자임당

비상장계속사업자

JAIMDANG

김동연

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

자임당

Business Reg. No. 8568100076 · CEO 김동연

I.Investment Overview

Target자임당 (8568100076)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명자임당
영문명JAIMDANG
대표자김동연
사업자등록번호8568100076
법인등록번호1101115747956
설립일2015.06.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW109.2202133.6202247.1202374.3202423.82025
영업이익100M KRW6.42021-5.82022-0.620236.92024-41.12025
순이익100M KRW5.820210.820221.120236.92024-41.32025
Item20252024202320222021
자산총계122.7억원158.3억원152억원153.8억원149.4억원
부채총계131.5억원125.9억원121.8억원124.6억원119.2억원
자본총계-8.8억원32.5억원30.3억원29.2억원30.2억원
매출액23.8억원74.3억원47.1억원33.6억원109.2억원
영업이익-41.1억원6.9억원-5,511만원-5.8억원6.4억원
순이익-41.3억원6.9억원1.1억원7,690만원5.8억원

VI.Financial Ratios

FY2025 basis

-172.73%

영업이익률

-173.56%

순이익률

-33.61%

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.

자임당 투심보고서 | Alpha Lenz