늘푸른아이2차

비상장계속사업자

kdcbtl

김광덕

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

늘푸른아이2차

Business Reg. No. 1528601435 · CEO 김광덕

I.Investment Overview

Target늘푸른아이2차 (1528601435)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명늘푸른아이2차
영문명kdcbtl
대표자김광덕
사업자등록번호1528601435
법인등록번호1341110518023
설립일2019.03.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW16.2202116202215.8202315.5202418.72025
영업이익100M KRW10202110.7202210.120238.62024112025
순이익100M KRW-1.72021-0.62022-0.52023-1.520241.62025
Item20252024202320222021
자산총계390.4억원408.5억원434.4억원451.8억원461.1억원
부채총계374.7억원391.3억원415.7억원432.5억원441.2억원
자본총계15.7억원17.2억원18.7억원19.3억원19.9억원
매출액18.7억원15.5억원15.8억원16억원16.2억원
영업이익11억원8.6억원10.1억원10.7억원10억원
순이익1.6억원-1.5억원-5,386만원-5,964만원-1.7억원

VI.Financial Ratios

FY2025 basis

58.83%

영업이익률

8.4%

순이익률

0.4%

ROA

10.03%

ROE

2,392.66%

부채비율

4.01%

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.

늘푸른아이2차 투심보고서 | Alpha Lenz