.96%

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.

휴앤락그룹 투심보고서 | Alpha Lenz