지식공작소

비상장계속사업자

JISIKGONGJAKSO Co.,Ltd

이용우

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

지식공작소

Business Reg. No. 1048802026 · CEO 이용우

I.Investment Overview

Target지식공작소 (1048802026)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지식공작소
영문명JISIKGONGJAKSO Co.,Ltd
대표자이용우
사업자등록번호1048802026
법인등록번호1341110583109
설립일2021.06.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW35.32021333.42022253.5202338.12024
영업이익100M KRW-42.5202177.2202216.62023-16.52024
순이익100M KRW-50.5202163.920227.52023-7.12024
Item2024202320222021
자산총계73.1억원151.4억원251억원162.4억원
부채총계58.8억원130억원237.1억원212.4억원
자본총계14.3억원21.4억원13.9억원-50억원
매출액38.1억원253.5억원333.4억원35.3억원
영업이익-16.5억원16.6억원77.2억원-42.5억원
순이익-7.1억원7.5억원63.9억원-50.5억원

VI.Financial Ratios

FY2024 basis

-43.36%

영업이익률

-18.55%

순이익률

-9.67%

ROA

-49.49%

ROE

411.66%

부채비율

19.54%

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.

지식공작소 투심보고서 | Alpha Lenz