이너스원

비상장계속사업자

INUSONE Co.,ltd

박찬주

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

이너스원

Business Reg. No. 1208785376 · CEO 박찬주

I.Investment Overview

Target이너스원 (1208785376)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이너스원
영문명INUSONE Co.,ltd
대표자박찬주
사업자등록번호1208785376
법인등록번호1101114911338
설립일2012.07.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW211.52020179.12021203.82022123.120237.22024
영업이익100M KRW17.8202011.920215.92022-2.420236.42024
순이익100M KRW15.4202011.420216.320225.1202312024
Item20242023202220212020
자산총계167.9억원189.1억원192.1억원196.6억원173.9억원
부채총계1.4억원23.6억원31.7억원42.5억원31.2억원
자본총계166.5억원165.5억원160.4억원154.1억원142.8억원
매출액7.2억원123.1억원203.8억원179.1억원211.5억원
영업이익6.4억원-2.4억원5.9억원11.9억원17.8억원
순이익1억원5.1억원6.3억원11.4억원15.4억원

VI.Financial Ratios

FY2024 basis

88.55%

영업이익률

13.93%

순이익률

0.6%

ROA

0.6%

ROE

0.86%

부채비율

99.15%

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.

이너스원 투심보고서 | Alpha Lenz