아이디에스플러스

비상장계속사업자

Idsplus Co., Ltd.

김중웅

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

아이디에스플러스

Business Reg. No. 8738702111 · CEO 김중웅

I.Investment Overview

Target아이디에스플러스 (8738702111)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이디에스플러스
영문명Idsplus Co., Ltd.
대표자김중웅
사업자등록번호8738702111
법인등록번호1801111386241
설립일2021.08.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW27.82022163.12023310.52024279.82025
영업이익100M KRW-0.42021-44.2202214.2202323.220242.22025
순이익100M KRW-0.42021-512022-6.720231.52024-15.62025
Item20252024202320222021
자산총계475.7억원520억원375.3억원295.1억원177.2억원
부채총계544.9억원573.5억원430.3억원343.5억원174.6억원
자본총계-69.2억원-53.6억원-55억원-48.4억원2.6억원
매출액279.8억원310.5억원163.1억원27.8억원
영업이익2.2억원23.2억원14.2억원-44.2억원-3,921만원
순이익-15.6억원1.5억원-6.7억원-51억원-3,911만원

VI.Financial Ratios

FY2025 basis

0.79%

영업이익률

-5.59%

순이익률

-3.28%

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.

아이디에스플러스 투심보고서 | Alpha Lenz